{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Index","AFS","QFS","Inputs","Summary","Calculations","Timeline","Capex","Construction Labor","OpEx","Payroll","Hourly Production","Production Forecast","Detailed Production Projections","Demand Forecast"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":15,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Index","index":0,"n_rows":45,"n_cols":21,"rows_kept":45,"cut":false,"hidden":false,"merged":[[3,8,3,23],[3,1,3,6],[10,1,21,6]]}
[{"$f":"Inputs!$D$6&\" - Introduction and Index\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Introduction and Index"}]
[]
[]
[null,"Overview",null,null,null,null,null,null,"Worksheet Navigation"]
[]
[null,"Project Name:",null,"Azores Photovoltaic Energy Venture",null,null,null,null,null,"Inputs",null,"Inputs",null,null,null,"Summary",null,"Project Summary Information","Calculations",null,"Production Calculations"]
[null,"Project Developer:",null,"Força Açoreana, S.A.",null,null,null,null,null,null,null,"General",null,null,null,null,null,"Key Project Information",null,null,"Electricity Production"]
[null,"Location:",null,{"$f":"Inputs!D7","v":"Velas, Sao Jorge, 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",{"$f":"SUM(K7:AA7)+AB7/2","v":97598263.209485158},{"$f":"H7-D7","v":40494662.598709032},"Kwh",null,{"$f":"SUM(I7:AT7)","v":138092925.80819419},{"$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:$QJ215)","v":3092082.7750156894},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I215:$QJ215)","v":6177772.4405048108},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I215:$QJ215)","v":6121634.0395664275},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I215:$QJ215)","v":6060697.4961489188},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I215:$QJ215)","v":6000367.5329842754},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I215:$QJ215)","v":5940638.1119944835},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I215:$QJ215)","v":5881503.2552063279},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I215:$QJ215)","v":5822957.044153098},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I215:$QJ215)","v":5764993.6192822335},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I215:$QJ215)","v":5707607.1793688927},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I215:$QJ215)","v":5650791.9809353184},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I215:$QJ215)","v":5594542.3376760222},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I215:$QJ215)","v":5538852.6198886726},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I215:$QJ215)","v":5483717.2539106458},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I215:$QJ215)","v":5429130.7215611991},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I215:$QJ215)","v":5375087.5595891746},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I215:$QJ215)","v":5321582.3591262251},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I215:$QJ215)","v":5268609.7651454676},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I215:$QJ215)","v":5216164.4759255266},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I215:$QJ215)","v":5164241.2425199207},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I215:$QJ215)","v":5112834.8682317249},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I215:$QJ215)","v":5061940.2080934644},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I215:$QJ215)","v":5011552.1683521727},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I215:$QJ215)","v":4961665.7059596032},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I215:$QJ215)","v":4912275.8280674936},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I215:$QJ215)","v":2419683.2189864079}]
[null,null,"    Electricity Sold",{"$f":"SUM(K8:AA8)+AB8/2","v":110389816.62546696},{"$f":"H8-D8","v":48086921.496359393},"Kwh",null,{"$f":"SUM(I8:AT8)","v":158476738.12182635},{"$f":"SUMIF(Calculations!$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:$QJ225)","v":3590213.8423357541},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I225:$QJ225)","v":6523938.8939546645},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I225:$QJ225)","v":6543603.0787850618},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I225:$QJ225)","v":6563659.9519546544},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I225:$QJ225)","v":6588770.6816141084},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I225:$QJ225)","v":6603321.9888944104},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I225:$QJ225)","v":6596679.2791808173},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I225:$QJ225)","v":6575620.3092604373},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I225:$QJ225)","v":6552805.2504519168},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I225:$QJ225)","v":6522283.5307587273},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I225:$QJ225)","v":6495449.6609545872},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I225:$QJ225)","v":6459147.3050164655},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I225:$QJ225)","v":6427524.2841696767},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I225:$QJ225)","v":6378956.9955663439},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I225:$QJ225)","v":6332102.4817736549},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I225:$QJ225)","v":6287660.5123379985},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I225:$QJ225)","v":6247707.2805846287},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I225:$QJ225)","v":6200742.5957461363},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I225:$QJ225)","v":6158257.9260413041},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I225:$QJ225)","v":6116417.0752295721},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I225:$QJ225)","v":6073670.6575410273},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I225:$QJ225)","v":6021617.8832399854},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I225:$QJ225)","v":5973859.2682053195},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I225:$QJ225)","v":5926727.7428683853},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I225:$QJ225)","v":5883717.8674128968},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I225:$QJ225)","v":2832281.7779478393}]
[null,null,"    Average PPA Price",{"$f":"(D13-D12)/D8","v":0.19169},{"$f":"(E13-E12)/E8","v":0.19169},null,null,{"$f":"(H13-H12)/H8","v":0.19169},null,null,{"$f":"(K13-K12)/K8","v":0.19169},0.19168999999999997,0.19169000000000003,0.19169,0.19169,0.19168999999999997,0.19169000000000003,0.19168999999999997,0.19168999999999997,0.19168999999999997,0.19169,0.19169000000000003,0.19169,0.19169000000000003,0.19169,0.19169,0.19169000000000003,0.19169,0.19169,0.19168999999999997,0.19169,0.19169000000000003,0.19169,0.19169000000000005,0.19168999999999994,0.19169]
[null,null,{"$f":"Calculations!C352","v":"    Production Sold"},{"$f":"SUM(K10:AA10)+AB10/2","v":16050094.447553858},{"$f":"H10-D10","v":7162172.4185513481},"EUR",null,{"$f":"SUM(I10:AT10)","v":23212266.866105206},{"$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:$QJ229)","v":523357.82297388517},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I229:$QJ229)","v":919190.09760938759},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I229:$QJ229)","v":927542.45196481864},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I229:$QJ229)","v":935986.96142412839},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I229:$QJ229)","v":944524.46161726885},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I229:$QJ229)","v":952651.91844213137},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I229:$QJ229)","v":955506.81883562868},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I229:$QJ229)","v":955371.53212852892},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I229:$QJ229)","v":953977.74113835546},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I229:$QJ229)","v":952680.61602424248},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I229:$QJ229)","v":951238.82743743376},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I229:$QJ229)","v":947820.07344808069},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I229:$QJ229)","v":944497.74701263302},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I229:$QJ229)","v":939309.90908673045},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I229:$QJ229)","v":934083.19733776117},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I229:$QJ229)","v":928951.91753479384},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I229:$QJ229)","v":923915.55375742551},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I229:$QJ229)","v":918973.59956124728},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I229:$QJ229)","v":914125.55792692339},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I229:$QJ229)","v":909370.94121020834},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I229:$QJ229)","v":903644.59920184582},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I229:$QJ229)","v":897475.6298683451},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I229:$QJ229)","v":891398.77365072002},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I229:$QJ229)","v":885413.42068178847},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I229:$QJ229)","v":879518.9702357027},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I229:$QJ229)","v":421737.7259951912}]
[null,null,"    Storage Sold",5110529.5013819067,2055609.5630857833,"EUR",null,7166139.06446769,{"$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:$QJ230)","v":164850.26846345552},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I230:$QJ230)","v":331383.74897278182},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I230:$QJ230)","v":326800.82220748992},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I230:$QJ230)","v":322201.01476605929},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I230:$QJ230)","v":318476.99034133955},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I230:$QJ230)","v":313138.87360903801},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I230:$QJ230)","v":309010.63219054241},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I230:$QJ230)","v":305109.12495360419},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I230:$QJ230)","v":302129.49732077227},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I230:$QJ230)","v":297575.91398689791},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I230:$QJ230)","v":293873.91807095113},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I230:$QJ230)","v":290333.87345052569},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I230:$QJ230)","v":287594.38301985222},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I230:$QJ230)","v":283472.35739338229},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I230:$QJ230)","v":279717.52739343076},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I230:$QJ230)","v":276329.72607527702},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I230:$QJ230)","v":273707.45485784218},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I230:$QJ230)","v":269646.74861732969},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I230:$QJ230)","v":266350.90391593415},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I230:$QJ230)","v":263085.04794054822},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I230:$QJ230)","v":260617.32914219357},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I230:$QJ230)","v":256808.30216992783},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I230:$QJ230)","v":253730.30947155773},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I230:$QJ230)","v":250681.02034865256},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I230:$QJ230)","v":248330.90776867533},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I230:$QJ230)","v":121182.36801963013}]
[null,null,null,null,0]
[null,null,"Gross Revenues",21160623.948935762,9217781.9816371314,{"$f":"Calculations!E355","v":"EUR"},null,30378405.930572893,{"$f":"I10+I11+I12","v":0},0,688208.09143734071,1250573.8465821694,1254343.2741723086,1258187.9761901877,1263001.4519586083,1265790.7920511693,1264517.451026171,1260480.657082133,1256107.2384591277,1250256.5300111403,1245112.7455083849,1238153.9468986064,1232092.1300324854,1222782.2664801127,1213800.724731192,1205281.6436100709,1197623.0086152677,1188620.3481785769,1180476.4618428575,1172455.9891507565,1164261.9283440395,1154283.932038273,1145129.0831222776,1136094.4410304411,1127849.8780043779,542920.09401482134]
[null,null,"less: Cost of Goods Sold",-2994853.7040353054,{"$f":"H14-D14","v":-1543727.2182944072},{"$f":"Calculations!E355","v":"EUR"},null,{"$f":"SUM(I14:AT14)","v":-4538580.9223297127},{"$f":"SUMIF(Calculations!$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:$QJ354)","v":-104430.05491648264},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I354:$QJ354)","v":-130711.45327923432},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I354:$QJ354)","v":-139870.79520342094},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I354:$QJ354)","v":-149617.31864898739},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I354:$QJ354)","v":-160174.00348102045},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I354:$QJ354)","v":-168814.12879545306},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I354:$QJ354)","v":-174630.38254733369},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I354:$QJ354)","v":-178373.86897919344},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I354:$QJ354)","v":-181982.13925422981},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I354:$QJ354)","v":-184081.43903326144},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I354:$QJ354)","v":-186800.83530286423},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I354:$QJ354)","v":-188135.36838845303},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I354:$QJ354)","v":-190223.90056316231},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I354:$QJ354)","v":-189535.99707727288},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I354:$QJ354)","v":-189305.91631718943},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I354:$QJ354)","v":-190227.03139463536},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I354:$QJ354)","v":-191873.60129681518},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I354:$QJ354)","v":-192130.93911259199},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I354:$QJ354)","v":-193113.9190583305},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I354:$QJ354)","v":-194117.71135417864},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I354:$QJ354)","v":-195098.25390257037},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I354:$QJ354)","v":-194383.13164302227},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I354:$QJ354)","v":-194366.27721737168},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I354:$QJ354)","v":-194370.59956712867},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I354:$QJ354)","v":-195046.43995049791},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I354:$QJ354)","v":-87165.416045011021}]
[null,null,{"$f":"Calculations!C356","v":"less: Operating Expenses"},-5696030.2050582329,-3400580.0276996801,{"$f":"Calculations!E356","v":"EUR"},null,-9096610.2327579129,{"$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:$QJ356)","v":-168984.29842860467},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I356:$QJ356)","v":-315997.83391598839},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I356:$QJ356)","v":-322496.16246275569},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I356:$QJ356)","v":-324024.4060384864},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I356:$QJ356)","v":-327226.99166160566},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I356:$QJ356)","v":-328709.58608666959},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I356:$QJ356)","v":-330340.65769387095},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I356:$QJ356)","v":-332002.23717666027},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I356:$QJ356)","v":-333835.23091626453},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I356:$QJ356)","v":-335455.39803722827},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I356:$QJ356)","v":-337255.04400942283},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I356:$QJ356)","v":-339095.00970284833},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I356:$QJ356)","v":-341117.99365754781},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I356:$QJ356)","v":-342922.91924512212},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I356:$QJ356)","v":-344907.95205397205},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I356:$QJ356)","v":-346933.21170934301},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I356:$QJ356)","v":-349146.53558022919},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I356:$QJ356)","v":-351157.47336322634},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I356:$QJ356)","v":-353359.24034934485},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I356:$QJ356)","v":-355622.6669691272},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I356:$QJ356)","v":-358074.19741955498},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I356:$QJ356)","v":-360326.56209909864},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I356:$QJ356)","v":-362775.62804377161},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I356:$QJ356)","v":-365292.47023528157},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I356:$QJ356)","v":-368009.13698444323},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I356:$QJ356)","v":-701541.38891744555}]
[null,null,{"$f":"Calculations!C357","v":"EBITDA"},12469740.039842227,4273474.7356430441,{"$f":"Calculations!E357","v":"EUR"},null,16743214.775485272,{"$f":"SUM(I13:I15)","v":0},0,414793.73809225339,803864.55938694673,791976.3165061319,784546.25150271389,775600.45681598224,768267.07716904662,759546.41078496643,750104.55092627928,740289.86828863341,730719.69294065051,721056.86619609781,710923.56880730507,700750.23581177532,690323.35015771771,679586.85636003048,668121.40050609258,656602.87173822336,645331.93570275861,634003.30243518227,622715.61082745064,611089.47702191421,599574.23829615209,587987.17786113441,576431.37122803088,564794.30106943683,{"$f":"SUM(AJ13:AJ15)","v":-245786.71094763523}]
[null,null,null,0,0]
[null,null,{"$f":"Calculations!C359","v":"less: Depreciation and Amortization"},-6478725.6356589198,-1232756.3424842516,{"$f":"Calculations!E359","v":"EUR"},null,{"$f":"SUM(I18:AT18)","v":-7711481.9781431714},{"$f":"SUMIF(Calculations!$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:$QJ359)","v":-299487.97633978416},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I359:$QJ359)","v":-598975.95267956832},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I359:$QJ359)","v":-598975.95267956832},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I359:$QJ359)","v":-598975.95267956832},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I359:$QJ359)","v":-598975.95267956832},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I359:$QJ359)","v":-587925.9526795682},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I359:$QJ359)","v":-576875.9526795682},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I359:$QJ359)","v":-471357.75426686963},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I359:$QJ359)","v":-365839.55585417128},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I359:$QJ359)","v":-365839.55585417128},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I359:$QJ359)","v":-290727.51155337144},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I359:$QJ359)","v":-216055.4672525714},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I359:$QJ359)","v":-216055.4672525714},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I359:$QJ359)","v":-153923.69582400002},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I359:$QJ359)","v":-153923.69582400002},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I359:$QJ359)","v":-153923.69582400002},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I359:$QJ359)","v":-153923.69582400002},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I359:$QJ359)","v":-153923.69582400002},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I359:$QJ359)","v":-154105.93260963348},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I359:$QJ359)","v":-154105.93260963348},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I359:$QJ359)","v":-154105.93260963348},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I359:$QJ359)","v":-154105.93260963348},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I359:$QJ359)","v":-154105.93260963348},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I359:$QJ359)","v":-154105.93260963348},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I359:$QJ359)","v":-154105.93260963348},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I359:$QJ359)","v":-77052.966304816728}]
[null,null,{"$f":"Calculations!C360","v":"EBIT"},5991014.4041833058,3040718.3931587934,{"$f":"Calculations!E360","v":"EUR"},null,{"$f":"SUM(I19:AT19)","v":9031732.7973420992},{"$f":"I16+I18","v":0},{"$f":"J16+J18","v":0},115305.76175246923,204888.60670737841,193000.36382656358,185570.29882314557,176624.50413641392,180341.12448947842,182670.45810539823,278746.79665940965,374450.31243446213,364880.13708647923,430329.35464272636,494868.1015547337,484694.76855920395,536399.65433371766,525663.16053603042,514197.70468209253,502679.17591422331,491408.23987875856,479897.36982554878,468609.67821781716,456983.54441228072,445468.30568651861,433881.24525150092,422325.4386183974,410688.36845980334,{"$f":"AJ16+AJ18","v":-322839.67725245195}]
[null,null,null,0,0]
[null,null,{"$f":"Calculations!C362","v":"less: Senior Debt Interest Expense"},-2399382.57163224,-9647.4081117035821,{"$f":"Calculations!E362","v":"EUR"},null,{"$f":"SUM(I21:AT21)","v":-2409029.9797439435},{"$f":"SUMIF(Calculations!$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:$QJ362)","v":-114588.98940954507},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I362:$QJ362)","v":-224095.17363446573},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I362:$QJ362)","v":-215819.51338330741},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I362:$QJ362)","v":-207077.04084410361},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I362:$QJ362)","v":-197841.42413448403},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I362:$QJ362)","v":-188084.84604693393},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I362:$QJ362)","v":-177777.92026478075},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I362:$QJ362)","v":-166889.6028521038},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I362:$QJ362)","v":-155387.09875097917},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I362:$QJ362)","v":-143235.76300443421},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I362:$QJ362)","v":-130398.9964076004},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I362:$QJ362)","v":-116838.13527277065},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I362:$QJ362)","v":-102512.3349763398},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I362:$QJ362)","v":-87378.446936876862},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I362:$QJ362)","v":-71390.888653793547},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I362:$QJ362)","v":-54501.506415172458},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I362:$QJ362)","v":-36659.430261237307},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I362:$QJ362)","v":-17810.920766622887},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I362:$QJ362)","v":-741.94772839227585},{"$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"},-3033171.0187275209,429220.73760123458,{"$f":"Calculations!E363","v":"EUR"},null,{"$f":"SUM(I22:AT22)","v":-2603950.2811262864},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I363:$QJ363)","v":0},0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I363:$QJ363)","v":-125796.75949906948},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I363:$QJ363)","v":-248184.41183438848},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I363:$QJ363)","v":-243516.0362077092},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I363:$QJ363)","v":-238255.59370150903},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I363:$QJ363)","v":-232327.99541595252},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I363:$QJ363)","v":-225648.62929922008},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I363:$QJ363)","v":-218122.15237347057},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I363:$QJ363)","v":-209641.12978482535},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I363:$QJ363)","v":-200084.50125082521},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I363:$QJ363)","v":-189315.85301504043},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I363:$QJ363)","v":-177181.4706422718},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I363:$QJ363)","v":-163508.14485944386},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I363:$QJ363)","v":-148100.69912220453},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I363:$QJ363)","v":-130739.20361508311},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I363:$QJ363)","v":-111175.83591713497},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I363:$QJ363)","v":-89131.343521411764},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I363:$QJ363)","v":-64291.057713357019},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I363:$QJ363)","v":-36300.401909208973},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I363:$QJ363)","v":-4759.8303392862563},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I363:$QJ363)","v":30780.875170371455},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I363:$QJ363)","v":70829.031727202979},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I363:$QJ363)","v":115956.29694608449},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I363:$QJ363)","v":166806.82893612407},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I363:$QJ363)","v":67757.736115341875},{"$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"},558460.81382354349,3460291.7226483244,{"$f":"Calculations!E365","v":"EUR"},null,{"$f":"SUM(I24:AT24)","v":4018752.5364718679},{"$f":"I19+SUM(I21:I23)","v":0},0,-125079.98715614533,-267390.97876147577,-266335.18576445302,-259762.33572246705,-253544.91541402263,-233392.35085667559,-213229.61453285313,-97783.93597751949,18978.712432657718,32328.521067004593,122748.88759285415,214521.82142251916,234081.73446065962,318282.00378175767,343096.43596510193,370564.85474550829,401728.68793962896,437296.91720292671,474395.59175787028,499390.55338818859,527812.57613948372,561424.60263260314,600688.07418762497,490083.17473373929,410688.36845980334,{"$f":"AJ19+SUM(AJ21:AJ23)","v":-322839.67725245195}]
[null,null,null,0,0]
[null,null,{"$f":"Calculations!C367","v":"less: Taxes"},-275.67541757143323,-546210.76789777493,{"$f":"Calculations!E367","v":"EUR"},null,{"$f":"SUM(I26:AT26)","v":-546486.44331534638},{"$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:$QJ367)","v":-275.67541757143323},{"$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:$QJ367)","v":-61593.1330905984},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I367:$QJ367)","v":-93397.134314242547},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I367:$QJ367)","v":-99043.954765086615},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I367:$QJ367)","v":-105640.2179863303},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I367:$QJ367)","v":-87976.40814992947},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I367:$QJ367)","v":-73822.211578142902},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I367:$QJ367)","v":-24737.708013444688}]
[null,null,{"$f":"Calculations!C368","v":"add: Change in Deferred Tax Asset"},164631.35388267293,-86999.133426282337,{"$f":"Calculations!E368","v":"EUR"},null,{"$f":"SUM(I27:AT27)","v":77632.220456390598},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I368:$QJ368)","v":0},0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I368:$QJ368)","v":38305.283333627871},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I368:$QJ368)","v":78954.024579575955},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I368:$QJ368)","v":78776.651356076167},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I368:$QJ368)","v":77672.412549022556},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I368:$QJ368)","v":76627.885937203828},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I368:$QJ368)","v":75098.655091569701},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I368:$QJ368)","v":73567.715389167424},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I368:$QJ368)","v":71899.898725204752},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I368:$QJ368)","v":70010.831125628087},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I368:$QJ368)","v":67768.063275058055},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I368:$QJ368)","v":-2133.8849576583598},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I368:$QJ368)","v":-72336.984497415251},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I368:$QJ368)","v":-75623.049887822708},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I368:$QJ368)","v":-79330.557533767191},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I368:$QJ368)","v":-83499.382140569156},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I368:$QJ368)","v":-88114.076495677349},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I368:$QJ368)","v":-93349.600472289603},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I368:$QJ368)","v":-99325.062988523685},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I368:$QJ368)","v":-87939.720986984452},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I368:$QJ368)","v":-27029.101401426633},{"$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:$QJ368)","v":917.81327185198347},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I368:$QJ368)","v":101.94415408662326},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I368:$QJ368)","v":76612.463030451981}]
[null,null,{"$f":"Calculations!C369","v":"Net Income / (Loss)"},722816.49228864501,2827081.8213242679,{"$f":"Calculations!E369","v":"EUR"},null,{"$f":"SUM(I28:AT28)","v":3549898.3136129128},{"$f":"I24+SUM(I26:I27)","v":0},{"$f":"J24+SUM(J26:J27)","v":0},-87050.379240088892,-188436.95418189981,-187558.53440837684,-182089.92317344449,-176917.0294768188,-158293.69576510589,-139661.8991436857,-25884.037252314738,88989.543558285804,100096.58434206265,120615.00263519579,142184.83692510391,158458.68457283691,238951.44624799048,259597.05382453278,282450.77824983094,308379.08746733936,337971.85421440302,386455.87077088584,410768.31889616355,434415.4418252412,462380.6478675165,495047.85620129469,403024.57985566178,336968.1010357471,{"$f":"AJ24+SUM(AJ26:AJ27)","v":-270964.92223544465}]
[]
["·","Balance Sheet",null,null,null,"Unit"]
[]
[null,"Current Assets"]
[null,null,{"$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:$QJ374)","v":49893.337649600115},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":69197.310087301885},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":155614.1483976992},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":363747.54323879856},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":500858.30935946491},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":630528.39421976439},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":690586.44027235673},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":864612.23486551328},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":969577.01786545594},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1065113.7553714111},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1093318.4866088349},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1226957.7602130724},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1293417.1949367861},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1349733.7708671251},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1342446.1398644834},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1431565.308746851},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1456517.4207708081},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1469995.1373664399},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1422545.2941728334},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1485398.0742020097},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":736111.99347433145},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1017569.0627559345},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1213752.8066920866},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1470049.3819345292},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1669756.1579366887},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3837964.302285233},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":4293463.4994308716},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3966308.7098201849}]
[null,null,{"$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:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":162621.45210488883},{"$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:$QJ377)","v":311841.33164800005},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":115743.0250115072},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":159587.74990594308},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":115085.94725830418},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":114207.85547812861},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":113341.79589120175},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":156758.05759103165},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":111645.42705929016},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":110489.2923762823},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":109320.90625731547},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":151672.15684429559},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":107018.90962228074},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":105885.06871264821},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":104762.51438848807},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":145452.47013877094},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":102550.81721500121},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":101461.45300966196},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":100382.93265561588},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":139476.76048862372},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":98257.992804373949},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":97211.360634205586},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":96175.146948099995},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":133735.45750769624},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":94133.561225820842},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":93127.984859108561},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":92132.418294931747},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":128219.36622337608},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":190208.36182490829}]
[null,null,{"$f":"Calculations!C378","v":"Total Current Assets"},null,null,{"$f":"Calculations!E378","v":"EUR"},null,null,{"$f":"SUM(I33:I36)","v":361734.66929760017},{"$f":"SUM(J33:J36)","v":184940.3350988091},500605.04403231048,664236.63622577104,800469.31056626188,929273.33583963441,1032747.6435920567,1161660.8076534718,1265469.4559704065,1359837.8073573948,1430393.7891817987,1519379.8155640215,1584705.4093781025,1639899.4309842815,1673301.7557319226,1719519.2716905205,1743382.0195091383,1755781.2157507241,1747425.2003901254,1746277.5191112724,833323.35410853708,1113744.2097040345,1347488.2641997829,1564182.94316035,{"$f":"SUM(AG33:AG36)","v":1762884.1427957972},3930096.7205801648,4421682.8656542478,4156517.0716450932]
[]
[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:$QJ381)","v":2885765.3307023998},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6495059.6649011904},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7765920.7457772894},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7117030.1303744242},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6518054.1776948571},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5919078.2250152901},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5370016.9350590203},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4732176.3196561541},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4155300.3669765857},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3683942.6127097141},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3348589.6865100535},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2952263.5010013636},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2661535.9894479904},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2445480.5221954156},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2247429.6772138886},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2075501.3591188435},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1921577.6632948462},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1767653.9674708489},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1626557.2462988514},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1459806.5758228544},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2565532.4977137614},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2411426.5651041251},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2270162.7935452918},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2103214.6998848524},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1949108.7672752161},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1795002.8346655797},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1653739.0631067464},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1563843.9357511252}]
[null,null,{"$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:$QJ383)","v":22984.909630620983},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":117259.30791320383},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":196035.95926927999},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":273708.37181830255},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":335947.48733058409},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":425434.91284707608},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":499002.6282362435},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":570902.52696144825},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":627209.6685639146},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":708681.4213621344},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":706547.53640447604},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":634210.55190706078},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":557233.07047039561},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":479256.94448547089},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":395757.56234490173},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":307643.48584922438},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":214723.27331199023},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":114968.82238841109},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":27029.101401426633},{"$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:$QJ383)","v":917.81327185198347},{"$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:$QJ383)","v":77632.220456390583}]
[null,null,{"$f":"Calculations!C384","v":"Total Non-Current Assets"},null,null,{"$f":"Calculations!E384","v":"EUR"},null,null,{"$f":"SUM(I40:I42)","v":2885765.3307023998},{"$f":"SUM(J40:J42)","v":6495059.6649011904},7788905.6554079102,7234289.4382876279,6714090.1369641367,6192786.5968335923,5705964.4223896042,5157611.2325032298,4654302.9952128287,4254845.1396711627,3975799.3550739679,3660944.9223634982,3368083.5258524665,3079691.0741024762,2804662.7476842841,2554758.3036043141,2317335.2256397479,2075297.4533200734,1841280.5196108418,1574775.3982112654,2592561.5991151882,2411426.5651041251,2270162.7935452918,2103214.6998848524,{"$f":"SUM(AG40:AG42)","v":1949108.7672752161},1795920.6479374317,1653739.0631067464,1641476.1562075159]
[]
[null,"Total Assets",null,null,null,{"$f":"Calculations!E386","v":"EUR"},null,null,{"$f":"I37+I43","v":3247500},{"$f":"J37+J43","v":6680000},8289510.6994402204,7898526.074513399,7514559.4475303981,7122059.932673227,6738712.065981661,6319272.0401567016,5919772.4511832353,5614682.9470285578,5406193.1442557666,5180324.7379275197,4952788.935230569,4719590.5050867572,4477964.5034162067,4274277.5752948346,4060717.245148886,3831078.6690707975,3588705.7200009674,3321052.9173225379,3425884.9532237253,3525170.7748081596,3617651.0577450749,3667397.6430452024,{"$f":"AG37+AG43","v":3711992.9100710135},5726017.3685175963,6075421.9287609942,5797993.227852609]
[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:$QJ389)","v":2210.2420292390625},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2265.4980799700397},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2322.1355319692902},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2380.1889202685215},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2439.6936432752336},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2500.6859843571146},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2563.2031339660425},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2627.2832123151929},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2692.9652926230729},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2760.2894249386491},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2829.2966605621164},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2900.0290770761694},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2972.5298040030739},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3046.8430491031504},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3123.0141253307283},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3201.0894784639968},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3281.1167154255963},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3363.1446333112362},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3447.2232491440159},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7575.5883933888344},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":10486.102872850495},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":8722.7593973250478},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":9420.8011437717414},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6716.4849930193486},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":9081.5982641942392},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":12689.165527733945}]
[null,null,{"$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:$QJ390)","v":20668.377487099242},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":40818.144675791467},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":40000.865159815439},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":39079.934144599509},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":18926.470659517086},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":36872.868006702003},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":35555.228658289736},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":34070.47965981203},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":16118.123047195999},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":30512.190077123738},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":28387.857558632957},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":25994.106504474265},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":11590.431791414654},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":20257.339247318356},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":16832.434963338652},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":12973.167090344114},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":4290.7698771491041},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":3724.2013167624682},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-1797.5186834359956},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-8019.5309890399294},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-7477.9354192953078},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-22930.954800800828},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-31833.215778781614},{"$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:$QJ391)","v":18947.071153520505},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":36645.320812838327},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":35234.316726862322},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":33743.720919401167},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":16047.745811718882},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":30505.542496512469},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":28748.206652471028},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":26891.743253488399},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":12436.779410327217},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":22858.752088896763},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":20670.077159145076},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":18357.943759526635},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":7939.4992451846792},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":13335.052612236301},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":10609.166172051358},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":7729.5183101216389},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":2338.3590972205448},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":1473.755664511624},{"$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:$QJ392)","v":164.00087470377002},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":4489.0990173257724},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":1220.9134089537474},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":1871.0995834538971},{"$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:$QJ392)","v":2677.5564209128779},{"$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:$QJ393)","v":36084.282252637313},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":40660.672436618544},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":45817.46344357881},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":51628.264625381082},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":58176.020842156373},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":65554.196438420957},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":73868.109377000743},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":83236.434574530504},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":93792.8978975231},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":105688.18499954126},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":119092.09224670127},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":134195.95043436845},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":151215.3558917956},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":170393.24795918912},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":192003.3767658975},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":216354.21080967237},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":243793.34011478757},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":185283.64760012279},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-89428.79022069629},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-398981.64124576765},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-747793.54192953079},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1140843.5224279019},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1583742.078546349},{"$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:$QJ394)","v":135000},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":16093.566504617032},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":145375.45558588114},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":153575.77398805312},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":162238.65480577174},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":171390.19019519279},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":181057.9441151736},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":191271.0353485143},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":202060.22520625009},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":213458.01017915405},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":225498.71981551393},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":238218.62011998441},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":251656.02278494742},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":265851.40058337984},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":280847.50927078619},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":296689.51636335801},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":313425.13718023431},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":331104.77855961426},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":349781.6906815886},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":160405.74871198492},{"$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":135000},{"$f":"SUM(J48:J53)","v":16093.566504617032},223285.42850837726,273965.40999327146,285613.43566799758,298222.29880484304,276647.87507184118,326704.32827450684,342794.97302797763,360283.95087930019,350539.48546318332,400038.03671048483,422635.34640998882,447299.43035882537,454565.32600318419,503721.99923120491,535993.12920685252,571362.76424821641,603485.27648617141,354250.49792669306,-87779.085654988274,-399261.58296671498,-740296.27545864985,-1153830.8044224239,{"$f":"SUM(AG48:AG53)","v":-1604283.3935979048},6716.4849930193486,11759.154685107118,12689.165527733945]
[]
[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:$QJ398)","v":1037500},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2075000},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2030753.4664572868},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1990092.7940206684},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1944275.3305770895},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1892647.0659517089},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1834471.0451095523},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1768916.8486711311},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1695048.7392941306},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1611812.3047196001},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1518019.4068220768},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1412331.2218225352},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1293239.1295758339},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1159043.1791414656},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1007827.8232496697},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":837434.5752904804},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":645431.19852458278},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":429076.98771491041},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":185283.64760012284},{"$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:$QJ399)","v":2513906.4334953828},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3988530.9779095016},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3834955.2039214484},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3672716.5491156764},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3501326.3589204834},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3320268.4148053098},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3128997.3794567962},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2926937.1542505464},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2713479.1440713922},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2487980.4242558787},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2249761.8041358944},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1998105.7813509465},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1732254.3807675664},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1451406.8714967803},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1154717.3551334222},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":841292.21795318765},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":510187.43939357338},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":160405.74871198484},{"$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":1037500},4588906.4334953828,6019284.4443667885,5825047.997942117,5616991.8796927659,5393973.4248721926,5154739.4599148622,4897914.2281279275,4621985.8935446767,4325291.4487909926,4005999.8310779557,3662093.0259584296,3291344.9109267807,2891297.5599090317,2459234.6947464501,1992151.9304239026,1486723.4164777705,939264.42710848385,345689.39631210768,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ57:AJ58)","v":0}]
[]
[null,"Total Liabilities",null,null,null,{"$f":"Calculations!E402","v":"EUR"},null,null,{"$f":"I54+I59","v":1172500},4605000,6242569.8728751661,6099013.4079353884,5902605.3153607631,5692195.7236770354,5431387.3349867035,5224618.5564024346,4964780.8665726539,4685575.3996702926,4356539.316541139,4062131.0626689144,3713980.2573367693,3338596.990267857,2913800.0207496341,2495873.9296551077,2022716.5456846231,1510627.1913567004,949174.67279827909,354250.49792669306,-87779.085654988274,-399261.58296671498,-740296.27545864985,-1153830.8044224239,-1604283.3935979048,6716.4849930193486,11759.154685107118,{"$f":"AJ54+AJ59","v":12689.165527733945}]
[]
[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:$QJ405)","v":2075000},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000}]
[null,null,{"$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:$QJ406)","v":-28059},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-275488},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-463046},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-645136},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-767677},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-980350},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1120012},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1145896},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1025349},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-956809},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-836195},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-694010},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-510840},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-296599},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-37003},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":245447},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":564527},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":891798},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1278255},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1689023},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2122539},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2585820},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3080868},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3483892},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3828254},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3549895}]
[null,null,{"$f":"Calculations!C407","v":"Rounding"},null,null,{"$f":"Calculations!E407","v":0},null,null,{"$f":"LOOKUP(I$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.17343494575470686},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.66657801065593958},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.1321696350350976},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.20899619162082672},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.7309949574992061},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.4837542669847608},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.5846105813980103},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.5473582651466131},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.8277146276086569},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.6752586052753031},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.6778937997296453},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.5148189002647996},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.4826665725558996},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.6456397268921137},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.6994642629288137},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.4777140971273184},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.0472026881761849},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.4193958449177444},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160409.03887871373},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160409.35777487466},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160408.33320372459},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160408.44746762607},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160408.30366891809},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160408.88352457713},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160408.77407588717},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160409.06232487503}]
[null,null,{"$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:$QJ408)","v":2075000},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2075000},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2046940.8265650542},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1799512.6665780107},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1611954.132169635},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1429864.2089961916},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1307324.7309949575},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1094653.483754267},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":954991.5846105814},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":929107.54735826515},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1049653.8277146276},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1118193.6752586053},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1238808.6778937997},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1380993.5148189003},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1564164.4826665726},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1778403.6456397269},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2038000.6994642629},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2320451.4777140971},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2639531.0472026882},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2966802.4193958449},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":3513664.0388787137},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":3924432.3577748747},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":4357947.3332037246},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":4821228.4474676261},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":5316276.3036689181},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":5719300.8835245771},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":6063662.7740758872},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":5785304.062324875}]
[]
[null,"Total Liabilities & Shareholders' Equity",null,null,null,{"$f":"Calculations!E410","v":"EUR"},null,null,{"$f":"I61+I67","v":3247500},{"$f":"J61+J67","v":6680000},8289510.6994402204,7898526.074513399,7514559.4475303981,7122059.932673227,6738712.065981661,6319272.0401567016,5919772.4511832353,5614682.9470285578,5406193.1442557666,5180324.7379275197,4952788.935230569,4719590.5050867572,4477964.5034162067,4274277.5752948346,4060717.245148886,3831078.6690707975,3588705.7200009674,3321052.9173225379,3425884.9532237253,3525170.7748081596,3617651.0577450749,3667397.6430452019,{"$f":"AG61+AG67","v":3711992.9100710135},5726017.3685175963,6075421.9287609942,5797993.227852609]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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":722816.49228864501},{"$f":"H76-D76","v":2827081.821324267},{"$f":"Calculations!E417","v":"EUR"},null,{"$f":"SUM(I76:AT76)","v":3549898.3136129119},{"$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:$QJ417)","v":-87050.379240088863},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I417:$QJ417)","v":-188436.95418189967},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I417:$QJ417)","v":-187558.5344083769},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I417:$QJ417)","v":-182089.92317344455},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I417:$QJ417)","v":-176917.02947681863},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I417:$QJ417)","v":-158293.69576510583},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I417:$QJ417)","v":-139661.89914368582},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I417:$QJ417)","v":-25884.03725231476},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I417:$QJ417)","v":88989.543558285775},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I417:$QJ417)","v":100096.58434206266},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I417:$QJ417)","v":120615.00263519585},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I417:$QJ417)","v":142184.83692510394},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I417:$QJ417)","v":158458.68457283679},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I417:$QJ417)","v":238951.44624799048},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I417:$QJ417)","v":259597.05382453278},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I417:$QJ417)","v":282450.77824983094},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I417:$QJ417)","v":308379.08746733936},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I417:$QJ417)","v":337971.85421440308},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I417:$QJ417)","v":386455.87077088578},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I417:$QJ417)","v":410768.31889616378},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I417:$QJ417)","v":434415.44182524108},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I417:$QJ417)","v":462380.64786751632},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I417:$QJ417)","v":495047.85620129458},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I417:$QJ417)","v":403024.57985566161},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I417:$QJ417)","v":336968.10103574721},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I417:$QJ417)","v":-270964.92223544465}]
[null,null,{"$f":"Calculations!C418","v":"less: Changes in Net Working Capital"},20278.585178697671,-197797.78147587209,{"$f":"Calculations!E418","v":"EUR"},null,-177519.19629717444,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I418:$QJ418)","v":-311841.33164800005},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I418:$QJ418)","v":196098.30663649278},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I418:$QJ418)","v":2601.2442992321448},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I418:$QJ418)","v":321.33153394091642},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I418:$QJ418)","v":934.72923217482457},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I418:$QJ418)","v":924.11297522607492},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I418:$QJ418)","v":913.6189745732263},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I418:$QJ418)","v":903.24692142696586},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I418:$QJ418)","v":1218.6518326167861},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I418:$QJ418)","v":1232.4661973159964},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I418:$QJ418)","v":1222.437740641195},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I418:$QJ418)","v":1212.5651070169843},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I418:$QJ418)","v":1202.8481452559936},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I418:$QJ418)","v":1193.2867406741861},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I418:$QJ418)","v":1183.880815601733},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I418:$QJ418)","v":1174.6303299121209},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I418:$QJ418)","v":1165.5352815668302},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I418:$QJ418)","v":1156.5957071793382},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I418:$QJ418)","v":1147.8116825955367},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I418:$QJ418)","v":1139.1833234936348},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I418:$QJ418)","v":1130.7107860011456},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I418:$QJ418)","v":5328.5797050541732},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I418:$QJ418)","v":2052.1918346492457},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I418:$QJ418)","v":2193.4774258160905},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I418:$QJ418)","v":2353.8042876591353},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I418:$QJ418)","v":-3579.8491700294835},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I418:$QJ418)","v":944.44994319255056},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I418:$QJ418)","v":-93047.712938454497}]
[null,null,{"$f":"Calculations!C419","v":"less: Change in Deferred Tax Asset"},-164631.35388267293,86999.133426282337,{"$f":"Calculations!E419","v":"EUR"},null,-77632.220456390598,{"$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:$QJ419)","v":-38305.283333627871},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I419:$QJ419)","v":-78954.024579575955},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I419:$QJ419)","v":-78776.651356076167},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I419:$QJ419)","v":-77672.412549022556},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I419:$QJ419)","v":-76627.885937203828},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I419:$QJ419)","v":-75098.655091569701},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I419:$QJ419)","v":-73567.715389167424},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I419:$QJ419)","v":-71899.898725204752},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I419:$QJ419)","v":-70010.831125628087},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I419:$QJ419)","v":-67768.063275058055},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I419:$QJ419)","v":2133.8849576583598},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I419:$QJ419)","v":72336.984497415251},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I419:$QJ419)","v":75623.049887822708},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I419:$QJ419)","v":79330.557533767191},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I419:$QJ419)","v":83499.382140569156},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I419:$QJ419)","v":88114.076495677349},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I419:$QJ419)","v":93349.600472289603},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I419:$QJ419)","v":99325.062988523685},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I419:$QJ419)","v":87939.720986984452},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I419:$QJ419)","v":27029.101401426633},{"$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:$QJ419)","v":-917.81327185198347},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I419:$QJ419)","v":-101.94415408662326},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I419:$QJ419)","v":-76612.463030451981}]
[null,null,{"$f":"Calculations!C420","v":"add: Depreciation"},6478725.6356589198,1232756.3424842516,{"$f":"Calculations!E420","v":"EUR"},null,7711481.9781431714,{"$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:$QJ420)","v":299487.97633978416},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I420:$QJ420)","v":598975.95267956832},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I420:$QJ420)","v":598975.95267956832},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I420:$QJ420)","v":598975.95267956832},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I420:$QJ420)","v":598975.95267956832},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I420:$QJ420)","v":587925.9526795682},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I420:$QJ420)","v":576875.9526795682},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I420:$QJ420)","v":471357.75426686963},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I420:$QJ420)","v":365839.55585417128},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I420:$QJ420)","v":365839.55585417128},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I420:$QJ420)","v":290727.51155337144},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I420:$QJ420)","v":216055.4672525714},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I420:$QJ420)","v":216055.4672525714},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I420:$QJ420)","v":153923.69582400002},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I420:$QJ420)","v":153923.69582400002},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I420:$QJ420)","v":153923.69582400002},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I420:$QJ420)","v":153923.69582400002},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I420:$QJ420)","v":153923.69582400002},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I420:$QJ420)","v":154105.93260963348},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I420:$QJ420)","v":154105.93260963348},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I420:$QJ420)","v":154105.93260963348},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I420:$QJ420)","v":154105.93260963348},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I420:$QJ420)","v":154105.93260963348},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I420:$QJ420)","v":154105.93260963348},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I420:$QJ420)","v":154105.93260963348},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I420:$QJ420)","v":77052.966304816728}]
[null,null,{"$f":"Calculations!C421","v":"add: Senior Debt Interest Expense"},2399382.57163224,9647.4081117035821,{"$f":"Calculations!E421","v":"EUR"},null,2409029.9797439435,{"$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:$QJ421)","v":114588.98940954507},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I421:$QJ421)","v":224095.17363446573},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I421:$QJ421)","v":215819.51338330741},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I421:$QJ421)","v":207077.04084410361},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I421:$QJ421)","v":197841.42413448403},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I421:$QJ421)","v":188084.84604693393},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I421:$QJ421)","v":177777.92026478075},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I421:$QJ421)","v":166889.6028521038},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I421:$QJ421)","v":155387.09875097917},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I421:$QJ421)","v":143235.76300443421},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I421:$QJ421)","v":130398.9964076004},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I421:$QJ421)","v":116838.13527277065},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I421:$QJ421)","v":102512.3349763398},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I421:$QJ421)","v":87378.446936876862},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I421:$QJ421)","v":71390.888653793547},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I421:$QJ421)","v":54501.506415172458},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I421:$QJ421)","v":36659.430261237307},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I421:$QJ421)","v":17810.920766622887},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I421:$QJ421)","v":741.94772839227585},{"$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"},3033171.0187275209,-429220.73760123458,{"$f":"Calculations!E422","v":"EUR"},null,2603950.2811262864,{"$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:$QJ422)","v":125796.75949906948},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I422:$QJ422)","v":248184.41183438848},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I422:$QJ422)","v":243516.0362077092},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I422:$QJ422)","v":238255.59370150903},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I422:$QJ422)","v":232327.99541595252},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I422:$QJ422)","v":225648.62929922008},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I422:$QJ422)","v":218122.15237347057},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I422:$QJ422)","v":209641.12978482535},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I422:$QJ422)","v":200084.50125082521},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I422:$QJ422)","v":189315.85301504043},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I422:$QJ422)","v":177181.4706422718},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I422:$QJ422)","v":163508.14485944386},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I422:$QJ422)","v":148100.69912220453},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I422:$QJ422)","v":130739.20361508311},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I422:$QJ422)","v":111175.83591713497},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I422:$QJ422)","v":89131.343521411764},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I422:$QJ422)","v":64291.057713357019},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I422:$QJ422)","v":36300.401909208973},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I422:$QJ422)","v":4759.8303392862563},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I422:$QJ422)","v":-30780.875170371455},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I422:$QJ422)","v":-70829.031727202979},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I422:$QJ422)","v":-115956.29694608449},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I422:$QJ422)","v":-166806.82893612407},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I422:$QJ422)","v":-67757.736115341875},{"$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"},12489742.949603349,3529466.1862694006,{"$f":"Calculations!E424","v":"EUR"},null,16019209.13587275,{"$f":"SUM(I76:I82)","v":-311841.33164800005},{"$f":"SUM(J76:J82)","v":196098.30663649278},{"$f":"SUM(K76:K82)","v":417119.30697391415},804185.89092088793,792911.04573830671,785470.3644779399,776514.07579055568,769170.32409047359,760765.06261758308,751337.01712359523,741512.30602927459,731932.25804766745,722259.71434135386,712116.85554797936,701934.11662737699,691497.98048762977,680752.39164159726,669277.99621327186,657750.68342081888,646471.1190262523,635134.01322118344,566451.05744190654,519744.53454232082,502723.76095688145,{"$f":"SUM(AG76:AG82)","v":484700.76416246302},484875.11390807165,491916.53943448659,-363572.13189953438]
[null,null,null,0,0]
[null,"Investing Activities",null,0,0]
[null,null,{"$f":"Calculations!C427","v":"Capital Expenditures"},-1520434.3944925866,-7754891.5194017347,{"$f":"Calculations!E427","v":"EUR"},null,{"$f":"SUM(I86:AT86)","v":-9275325.9138943218},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I429:$QJ429)","v":-2885765.3307023998},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I429:$QJ429)","v":-3609294.3341987915},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I429:$QJ429)","v":-1520434.3944925866},{"$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:$QJ429)","v":-1259831.8545005429},{"$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"},-1520434.3944925866,-7754891.5194017347,{"$f":"Calculations!E429","v":"EUR"},null,{"$f":"SUM(I87:AT87)","v":-9275325.9138943218},{"$f":"SUM(I86)","v":-2885765.3307023998},{"$f":"SUM(J86)","v":-3609294.3341987915},-1520434.3944925866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1259831.8545005429,0,0,0,{"$f":"SUM(AG86)","v":0},0,0,0]
[null,null,null,0,0]
[null,"Financing Activities",null,0,0]
[null,null,{"$f":"Calculations!C432","v":"Drawdown of Equity"},0,2075000,{"$f":"Calculations!E432","v":"EUR"},null,{"$f":"SUM(I90:AT90)","v":2075000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I432:$QJ432)","v":2075000},{"$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"},0,2075000,{"$f":"Calculations!E433","v":"EUR"},null,2075000,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I433:$QJ433)","v":1037500},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I433:$QJ433)","v":1037500},{"$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"},1620000,2530000,{"$f":"Calculations!E434","v":"EUR"},null,4150000,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I434:$QJ434)","v":135000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I434:$QJ434)","v":2395000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I434:$QJ434)","v":1620000},{"$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"},-1767819.6823424825,-307180.31765751657,{"$f":"Calculations!E436","v":"EUR"},null,-2074999.9999999991,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I436:$QJ436)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I436:$QJ436)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I436:$QJ436)","v":-8162.2512900759466},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I436:$QJ436)","v":-36084.282252637313},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I436:$QJ436)","v":-40660.672436618544},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I436:$QJ436)","v":-45817.46344357881},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I436:$QJ436)","v":-51628.264625381082},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I436:$QJ436)","v":-58176.020842156373},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I436:$QJ436)","v":-65554.196438420957},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I436:$QJ436)","v":-73868.109377000743},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I436:$QJ436)","v":-83236.434574530504},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I436:$QJ436)","v":-93792.8978975231},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I436:$QJ436)","v":-105688.18499954126},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I436:$QJ436)","v":-119092.09224670127},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I436:$QJ436)","v":-134195.95043436845},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I436:$QJ436)","v":-151215.3558917956},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I436:$QJ436)","v":-170393.24795918912},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I436:$QJ436)","v":-192003.3767658975},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I436:$QJ436)","v":-216354.21080967237},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I436:$QJ436)","v":-243793.34011478757},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I436:$QJ436)","v":-274712.43782081909},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I436:$QJ436)","v":-309552.85102507134},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I436:$QJ436)","v":-348811.90068376315},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I436:$QJ436)","v":-393049.98049837101},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I436:$QJ436)","v":-442898.55611844704},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I436:$QJ436)","v":1583742.078546349},{"$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"},-3814703.4059472214,-174890.84534079395,{"$f":"Calculations!E438","v":"EUR"},null,-3989594.2512880154,{"$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:$QJ438)","v":-16093.566504617032},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I438:$QJ438)","v":-145375.45558588114},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I438:$QJ438)","v":-153575.77398805312},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I438:$QJ438)","v":-162238.65480577174},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I438:$QJ438)","v":-171390.19019519279},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I438:$QJ438)","v":-181057.9441151736},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I438:$QJ438)","v":-191271.0353485143},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I438:$QJ438)","v":-202060.22520625009},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I438:$QJ438)","v":-213458.01017915405},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I438:$QJ438)","v":-225498.71981551393},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I438:$QJ438)","v":-238218.62011998441},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I438:$QJ438)","v":-251656.02278494742},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I438:$QJ438)","v":-265851.40058337984},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I438:$QJ438)","v":-280847.50927078619},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I438:$QJ438)","v":-296689.51636335801},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I438:$QJ438)","v":-313425.13718023431},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I438:$QJ438)","v":-331104.77855961426},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I438:$QJ438)","v":-349781.6906815886},{"$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"},-2396301.975963166,-12728.003780778032,{"$f":"Calculations!E439","v":"EUR"},null,-2409029.979743944,{"$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:$QJ439)","v":-76608.006359717096},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I439:$QJ439)","v":-225430.83587145538},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I439:$QJ439)","v":-217230.5174692834},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I439:$QJ439)","v":-208567.63665156477},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I439:$QJ439)","v":-199416.10126214373},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I439:$QJ439)","v":-189748.34734216292},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I439:$QJ439)","v":-179535.25610882221},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I439:$QJ439)","v":-168746.06625108642},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I439:$QJ439)","v":-157348.28127818246},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I439:$QJ439)","v":-145307.57164182258},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I439:$QJ439)","v":-132587.67133735208},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I439:$QJ439)","v":-119150.26867238909},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I439:$QJ439)","v":-104954.89087395668},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I439:$QJ439)","v":-89958.78218655035},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I439:$QJ439)","v":-74116.775093978489},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I439:$QJ439)","v":-57381.154277102185},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I439:$QJ439)","v":-39701.512897722263},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I439:$QJ439)","v":-21024.600775747946},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I439:$QJ439)","v":-2215.7033929038998},{"$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"},-3026996.6943426053,423046.41321631847,{"$f":"Calculations!E440","v":"EUR"},null,-2603950.2811262868,{"$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:$QJ440)","v":-84253.320749999999},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I440:$QJ440)","v":-248909.70590766647},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I440:$QJ440)","v":-244333.31572368523},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I440:$QJ440)","v":-239176.52471672499},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I440:$QJ440)","v":-233365.7235349227},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I440:$QJ440)","v":-226817.96731814742},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I440:$QJ440)","v":-219439.79172188282},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I440:$QJ440)","v":-211125.87878330305},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I440:$QJ440)","v":-201757.55358577328},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I440:$QJ440)","v":-191201.09026278069},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I440:$QJ440)","v":-179305.80316076253},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I440:$QJ440)","v":-165901.89591360252},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I440:$QJ440)","v":-150798.03772593534},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I440:$QJ440)","v":-133778.6322685082},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I440:$QJ440)","v":-114600.74020111468},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I440:$QJ440)","v":-92990.611394406311},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I440:$QJ440)","v":-68639.777350631426},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I440:$QJ440)","v":-41200.648045516195},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I440:$QJ440)","v":-10281.550339484718},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I440:$QJ440)","v":24558.862864767521},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I440:$QJ440)","v":63817.912523459338},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I440:$QJ440)","v":108055.99233806721},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I440:$QJ440)","v":157904.56795814325},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I440:$QJ440)","v":99590.9518941235},{"$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"},-174012.29891677853,174012.29891677853,{"$f":"Calculations!E442","v":"EUR"},null,0,{"$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:$QJ442)","v":-185403.14572866826},{"$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:$QJ442)","v":22781.693623779429},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I442:$QJ442)","v":162621.45210488883},{"$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"},-9559834.0575122535,6782259.5453540087,{"$f":"Calculations!E446","v":"EUR"},null,-2777574.5121582444,{"$f":"SUM(I90:I103)","v":3247500},3432500,1249479.7093669218,-655800.27961764031,-655800.27961764031,-655800.27961764031,-655800.27961764031,-655800.27961764031,-655800.27961764019,-655800.27961764031,-655800.27961764031,-655800.27961764031,-655800.27961764019,-655800.27961764031,-655800.27961764031,-655800.27961764031,-655800.27961764031,-655800.27961764031,-655800.27961764042,-633018.58599386085,-124588.23944831887,-284993.98816030379,-284993.98816030379,-284993.98816030379,-284993.98816030379,1683333.0304404725,0,{"$f":"SUM(AJ90:AJ103)","v":0}]
[null,null,null,0,0]
[null,"Net Movements In Cash",null,1409474.4975985126,2556834.2122216728,{"$f":"Calculations!E448","v":"EUR"},null,{"$f":"SUM(I106:AT106)","v":3966308.7098201853},{"$f":"I83+I87+I104","v":49893.337649600115},19303.972437701188,146164.62184824934,148385.61130324763,137110.76612066641,129670.0848602996,120713.79617291538,113370.04447283328,104964.78299994289,95536.737505954923,85712.026411634288,76131.978430027142,66459.434723713668,56316.575930339051,46133.837009736686,35697.700869989465,24952.112023956957,13477.716595631558,1950.4038031784585,13452.533032391453,-749286.08072767826,281457.06928160274,234750.54638201703,217729.77279657766,199706.77600215923,2168208.1443485441,491916.53943448659,{"$f":"AJ83+AJ87+AJ104","v":-363572.13189953438}]
[null,null,null,{"$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":49893.337649600115},69197.310087301303,215361.93193555064,363747.54323879827,{"$f":"M110","v":500858.30935946468},630528.39421976428,751242.19039267965,864612.23486551293,969577.01786545583,1065113.7553714109,1150825.7817830453,1226957.7602130724,1293417.1949367861,1349733.7708671251,1395867.6078768619,1431565.3087468515,1456517.4207708086,1469995.1373664401,1471945.5411696187,1485398.0742020102,736111.99347433192,1017569.0627559347,1252319.6091379516,{"$f":"AF110","v":1470049.3819345292},1669756.1579366885,3837964.3022852326,4329880.8417197196]
[null,null,{"$f":"Calculations!C452","v":"End of Period"},null,null,{"$f":"Calculations!E452","v":"EUR"},null,0,{"$f":"I106+I109","v":49893.337649600115},{"$f":"J106+J109","v":69197.310087301303},215361.93193555064,363747.54323879827,500858.30935946468,630528.39421976428,751242.19039267965,864612.23486551293,969577.01786545583,1065113.7553714109,1150825.7817830453,1226957.7602130724,1293417.1949367861,1349733.7708671251,1395867.6078768619,1431565.3087468515,1456517.4207708086,1469995.1373664401,1471945.5411696187,1485398.0742020102,736111.99347433192,1017569.0627559347,1252319.6091379516,1470049.3819345292,{"$f":"AG106+AG109","v":1669756.1579366885},3837964.3022852326,4329880.8417197196,3966308.7098201853]
[]
["·","Cash Waterfall",null,null,null,"Unit"]
[]
[null,null,{"$f":"Calculations!C459","v":"Drawdown of Equity"},null,null,{"$f":"Calculations!E459","v":"EUR"},null,{"$f":"SUM(I114:AT114)","v":2075000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I459:$QJ459)","v":2075000},{"$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,{"$f":"Calculations!E461","v":"EUR"},null,18094209.135872744,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I461:$QJ461)","v":1763158.6683519999},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I461:$QJ461)","v":196098.30663649278},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I461:$QJ461)","v":417119.30697391415},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I461:$QJ461)","v":804185.89092088782},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I461:$QJ461)","v":792911.04573830671},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I461:$QJ461)","v":785470.36447793979},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I461:$QJ461)","v":776514.07579055568},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I461:$QJ461)","v":769170.3240904737},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I461:$QJ461)","v":760765.06261758297},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I461:$QJ461)","v":751337.01712359535},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I461:$QJ461)","v":741512.30602927471},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I461:$QJ461)","v":731932.25804766756},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I461:$QJ461)","v":722259.71434135374},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I461:$QJ461)","v":712116.85554797924},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I461:$QJ461)","v":701934.11662737699},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I461:$QJ461)","v":691497.98048762965},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I461:$QJ461)","v":680752.39164159726},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I461:$QJ461)","v":669277.99621327186},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I461:$QJ461)","v":657750.68342081888},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I461:$QJ461)","v":646471.1190262523},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I461:$QJ461)","v":635134.01322118356},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I461:$QJ461)","v":566451.05744190665},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I461:$QJ461)","v":519744.53454232088},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I461:$QJ461)","v":502723.76095688145},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I461:$QJ461)","v":484700.76416246319},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I461:$QJ461)","v":484875.11390807165},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I461:$QJ461)","v":491916.53943448659},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I461:$QJ461)","v":-363572.13189953443}]
[null,null,{"$f":"Calculations!C462","v":"less: Senior Debt Interest Expense"},null,null,{"$f":"Calculations!E462","v":"EUR"},null,-2409029.979743944,{"$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:$QJ462)","v":-76608.006359717096},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I462:$QJ462)","v":-225430.83587145538},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I462:$QJ462)","v":-217230.5174692834},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I462:$QJ462)","v":-208567.63665156477},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I462:$QJ462)","v":-199416.10126214373},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I462:$QJ462)","v":-189748.34734216292},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I462:$QJ462)","v":-179535.25610882221},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I462:$QJ462)","v":-168746.06625108642},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I462:$QJ462)","v":-157348.28127818246},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I462:$QJ462)","v":-145307.57164182258},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I462:$QJ462)","v":-132587.67133735208},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I462:$QJ462)","v":-119150.26867238909},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I462:$QJ462)","v":-104954.89087395668},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I462:$QJ462)","v":-89958.78218655035},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I462:$QJ462)","v":-74116.775093978489},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I462:$QJ462)","v":-57381.154277102185},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I462:$QJ462)","v":-39701.512897722263},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I462:$QJ462)","v":-21024.600775747946},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I462:$QJ462)","v":-2215.7033929038998},{"$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,{"$f":"Calculations!E463","v":"EUR"},null,4150000,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I463:$QJ463)","v":135000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I463:$QJ463)","v":2395000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I463:$QJ463)","v":1620000},{"$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,{"$f":"Calculations!E464","v":"EUR"},null,-3989594.2512880154,{"$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:$QJ464)","v":-16093.566504617032},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I464:$QJ464)","v":-145375.45558588114},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I464:$QJ464)","v":-153575.77398805312},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I464:$QJ464)","v":-162238.65480577174},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I464:$QJ464)","v":-171390.19019519279},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I464:$QJ464)","v":-181057.9441151736},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I464:$QJ464)","v":-191271.0353485143},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I464:$QJ464)","v":-202060.22520625009},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I464:$QJ464)","v":-213458.01017915405},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I464:$QJ464)","v":-225498.71981551393},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I464:$QJ464)","v":-238218.62011998441},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I464:$QJ464)","v":-251656.02278494742},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I464:$QJ464)","v":-265851.40058337984},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I464:$QJ464)","v":-280847.50927078619},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I464:$QJ464)","v":-296689.51636335801},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I464:$QJ464)","v":-313425.13718023431},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I464:$QJ464)","v":-331104.77855961426},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I464:$QJ464)","v":-349781.6906815886},{"$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,{"$f":"Calculations!E465","v":"EUR"},null,15845584.904840795,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I465:$QJ465)","v":1898158.6683519999},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I465:$QJ465)","v":2591098.3066364927},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I465:$QJ465)","v":1944417.7341095801},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I465:$QJ465)","v":433379.59946355125},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I465:$QJ465)","v":422104.7542809702},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I465:$QJ465)","v":414664.07302060339},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I465:$QJ465)","v":405707.78433321905},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I465:$QJ465)","v":398364.03263313713},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I465:$QJ465)","v":389958.77116024651},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I465:$QJ465)","v":380530.72566625883},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I465:$QJ465)","v":370706.01457193814},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I465:$QJ465)","v":361125.96659033117},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I465:$QJ465)","v":351453.42288401723},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I465:$QJ465)","v":341310.56409064279},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I465:$QJ465)","v":331127.82517004036},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I465:$QJ465)","v":320691.68903029332},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I465:$QJ465)","v":309946.10018426075},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I465:$QJ465)","v":298471.70475593535},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I465:$QJ465)","v":286944.39196348225},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I465:$QJ465)","v":275664.82756891573},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I465:$QJ465)","v":632918.30982827954},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I465:$QJ465)","v":566451.05744190665},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I465:$QJ465)","v":519744.53454232088},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I465:$QJ465)","v":502723.76095688145},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I465:$QJ465)","v":484700.76416246319},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I465:$QJ465)","v":484875.11390807165},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I465:$QJ465)","v":491916.53943448659},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I465:$QJ465)","v":-363572.13189953443}]
[null,null,{"$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:$QJ466)","v":-185403.14572866826},{"$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:$QJ466)","v":22781.693623779429},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I466:$QJ466)","v":162621.45210488883},{"$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,{"$f":"Calculations!E468","v":"EUR"},null,15845584.904840793,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I468:$QJ468)","v":1898158.6683519999},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I468:$QJ468)","v":2591098.3066364927},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I468:$QJ468)","v":1759014.5883809119},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I468:$QJ468)","v":433379.59946355125},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I468:$QJ468)","v":422104.7542809702},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I468:$QJ468)","v":414664.07302060339},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I468:$QJ468)","v":405707.78433321905},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I468:$QJ468)","v":398364.03263313713},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I468:$QJ468)","v":389958.77116024651},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I468:$QJ468)","v":380530.72566625883},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I468:$QJ468)","v":370706.01457193814},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I468:$QJ468)","v":361125.96659033117},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I468:$QJ468)","v":351453.42288401723},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I468:$QJ468)","v":341310.56409064279},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I468:$QJ468)","v":331127.82517004036},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I468:$QJ468)","v":320691.68903029332},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I468:$QJ468)","v":309946.10018426075},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I468:$QJ468)","v":298471.70475593535},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I468:$QJ468)","v":286944.39196348225},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I468:$QJ468)","v":298446.52119269519},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I468:$QJ468)","v":795539.7619331684},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I468:$QJ468)","v":566451.05744190665},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I468:$QJ468)","v":519744.53454232088},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I468:$QJ468)","v":502723.76095688145},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I468:$QJ468)","v":484700.76416246319},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I468:$QJ468)","v":484875.11390807165},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I468:$QJ468)","v":491916.53943448659},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I468:$QJ468)","v":-363572.13189953443}]
[null,null,{"$f":"Calculations!C469","v":"less: Subordinated Debt Interest Expense"},null,null,{"$f":"Calculations!E469","v":"EUR"},null,-2603950.2811262868,{"$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:$QJ469)","v":-84253.320749999999},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I469:$QJ469)","v":-248909.70590766647},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I469:$QJ469)","v":-244333.31572368523},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I469:$QJ469)","v":-239176.52471672499},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I469:$QJ469)","v":-233365.7235349227},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I469:$QJ469)","v":-226817.96731814742},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I469:$QJ469)","v":-219439.79172188282},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I469:$QJ469)","v":-211125.87878330305},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I469:$QJ469)","v":-201757.55358577328},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I469:$QJ469)","v":-191201.09026278069},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I469:$QJ469)","v":-179305.80316076253},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I469:$QJ469)","v":-165901.89591360252},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I469:$QJ469)","v":-150798.03772593534},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I469:$QJ469)","v":-133778.6322685082},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I469:$QJ469)","v":-114600.74020111468},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I469:$QJ469)","v":-92990.611394406311},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I469:$QJ469)","v":-68639.777350631426},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I469:$QJ469)","v":-41200.648045516195},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I469:$QJ469)","v":-10281.550339484718},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I469:$QJ469)","v":24558.862864767521},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I469:$QJ469)","v":63817.912523459338},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I469:$QJ469)","v":108055.99233806721},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I469:$QJ469)","v":157904.56795814325},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I469:$QJ469)","v":99590.9518941235},{"$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,{"$f":"Calculations!E470","v":"EUR"},null,2075000,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I470:$QJ470)","v":1037500},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I470:$QJ470)","v":1037500},{"$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,{"$f":"Calculations!E471","v":"EUR"},null,-2074999.9999999991,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I471:$QJ471)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I471:$QJ471)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I471:$QJ471)","v":-8162.2512900759466},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I471:$QJ471)","v":-36084.282252637313},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I471:$QJ471)","v":-40660.672436618544},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I471:$QJ471)","v":-45817.46344357881},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I471:$QJ471)","v":-51628.264625381082},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I471:$QJ471)","v":-58176.020842156373},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I471:$QJ471)","v":-65554.196438420957},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I471:$QJ471)","v":-73868.109377000743},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I471:$QJ471)","v":-83236.434574530504},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I471:$QJ471)","v":-93792.8978975231},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I471:$QJ471)","v":-105688.18499954126},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I471:$QJ471)","v":-119092.09224670127},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I471:$QJ471)","v":-134195.95043436845},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I471:$QJ471)","v":-151215.3558917956},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I471:$QJ471)","v":-170393.24795918912},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I471:$QJ471)","v":-192003.3767658975},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I471:$QJ471)","v":-216354.21080967237},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I471:$QJ471)","v":-243793.34011478757},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I471:$QJ471)","v":-274712.43782081909},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I471:$QJ471)","v":-309552.85102507134},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I471:$QJ471)","v":-348811.90068376315},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I471:$QJ471)","v":-393049.98049837101},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I471:$QJ471)","v":-442898.55611844704},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I471:$QJ471)","v":1583742.078546349},{"$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,{"$f":"Calculations!E472","v":"EUR"},null,-9275325.9138943218,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I472:$QJ472)","v":-2885765.3307023998},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I472:$QJ472)","v":-3609294.3341987915},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I472:$QJ472)","v":-1520434.3944925866},{"$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:$QJ472)","v":-1259831.8545005429},{"$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,{"$f":"Calculations!E473","v":"EUR"},null,3966308.7098201853,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I473:$QJ473)","v":49893.337649600115},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I473:$QJ473)","v":19303.972437701843},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I473:$QJ473)","v":146164.6218482492},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I473:$QJ473)","v":148385.61130324745},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I473:$QJ473)","v":137110.76612066635},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I473:$QJ473)","v":129670.08486029954},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I473:$QJ473)","v":120713.79617291529},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I473:$QJ473)","v":113370.0444728334},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I473:$QJ473)","v":104964.78299994275},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I473:$QJ473)","v":95536.737505955098},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I473:$QJ473)","v":85712.026411634404},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I473:$QJ473)","v":76131.978430027375},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I473:$QJ473)","v":66459.434723713508},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I473:$QJ473)","v":56316.575930338964},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I473:$QJ473)","v":46133.837009736584},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I473:$QJ473)","v":35697.700869989465},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I473:$QJ473)","v":24952.112023956943},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I473:$QJ473)","v":13477.716595631588},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I473:$QJ473)","v":1950.4038031785094},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I473:$QJ473)","v":13452.533032391431},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I473:$QJ473)","v":-749286.08072767826},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I473:$QJ473)","v":281457.0692816028},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I473:$QJ473)","v":234750.54638201711},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I473:$QJ473)","v":217729.77279657766},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I473:$QJ473)","v":199706.77600215943},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I473:$QJ473)","v":2168208.1443485445},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I473:$QJ473)","v":491916.53943448659},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I473:$QJ473)","v":-363572.13189953443}]
[null,null,{"$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,{"$f":"Calculations!E475","v":"EUR"},null,3966308.7098201853,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I475:$QJ475)","v":49893.337649600115},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I475:$QJ475)","v":19303.972437701843},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I475:$QJ475)","v":146164.6218482492},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I475:$QJ475)","v":148385.61130324745},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I475:$QJ475)","v":137110.76612066635},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I475:$QJ475)","v":129670.08486029954},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I475:$QJ475)","v":120713.79617291529},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I475:$QJ475)","v":113370.0444728334},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I475:$QJ475)","v":104964.78299994275},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I475:$QJ475)","v":95536.737505955098},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I475:$QJ475)","v":85712.026411634404},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I475:$QJ475)","v":76131.978430027375},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I475:$QJ475)","v":66459.434723713508},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I475:$QJ475)","v":56316.575930338964},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I475:$QJ475)","v":46133.837009736584},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I475:$QJ475)","v":35697.700869989465},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I475:$QJ475)","v":24952.112023956943},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I475:$QJ475)","v":13477.716595631588},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I475:$QJ475)","v":1950.4038031785094},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I475:$QJ475)","v":13452.533032391431},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I475:$QJ475)","v":-749286.08072767826},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I475:$QJ475)","v":281457.0692816028},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I475:$QJ475)","v":234750.54638201711},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I475:$QJ475)","v":217729.77279657766},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I475:$QJ475)","v":199706.77600215943},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I475:$QJ475)","v":2168208.1443485445},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I475:$QJ475)","v":491916.53943448659},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I475:$QJ475)","v":-363572.13189953443}]
[]
[null,null,{"$f":"Calculations!C477","v":"Beginning Cash Balance"},null,null,{"$f":"Calculations!E477","v":"EUR"},null,null,{"$f":"H133","v":0},{"$f":"I133","v":49893.337649600115},69197.310087301958,215361.93193555117,363747.54323879862,{"$f":"M133","v":500858.30935946497},630528.39421976451,751242.19039267977,864612.23486551316,969577.01786545594,1065113.7553714111,1150825.7817830455,1226957.7602130729,1293417.1949367863,1349733.7708671254,1395867.6078768619,1431565.3087468515,1456517.4207708084,1469995.1373664399,1471945.5411696185,1485398.0742020099,736111.99347433168,1017569.0627559344,1252319.6091379516,{"$f":"AF133","v":1470049.3819345292},1669756.1579366885,3837964.302285233,4329880.8417197196]
[null,null,{"$f":"Calculations!C478","v":"Closing Cash Balance"},null,null,{"$f":"Calculations!E478","v":"EUR"},null,0,{"$f":"I130+I132","v":49893.337649600115},{"$f":"J130+J132","v":69197.310087301958},{"$f":"K130+K132","v":215361.93193555117},363747.54323879862,500858.30935946497,630528.39421976451,751242.19039267977,864612.23486551316,969577.01786545594,1065113.7553714111,1150825.7817830455,1226957.7602130729,1293417.1949367863,1349733.7708671254,1395867.6078768619,1431565.3087468515,1456517.4207708084,1469995.1373664399,1471945.5411696185,1485398.0742020099,736111.99347433168,1017569.0627559344,1252319.6091379516,1470049.3819345292,{"$f":"AG130+AG132","v":1669756.1579366885},3837964.302285233,4329880.8417197196,3966308.7098201853]
[]
[null,null,"Annual = Monthly Check",null,null,"Check",{"$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},{"$f":"DG3+1","v":2053}]
[null,null,"Quarter",null,null,null,null,3,4,{"$f":"IF(I4=4, 1, I4+1)","v":1},{"$f":"IF(J4=4, 1, J4+1)","v":2},{"$f":"IF(K4=4, 1, K4+1)","v":3},{"$f":"IF(L4=4, 1, L4+1)","v":4},{"$f":"IF(M4=4, 1, M4+1)","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"IF(BY4=4, 1, BY4+1)","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,{"$f":"IF(DC4=4, 1, DC4+1)","v":3},4,1,2,3,4,1,2]
[null,null,"Period End",null,null,null,null,{"$f":"EOMONTH(DATE(H3, H4*3, 1), 0)","v":"2026-09-30"},{"$f":"EOMONTH(DATE(I3, I4*3, 1), 0)","v":"2026-12-31"},{"$f":"EOMONTH(DATE(J3, J4*3, 1), 0)","v":"2027-03-31"},"2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30","2042-09-30","2042-12-31",{"$f":"EOMONTH(DATE(BV3, BV4*3, 1), 0)","v":"2043-03-31"},"2043-06-30","2043-09-30","2043-12-31","2044-03-31","2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30","2047-12-31","2048-03-31","2048-06-30","2048-09-30","2048-12-31","2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30","2050-09-30","2050-12-31","2051-03-31","2051-06-30",{"$f":"EOMONTH(DATE(DD3, DD4*3, 1), 0)","v":"2051-09-30"},"2051-12-31","2052-03-31","2052-06-30","2052-09-30","2052-12-31","2053-03-31","2053-06-30"]
["·","Income Statement",null,null,"Unit"]
[{"$f":"Summary!$C$49","v":"OK"}]
[null,null,"Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,{"$f":"Calculations!C352","v":"    Production Sold"},null,"EUR",null,{"$f":"SUM(H9:FC9)","v":23212266.86610521},{"$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$4)","v":342385.04251208506},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":180972.78046180011},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":132919.00825740007},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":257941.72732512438},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":345808.89293720591},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":182520.46908965745},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":134248.19833997407},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":260521.1445983756},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":349266.98186657793},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":183506.12715989095},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":135590.68032337382},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":263126.35604435933},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":352759.65168524371},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":184510.27337115139},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":136946.58712660754},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":265757.61960480292},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":356287.24820209615},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":185533.00668376221},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":138316.05299787363},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":268415.19580085098},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":359346.24174047308},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":186574.42790293368},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":139699.21352785235},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":271099.34775885951},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":358325.43435534189},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":186382.82319357467},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":141096.20566313088},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":273810.34123644803},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":355482.81788512896},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":184982.16734382103},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":142507.16771976219},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":276548.44464881252},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":351862.78287610679},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":183059.34589367401},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":143932.23939695981},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":279313.92909530061},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":348278.7827589247},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":181155.66477305727},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":145371.56179092941},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":281865.87336131162},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":344730.45883168431},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":179270.93345350836},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":146825.27740883871},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":282372.37677298987},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":341217.45596311125},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":177404.96330314098},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":148293.53018292709},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":282907.22670492763},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":337739.42255701224},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":175557.56756776615},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":149776.46548475639},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":281508.87173268723},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":334296.01051708573},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":173728.56135220098},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":151274.23013960395},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":280004.33038431051},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":330886.87521208322},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":171917.76160176352},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":152786.97244099996},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":278528.28256852564},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":327511.67544131656},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":170124.98708395177},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":154314.84216540999},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":277080.57982120017},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":324170.07340050978},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":168350.05837030546},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":155857.99058706407},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":275661.0765077456},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":320861.73464798974},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":166592.79781844781},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":157416.57049293473},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":274269.62980846845},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":317586.32807121373},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":164853.0295543065},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":158990.73619786405},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":272906.09970420203},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":314343.52585363109},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":163130.57945451129},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":159515.97166878788},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":271570.3489622178},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":311133.00344187295},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":161425.2751289673},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":159522.00132905893},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":270262.24312241457},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":307954.43951327034},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":159736.94590360118},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":159544.18441996182},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":268981.65048378473},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":304807.51594369404},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":158065.42280327936},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":159582.52228001945},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":267728.44209115597},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":301691.91777571652},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":156410.53853489648},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":159637.01785577586},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":266502.4917222067},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":298607.33318708825},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":154772.12747063185},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":159707.67570200303},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":262030.05029318813}]
[null,null,"    Storage",null,"EUR",null,7166139.0644676918,{"$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$4)","v":83143.579878155942},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":81706.688585299606},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":84348.288366881621},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":84356.53288830469},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":82004.244841250664},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":80674.682876344814},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":83304.642414896836},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":83215.297679994037},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":80670.719136602027},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":79610.162975996995},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":82223.544771325469},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":82076.835911979855},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":79346.160811693},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":78554.473271060953},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":81991.826380023515},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":80947.218228298807},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":78030.437533323216},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":77507.508199694043},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":80088.510933755038},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":79826.331707352321},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":76754.867893718285},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":76469.163074212382},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":79034.36123928515},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":78714.064302746759},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":75744.739371722288},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":75517.467276788229},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":77988.982183249696},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":77610.304832092879},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":74859.009984585864},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":74650.827953675805},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":77755.890499285582},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":76514.942965891809},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":74032.38679070861},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":73826.27706488625},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":75924.118725623382},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":75427.86921650669},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":73213.992046918051},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":73009.933997849817},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":74904.427853930654},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":74364.029322717688},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":72403.743844804965},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":72201.717049497805},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":73893.094659823153},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":73437.672369344204},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":71601.561091300508},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":71401.545330057808},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":73658.409229222918},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":72519.271535111213},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":70807.363500560066},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":70609.338754958037},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":71895.097647583869},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":71731.170123058531},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":70021.071585927901},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":69825.018036812005},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":70908.234059348775},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":70518.182004616945},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":69242.606651981827},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":69048.504677483186},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":69929.328588518081},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":69648.785739873376},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":68471.890786656935},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":68279.720960228588},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":69692.82646632765},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":68787.19159614612},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":67708.846853447962},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":67518.589941920422},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":67995.001300512347},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":67933.313387782895},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":66953.398483689001},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":66765.035445345464},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":67039.38609360464},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":67087.065701838335},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":66205.470068910363},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":66018.982051580824},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":66091.342205301262},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":66248.363889529937},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":65464.986753271209},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":65280.355092445767},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":65919.25001532631},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":65417.12405777094},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":64731.874426067836},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":64549.080643028501},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":64383.893880545744},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":64593.263060778481},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":64006.059714316085},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":63825.085514287537},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":63557.843758666},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":63776.698491756935},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":63287.469975408174},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":63108.29724572663},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":62738.994286012865},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":62967.348674655019},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":62576.033289842104},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":62398.644098142555},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":62598.041612210058},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":62165.13265599624},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":61871.678454023757},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":61696.055046445254},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":61122.570408053536},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":60059.797611576592}]
[null,null,"less: Purchased from EDA",null,"EUR",null,-4538580.9223297127,{"$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$4)","v":-45724.577533612603},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-58705.477382870027},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-6937.6889816743987},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-16513.993215025759},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-47708.87829649054},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-59550.892786043623},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-8159.8694534155384},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-18954.446444987931},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-51904.192002680276},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-60852.287302337179},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-9889.125963501021},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-21463.803995464463},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-56104.490063721685},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-62159.898626300215},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-12414.764696233866},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-23975.191876793051},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-60310.190321280803},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-63473.856586712725},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-13350.612771595706},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-26488.859970594112},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-64180.364416135402},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-64794.291637127855},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-15083.187526347232},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-29005.058372014319},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-65268.829774202008},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-65273.306874770125},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-16817.213004589841},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-31524.03741461043},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-65105.413896310107},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-64927.204663683078},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-19316.920955653717},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-34046.047695255125},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-64397.802944449359},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-64221.367658871619},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-20290.306411393292},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-36571.340099068133},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-63697.23575985925},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-63522.556762940781},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-22029.719877795753},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-38936.771162318226},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-63003.642226811302},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-62830.702035938913},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-23771.275177750933},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-39901.406049055324},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-62316.952927529623},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-62145.734234117161},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-26249.046926217845},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-40870.169698701968},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-61637.099135243203},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-61467.584802999292},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-27261.504476326394},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-40514.293923118428},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-60964.012807307576},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-60796.18587052048},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-29010.525644012367},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-39866.293854548072},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-60297.626578394666},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-60131.470240234354},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-30762.383017915854},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-40353.403238381034},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-59637.873753750719},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-59473.371384587728},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-33222.177343677198},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-40844.912212354655},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-58984.688302521106},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-58821.823438262203},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-34275.303604011526},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-41340.86946585666},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-58338.004851141741},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-58176.761191582089},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-36036.716169098007},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-41841.324128448316},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-57697.758676796177},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-57538.120083987989},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-37801.663680934194},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-42346.32577473118},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-57063.88570093795},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-56905.836197575314},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-39526.160739738072},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-42855.924429258077},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-56436.322482877236},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-56279.84625069701},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-39537.867266472429},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-43370.170571488248},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-55815.006213431436},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-55660.087591630145},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-40230.789175639176},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-43889.11514078801},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-55199.874708639065},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-55046.498192305458},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-40927.906980016982},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-44412.809541476403},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-54590.866403536013},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":-54439.01664209929},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-42279.631814899374},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-44941.305647917237},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-53987.920345993924},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":-53837.582141687351},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-42335.007364282552},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-44830.408680728462}]
[null,null,"Total Revenues",null,null,null,25839825.008243199,{"$f":"+H9+H10+H11","v":0},{"$f":"+I9+I10+I11","v":0},0,0,0,0,0,0,379804.0448566284,203973.99166422966,210329.60764260727,325784.2669984033,380104.25948196603,203644.25917995861,209392.97130145537,324781.99583338166,378033.50900049967,202264.00283355074,207925.09913119828,323739.38796087471,376001.32243321504,200904.84801591211,206523.64881039716,322729.6459563087,374007.4954141386,199566.65829674355,205053.95116003294,321752.66753760917,371920.74521805596,198249.29934001819,203650.38724079027,320808.35368959198,368801.34395286214,196626.98359559278,202267.97484179074,319896.60865393048,365236.41397340473,194705.79063381377,200946.13726339408,319017.33991944918,361497.36672236607,192664.25529968861,199566.05171118991,318170.45821273921,357795.53904598352,190643.04200796632,198246.26976706431,317293.13152171107,354130.56044967793,188641.94846706727,196947.09689091091,315908.64309327875,350502.06412688212,186660.77439908165,195702.89248593216,314556.32854133693,346909.68692232907,184699.32151972491,194410.05865601386,312725.74793262733,343353.06929570605,182757.39351849252,193171.93855494034,310656.21853437938,339831.85528567038,{"$f":"+BU9+BU10+BU11","v":180834.79603901238},191953.91801160219,307823.66507001797,336345.6924742228,178931.33665959263,190785.49128806044,305022.85920499166,332894.23195143661,177046.82487396366,189577.68828356487,302253.52042967186,329477.12828053697,175181.07207221119,188419.24041744135,299515.37138185848,326094.03946332791,173333.89152189932,187280.41472223113,296808.13781900081,322744.62690596434,171505.09834938173,185909.06094437611,294131.54859073064,319428.55538506358,169694.50952129878,184368.02794313224,291485.3356117048,316145.49301415501,167901.94382625856,182871.23900298867,288869.23383475363,312895.11121046316,166127.22185670055,181393.60958601534,286282.98122433457,309677.08466202259,164370.16599093971,179955.42765308655,283726.31873028574,306491.09129511809,162630.60037538974,178495.23874577403,277259.43922403624]
[null,null,{"$f":"Calculations!C356","v":"less: Operating Expenses"},null,{"$f":"Calculations!E356","v":"EUR"},null,-9096610.2327579129,{"$f":"SUMIFS(Calculations!$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$4)","v":-81375.44974622631},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-87608.848682378346},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-75995.935401945899},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-78435.041389061807},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-82548.028565510409},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-79018.828559470276},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-78873.7772019002},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-81311.57049253874},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-82913.102445827855},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-79397.712322488878},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-79250.908648441837},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-81697.207225035367},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-83289.10982667761},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-79787.180338331556},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-80144.543554221251},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-82468.663497139481},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-84051.300676296407},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-80562.483933948519},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-80412.204191214289},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-82876.191318765836},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-84447.309747125109},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-80973.880829564354},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-80821.876987579803},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-83295.04911655582},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-84833.609398440327},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-81390.12219129494},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-81242.916416218912},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-83725.501892461689},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-85222.215667385739},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-81811.603200593934},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-81806.397333185538},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-84167.821386306634},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-85618.837212612925},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-82242.174984159385},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-82120.185312389396},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-84622.286242420378},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-86027.9882115894},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-82684.938270829065},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-82576.977226011019},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-85087.927261103949},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-86449.955880980036},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-83140.183641327836},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-83046.261009804701},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-85555.504733852053},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-86885.034876873775},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-83608.209082317771},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-83659.038644054788},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-86036.107365162883},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-87333.527478191128},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-84089.32017013905},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-84023.509312864815},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-86519.835898397083},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-87795.743774702278},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-84583.830259158},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-84532.095559886948},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-87011.793959475734},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-88272.001859771262},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-85092.060674838111},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-85054.417514289904},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-87501.825255458214},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-88762.628027943749},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-85614.340911651161},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-85721.411204220509},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-88006.15856255914},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-89267.956977499503},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-86151.008835950051},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-86141.600504142072},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-88525.129947064212},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-89788.332018093279},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-86702.410893926775},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-86707.148660831372},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-89059.084080119705},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-90324.105283611163},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-87268.902324782597},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-87287.807188789244},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-89608.37445072463},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-90875.637950372504},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-87850.847379240848},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-88008.913831140744},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-90173.363584067833},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-91443.300460810817},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-88448.619543535518},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-88482.064311972194},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-90754.423265343648},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-92027.47275277038},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-89062.601769012457},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-89101.96207254706},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-91351.93476918235},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-92628.544494558737},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-89693.186707483474},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-89738.48886206976},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-91966.28909483616},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-93246.915325898648},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":-90340.776952476997},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-90522.469385719916},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-92597.887207263906},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-93882.995104927017},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":-91005.785286532453},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-91063.052453940138},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-610478.3364635054}]
[null,null,{"$f":"Calculations!C357","v":"EBITDA"},null,null,null,16743214.77548527,{"$f":"SUM(H12:H13)","v":0},0,0,0,0,0,0,0,298428.59511040209,116365.14298185131,134333.67224066137,247349.22560934149,297556.23091645562,124625.43062048833,130519.19409955517,243470.42534084292,295120.40655467182,122866.29051106186,128674.19048275644,242042.18073583936,292712.21260653745,121117.66767758055,126379.10525617591,240260.98245916923,289956.19473784219,119004.17436279503,124641.74696881865,238876.47621884334,287473.43547093088,117275.41851045383,122828.51025321046,237513.30457303615,{"$f":"SUM(AN12:AN13)","v":283967.7345544218},115236.86140429784,121025.05842557183,236171.10676146881,280014.19830601901,112894.18743321983,119139.73993020854,234849.51853314255,275878.52950975316,110422.08031552922,117445.86639880051,233548.17197031883,271767.55083439412,107958.10373713725,115669.29254105329,232205.20426060713,267680.60456869786,105501.76482573943,113900.83588110621,230353.1383594267,263617.02925000835,103052.56531676388,112043.85384187737,228520.22117617406,259576.15944413794,100610.00134958586,110386.54934314905,226205.91203423025,255557.32552100378,98173.563259334522,108639.84299505339,223644.42457490365,{"$f":"SUM(BT12:BT13)","v":251559.85342589911},95742.735364174267,106899.50049731229,220321.83981455976,247583.06444627905,93316.995747941473,105064.08008383993,217016.70064243252,243626.27497393711,90895.816038013611,103436.0877794228,213728.39048260765,239688.79626244371,88478.661178284412,101712.09175660998,210456.28730173878,235769.93417971674,86064.989197116724,99992.607533441886,207199.76336827618,231868.98895559183,83654.250970140885,97900.147113235362,203958.1850066628,227985.25492425275,81245.889977763261,95885.963631160048,200730.91234636115,224118.02026138463,78839.342057246104,93769.276930441614,197517.29906557128,{"$f":"SUM(CZ12:CZ13)","v":220266.56671590442},76434.035149217074,91655.120723945583,194316.69212949841,216430.16933612394,74029.389038462716,89432.95826736663,191128.43152302183,212608.09619019108,71624.815088857285,87432.186291833888,-333218.89723946917]
[]
[null,null,{"$f":"Calculations!C359","v":"less: Depreciation and Amortization"},null,{"$f":"Calculations!E359","v":"EUR"},null,{"$f":"SUM(H16:FC16)","v":-7711481.9781431705},{"$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$4)","v":-149743.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-149743.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-149743.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-149743.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-149743.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-149743.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-149743.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-149743.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-149743.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-149743.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-149743.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-149743.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-149743.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-149743.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-149743.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-149743.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-149743.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-149743.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-149743.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-149743.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-144218.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-144218.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-144218.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-144218.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-144218.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-144218.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-144218.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-144218.98816989205},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-91459.88896354285},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-91459.88896354285},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-91459.88896354285},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-91459.88896354285},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-91459.88896354285},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-91459.88896354285},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-91459.88896354285},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-91459.88896354285},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-91459.88896354285},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-91459.88896354285},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-91349.88896354285},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-91349.88896354285},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-54013.866813142857},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-54013.866813142857},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-54013.866813142857},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-54013.866813142857},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-54013.866813142857},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-54013.866813142857},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-54013.866813142857},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-54013.866813142857},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-54013.866813142857},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-54013.866813142857},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-38480.923955999999},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-38480.923955999999},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-38480.923955999999},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-38480.923955999999},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-38480.923955999999},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-38480.923955999999},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-38480.923955999999},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-38480.923955999999},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-38480.923955999999},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-38480.923955999999},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-38480.923955999999},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-38480.923955999999},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-38480.923955999999},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-38480.923955999999},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-38480.923955999999},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-38480.923955999999},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-38480.923955999999},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-38480.923955999999},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-38480.923955999999},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-38480.923955999999},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-38526.483152408364},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-38526.483152408364}]
[null,null,{"$f":"Calculations!C360","v":"EBIT"},null,{"$f":"Calculations!E360","v":"EUR"},null,{"$f":"SUM(H17:FC17)","v":9031732.7973421011},{"$f":"H14+H16","v":0},{"$f":"I14+I16","v":0},0,0,0,0,0,0,148684.60694051004,-33378.845188040737,-15410.315929230681,97605.23743944944,147812.24274656357,-25118.557549403718,-19224.79407033688,93726.43717095087,145376.41838477977,-26877.697658830191,-21069.797687135608,92298.192565947305,142968.2244366454,-28626.320492311497,-23364.882913716137,90516.99428927718,140212.20656795014,-30739.813807097016,-25102.241201073397,89132.488048951287,143254.44730103883,-26943.569659438217,-21390.477916681586,93294.316403144097,139748.74638452975,-28982.126765594207,-23193.929744320223,91952.118591576756,188554.30934247616,21434.298469676985,27679.85096666569,143389.6295695997,184418.64054621031,18962.191351986374,25985.977435257664,142088.28300677598,180307.66187085127,16498.214773594402,24319.403577510442,140855.31529706428,213666.73775555502,51487.898012596575,59886.96906796335,176339.27154628385,209603.1624368655,49038.698503621024,58029.987028734511,174506.35436303122,205562.2926309951,46596.134536443002,71905.625387149048,187724.98807823024,217076.40156500379,59692.639303334523,70158.919039053391,185163.50061890366,213078.9294698991,{"$f":"BU14+BU16","v":57261.811408174268},68418.576541312286,181840.91585855978,209102.14049027907,54836.071791941475,66583.156127839931,178535.77668643254,205145.35101793712,52414.892082013612,64955.163823422801,175247.46652660763,201207.87230644369,49997.737222284413,63185.608604201618,171929.80414933042,197243.45102730839,47538.50604470836,61466.124381033522,168673.28021586782,193342.50580318348,45127.767817732522,59373.663960826998,165431.70185425444,189458.77177184439,42719.406825354898,57359.480478751684,162204.42919395279,185591.53710897628,40312.85890483774,55242.79377803325,158990.81591316292,181740.08356349607,37907.55199680871,53128.63757153722,155790.20897709005,{"$f":"DD14+DD16","v":177903.68618371559},35502.905886054352,50906.475114958266,152601.94837061348,174081.61303778272,33098.331936448922,48905.703139425525,-371745.38039187755]
[]
[null,null,{"$f":"Calculations!C362","v":"less: Senior Debt Interest Expense"},null,{"$f":"Calculations!E362","v":"EUR"},null,{"$f":"SUM(H19:FC19)","v":-2409029.9797439445},{"$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$4)","v":-57324.436027922449},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-57264.553381622623},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-56775.057681295642},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-56278.800519532684},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-55775.688499475058},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-55265.626934162341},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-54748.519828712},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-54224.269862252986},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-53692.778369609659},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-53153.945322732747},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-52607.669311873804},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-52053.847526499652},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-51492.375735943206},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-50923.148269786936},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-50346.057997975498},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-49760.9963106535},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-49167.853097724925},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-48566.516728130111},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-47956.874028836472},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-47338.81026353909},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-46712.209111067023},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-46076.952643491357},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-45432.921303930903},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-44779.993884051262},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-44118.047501253131},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-43446.95757554545},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-42766.597806099162},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-42076.840147477065},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-41377.554785535351},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-40668.610112992203},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-39949.872704659057},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-39221.207292329556},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-38482.476739321777},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-37733.542014668754},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-36974.262166952489},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-36204.494297776531},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-35424.093534872161},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-34632.913004833026},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-33830.803805473231},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-33017.614977803525},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-32193.19347762048},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-31357.384146703149},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-30510.029683611909},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-29650.970614083933},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-28780.045261019728},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-27897.089714055084},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-27001.93779871273},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-26094.421045127896},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-25174.368656341827},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-24241.607476157365},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-23295.961956550538},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-22337.254124631956},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-21365.303549151857},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-20379.927306542504},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-19380.939946491493},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-18368.153457039523},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-17341.377229196107},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-16300.41802106642},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-15245.079921482735},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-14175.164313133406},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-13090.46983518261},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-11990.792345373709},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-10875.924881609169},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-9745.6576229997681},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-8599.7778503757618},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-7438.0699062526037},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-6260.315154243659},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-5066.2919379122768},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-3855.7755390554858},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-2628.538135411462},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-741.94772839227585},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C363","v":"less: Subordinated Debt Interest Expense"},null,{"$f":"Calculations!E363","v":"EUR"},null,{"$f":"SUM(H20:FC20)","v":-2603950.2811262873},{"$f":"SUMIFS(Calculations!$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$4)","v":-62874.574999999997},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-62922.184499069481},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-62453.963570689433},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-62187.480412033561},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-61912.922547187249},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-61630.045304478233},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-61338.596598437885},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-61038.316705155805},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-60728.938030827383},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-60410.184873288148},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-60081.773176322313},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-59743.410276526716},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-59394.794642504414},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-59035.615606155603},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-58665.553085826381},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-58284.277301068665},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-57891.448478757011},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-57486.71655030048},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-57069.720839679794},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-56640.089742031589},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-56197.440392493547},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-55741.378325015146},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-55271.497120830099},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-54787.378046277023},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-54288.589679645927},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-53774.687526717535},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-53245.213624653261},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-52699.696133882542},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-52137.64891762397},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-51558.57110866555},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-50961.946663017894},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-50347.243900042653},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-49713.915028646501},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-49061.395659118178},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-48389.104300173771},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-47696.441840761996},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-46982.791016167575},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-46247.515857937127},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-45489.96112713714},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-44709.451730439177},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-43905.292118511876},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-43076.765666183564},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-42223.134033823248},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-41343.636509370786},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-40437.489330429889},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-39503.88498581991},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-38541.991495963892},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-37550.951671471761},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-36529.882349257678},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-35477.873605511195},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-34393.987944820445},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-33277.259464725103},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-32126.692994954399},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-30941.263210583165},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-29719.913718315704},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-28461.55611508304},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-27165.069018114831},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-25829.297065621387},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-24453.049887195441},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-23035.101043016009},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-21574.186930909094},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-20069.00566029123},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-18518.215891992375},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-16920.435642924294},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-15274.2410545292},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-13578.165123911149},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-11830.696396519439},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-10030.277619219032},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-8175.3043525476478},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-6264.123540922852},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-4295.0320395250137},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-2266.2750965433197},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-176.04478943233732},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":1977.5215862144148},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":4196.3431766096392},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":6482.3972800154297},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":8837.7211088085187},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":11264.413604937869},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":13764.637310392431},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":16340.620294345974},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":18994.658138696293},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":21729.115983768272},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":24546.430636003774},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":27449.112739516666},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":30439.749013448098},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":33521.004557115935},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":36695.625225012453},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":39966.440073766891},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":43336.363883253442},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":46808.399754091246},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":50385.641783851301},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":17372.094331490578},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C364","v":"add: Interest on Reserve Accounts"},null,{"$f":"Calculations!E364","v":"EUR"},null,{"$f":"SUM(H21:FC21)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C365","v":"EBT"},null,{"$f":"Calculations!E365","v":"EUR"},null,{"$f":"SUM(H22:FC22)","v":4018752.5364718684},{"$f":"H17+SUM(H19:H21)","v":0},{"$f":"I17+SUM(I19:I21)","v":0},0,0,0,0,0,0,28485.595912587596,-153565.58306873284,-134639.33718121576,-20861.043492116805,30123.631699901263,-142014.22978804429,-135311.91049748677,-21536.149396457913,30954.701984342726,-140441.82785485109,-133759.24017533171,-19499.065237079063,32081.054058197769,-138585.08436825403,-132376.49399751803,-17528.279322444985,33152.904991468211,-136793.04708552762,-130128.83606958966,-14846.411956619384,40344.79779747827,-128761.90062794472,-122094.8963414426,-6273.0555271841877,41342.10920363068,-126203.7718678572,-119205.74117507265,-2824.4176897828584,95039.10563931684,-70792.882751980767,-63231.968401011254,53821.178377227479,96222.248778242036,-67832.746321800558,-59377.389031868603,58187.346868237451,97900.777319811532,-64382.214089175744,-55001.361355099929,63128.248588821589,137568.25215942267,-22946.251800290134,-12846.194649471799,105344.66442282914,140385.6278454159,-18362.276196253966,-7513.9422659421107,110860.98164643157,143858.04162539559,-13123.346545225562,14215.675485778062,132110.47448887318,163584.40502089754,8371.4487862088572,21058.065374246195,138333.79104678112,168572.48322258817,{"$f":"BU17+SUM(BU19:BU21)","v":15132.096321486461},28720.446732634111,144630.65050241037,174437.48372418736,22776.273786276535,37189.015354238385,151869.68342050846,181271.33211303217,31398.657051849859,46864.152272659703,160150.89696947634,189176.79241484054,41105.075545950102,58148.628836284326,169663.52905278711,197067.40623787604,49516.027630922777,65662.467557643162,175155.67749588325,202180.22691199201,56392.181422670386,73138.301271219432,181772.32214860042,208453.4299105407,64448.522809123169,81905.911114755465,189653.54193346945,216031.28612242438,73833.863461953675,91938.41900304571,198957.25598692981,225076.44744674952,84715.951750899956,103514.27935538851,173162.30330858062,{"$f":"DD17+SUM(DD19:DD21)","v":177903.68618371559},35502.905886054352,50906.475114958266,152601.94837061348,174081.61303778272,33098.331936448922,48905.703139425525,-371745.38039187755]
[]
[null,null,{"$f":"Calculations!C367","v":"less: Taxes"},null,{"$f":"Calculations!E367","v":"EUR"},null,{"$f":"SUM(H24:FC24)","v":-546486.44331534626},{"$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$4)","v":-275.67541757143323},{"$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$4)","v":-15790.65772897046},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-35147.433501916981},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-10655.041859710955},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-13468.389994267192},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-31718.905501667206},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-36201.331605673156},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-12008.507212635019},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-14941.348447981243},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-33042.950425525196},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-37474.411449269617},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-13585.244442310544},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-16626.809773213994},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-34605.974386506532},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-38993.998551756245},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-15413.435274853511},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-18571.554312407592},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-30272.422336543877},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-31068.974659566546},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":-8063.456841411451},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-8815.6299281633328},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-26818.28270696539},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-30426.866371049829},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":-7761.4325719643512},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-8377.5560821872059},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-16360.151931257482}]
[null,null,{"$f":"Calculations!C368","v":"add: Change in Deferred Tax Asset"},null,{"$f":"Calculations!E368","v":"EUR"},null,{"$f":"SUM(H25:FC25)","v":77632.220456390583},{"$f":"SUMIFS(Calculations!$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$4)","v":3998.1803411687406},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":34307.102992459128},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":31127.493683356268},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":12012.740343587648},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":3447.3149113286054},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":32366.475641303434},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":31240.486000489778},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":12126.158135516947},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":3307.6951035424718},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":32102.312116526969},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":30979.637386367744},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":11783.927996741317},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":3118.467955134809},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":31790.379210778687},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":30747.336028495047},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":11452.835963082791},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":2938.3969983453862},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":31489.316947280604},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":30369.729496603133},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":11002.282245624112},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":2658.3590069356142},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":31068.284342406841},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":29948.227622274426},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":10490.158365478972},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":2490.8106907020556},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":30638.518710711971},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":29462.84955432429},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":9910.7872087955475},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":2333.2439561734209},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":30193.018005911494},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":28922.78439494851},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":9257.855736204423},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":2134.4759088340215},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":29695.715085641132},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":28275.215060932678},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":8524.339429714717},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":1852.4831138503505},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":29116.02567056031},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":27558.522411235375},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":7712.747940656729},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-32185.795987391029},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-5219.3593221594347},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-6916.1689234967344},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-26772.233247643337},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-32659.115102637908},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-5989.4672236372717},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-7811.9873239297885},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-27698.974541208358},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-33242.480617674533},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-6869.6074050100287},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-8853.0287062186981},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-28659.35493873863},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-33946.975268118782},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-7871.1986206910806},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-10002.55020748137},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-29704.872120467189},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-34784.972406002809},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-9006.9874066177872},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-11289.830275690474},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-30762.744509012962},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-35770.292490271444},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-10291.209220702469},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-12712.549804120034},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-31978.902039253444},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-36918.379019597342},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-11739.769609318784},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-14337.972806414822},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-33370.14591548004},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-38246.496350301211},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-13370.447916327612},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-14466.765074051043},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-29684.628261570557},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-34288.479628665496},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-9499.8480226973625},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-12212.449930386378},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-14816.651471040255},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":917.81327185198347},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-917.81327185198347},{"$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$4)","v":1019.7574259386067},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-1019.7574259386067},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":77632.220456390583}]
[null,null,{"$f":"Calculations!C369","v":"Net Income / (Loss)"},null,{"$f":"Calculations!E369","v":"EUR"},null,{"$f":"SUM(H26:FC26)","v":3549898.3136129109},{"$f":"H22+SUM(H24:H25)","v":0},{"$f":"I22+SUM(I24:I25)","v":0},0,0,0,0,0,0,32208.100836184902,-119258.48007627371,-103511.84349785949,-8848.3031485291576,33570.946611229869,-109647.75414674086,-104071.42449699699,-9409.9912609409657,34262.397087885198,-108339.51573832412,-102779.60278896397,-7715.1372403377463,35199.522013332578,-106794.70515747534,-101629.15796902298,-6075.4433593621943,36091.301989813597,-105303.73013824702,-99759.106572986522,-3844.129710995272,43003.156804413884,-97693.616285537879,-92146.66871916817,4217.1028382947843,43832.919894332736,-95565.253157145227,-89742.891620748356,7086.3695190126891,97372.349595490261,-40599.864746069274,-34309.184006062744,63079.034113431902,98356.724687076057,-38137.031236159426,-31102.173970935924,66711.686297952168,99753.260433661882,-35266.188418615435,-27442.838943864554,70840.996529478318,105382.45617203164,-28165.611122449569,-19762.363572968534,78572.431175185804,107726.512742778,-24351.743419891238,-15325.929589871899,83162.007105223209,110615.56100772106,-19992.953950235591,5362.6467795593635,103451.11955013455,129637.42975277876,500.25016551777662,11055.515166764824,108628.91892631393,133787.51081658536,{"$f":"BU22+SUM(BU24:BU25)","v":6125.1089148686733},17430.616456943637,113867.90599339741,138667.19123391592,12485.064565574066,24476.465550118352,119890.78138125502,144352.95309343483,19658.887442531075,32526.179466244881,126780.7510539963,150930.29606453935,27734.62762962249,43681.863762233283,139978.90079121655,162778.92660921055,40016.179608225415,53450.017627256784,144548.36829587253,167032.79341007501,45737.139562959434,59669.91127695224,150053.41664693321,172252.09830486754,52440.015596488149,66964.562666774218,156610.59150794425,178556.87467315476,60248.619019643127,75311.609229831723,164351.28160042327,186082.44889499329,69302.516476046439,84942.725042980921,142889.88097203674,{"$f":"DD22+SUM(DD24:DD25)","v":146834.71152414905},28357.262316494885,41173.031914942949,125783.66566364809,143654.74666673288,26356.656790423178,39508.389631299709,-310473.31186674442]
[]
["·","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:$QJ374)","v":2214299.2708332161},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":49893.337649600115},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":90168.009630839719},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":85017.742197808722},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":86754.421872333027},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":69197.310087301885},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":18818.587487408673},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":191804.36774188839},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":155768.36749232683},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":215361.93193555111},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":150124.5390182519},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":147287.27904850061},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":273802.59766224993},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":363747.54323879856},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":295125.25389841339},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":289029.77922923974},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":413134.23375930253},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":500858.30935946491},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":430540.95911042741},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":423354.65501019714},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":545001.89595124393},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":630528.39421976439},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":558017.6531673501},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":549423.8824182034},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":668265.40994633909},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":751242.19039267977},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":677182.07601026399},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":667479.35625093302},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":783787.7488965512},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":864612.23486551328},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":788878.64964147937},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":778124.69746852666},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":891397.82902562025},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":969577.01786545594},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":891850.72775374784},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":880058.08916053595},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":990330.76106776902},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1065113.7553714111},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":985246.03844976507},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":972466.48789327848},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1079767.5317408103},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1150825.7817830453},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1069083.8913596387},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1055250.1790623008},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1159603.654774864},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1226957.7602130724},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1143216.0964531514},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1128380.5709319119},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1229747.2514387916},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1293417.1949367861},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1207680.5155399605},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1191865.1483095714},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1289728.6277958294},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1349733.7708671251},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1261875.6787482302},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1245125.7901757439},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1339508.5292418576},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1395867.6078768612},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1306153.3556722282},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1288420.6459707718},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1378834.1886740229},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1431565.308746851},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1339867.5771497129},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1320966.2375761571},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1407396.788320286},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1456517.4207708081},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1362839.122625778},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1341999.9988797163},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1424468.1615798557},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1469995.1373664399},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1374208.1034357313},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1351470.3389763676},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1429996.0363513064},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1471945.5411696183},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1374312.9339372984},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1349626.3433646145},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1354308.932574599},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1485398.0742020097},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":379066.21721356863},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":445170.55243024096},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":608569.90953530336},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":736111.99347433145},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":727232.48925199581},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":791434.24804588116},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":922316.1213492573},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1017569.0627559345},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":999621.4679269538},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1041858.0161844946},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1161721.8828978664},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1252319.6091379519},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1231092.4941065134},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1269542.9957201032},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1384314.6984489532},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1470049.3819345292},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1445186.5472162995},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1479667.102850992},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1589120.6333505996},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1669756.1579366887},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1641002.9156509133},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3497087.0861988626},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3681508.5255824775},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3837964.302285233},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3886754.1033367543},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3995065.8154332736},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":4176317.2968531023},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":4329880.8417197196},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":4377162.0553313792},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3966308.7098201849}]
[null,null,{"$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:$QJ375)","v":92701.572864334128},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":185403.14572866826},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":255323.02496922296},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":162621.45210488883},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0}]
[null,null,{"$f":"Calculations!C376","v":"MMRA"},null,{"$f":"Calculations!E376","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0}]
[null,null,{"$f":"Calculations!C377","v":"Accounts Receivable"},null,{"$f":"Calculations!E377","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":74678.721264383988},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":311841.33164800005},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":72138.545011507216},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":72138.545011507187},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":196568.68065950723},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":115743.0250115072},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":203009.4364521472},{"$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:$QJ377)","v":244248.93994244002},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":115352.02274151411},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":150973.01799506464},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":237209.43366974732},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":244355.53211877454},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":115085.94725830418},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":150277.36079383444},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":235893.19089944099},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":243015.71047163915},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":114207.85547812861},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":149249.32630551243},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":234527.74123717201},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":241700.69638655178},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":113341.79589120175},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":148281.57229538192},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":233186.25559928778},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":240410.35762759091},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":112487.68163963522},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":147239.47308645968},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":231868.59916022394},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":239144.56442220841},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":111645.42705929016},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":146257.45263212442},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":230574.6394737032},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":237381.68971623035},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":110489.2923762823},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":145290.57100915216},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":229304.24645942275},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":235159.78303214774},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":109320.90625731547},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":144378.29320475989},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":228057.29238997886},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":232750.39022809791},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":108164.15059698214},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":143401.83751477912},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":226833.65187802573},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":230364.98122776215},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":107018.90962228074},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":142479.79601884491},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":225570.45589628146},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":228003.31728931307},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":105885.06871264821},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":141572.51408616995},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":223790.9497715754},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":225665.16204742985},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":104762.51438848807},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":140714.3904448502},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":222034.43028910039},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":223350.28148964129},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":103651.13429981326},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":139801.86594318552},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":219790.4177744622},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":221058.44393290498},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":102550.81721500121},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":138938.32190278289},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":217534.01614683215},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":218789.42000041989},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":101461.45300966196},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":138089.18174759435},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":215300.07540380594},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":216542.98259866884},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":100382.93265561588},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":137283.97676575443},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":213088.3719631405},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":214318.90689469044},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":99315.14820998194},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":136433.7733173148},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":210898.68446819604},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":212116.97029357607},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":98257.992804373949},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":135627.33872079122},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":208730.79376578168},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":209936.95241619286},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":97211.360634205586},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":134834.97534990715},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":206584.48288422212},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":207778.63507712641},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":96175.146948099995},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":133804.56773782626},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":204459.5370116416},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":205641.80226284379},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":95149.24803740652},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":132598.99897955911},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":202355.74347446498},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":203526.24011007446},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":94133.561225820842},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":131432.22604781945},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":200272.89171613212},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":201431.7368844054},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":93127.984859108561},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":130279.19754875498},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":198210.77327602508},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":199358.08295909059},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":92132.418294931747},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":129160.23404649948},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":196169.1817686038},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":197305.07079406985},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":91146.761892775496},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":128013.91314834},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":190208.36182490829}]
[null,null,{"$f":"Calculations!C378","v":"Total Current Assets"},null,{"$f":"Calculations!E378","v":"EUR"},null,null,{"$f":"SUM(H31:H34)","v":2288977.9920976004},{"$f":"SUM(I31:I34)","v":361734.66929760017},162306.55464234692,157156.28720931592,283323.10253184027,184940.3350988091,221828.02393955586,284505.94060622249,585420.4531634351,516117.10040573345,486500.70274198474,569899.85844691622,703561.27550969273,664236.63622577104,630805.76042091614,710326.11585734901,841553.08995961002,800469.31056626188,765193.43114460807,843285.54197603744,972105.73806646396,929273.33583963441,891702.37119140034,968013.2837461594,1094078.9133025983,1049133.0177609832,1009824.6948253919,1084751.1011398253,1208335.4590474279,1161660.8076534718,1120539.2480022721,1194102.4826708981,1314182.6644705189,1265469.4559704065,1222544.4444915683,1294765.4813486268,1410893.6898285849,1359837.8073573948,1315027.4773831933,1385926.9260119256,1497921.0676975762,1444393.0781086956,1397888.8746030859,1467486.9766689949,1575371.7817312942,1519379.8155640215,1471099.0382006646,1539354.1725568615,1643153.7144567729,1584705.4093781025,1534656.1753547986,1601059.243809815,1700796.9355719276,1639899.4309842815,1587993.2149217487,1652563.3661935125,1748261.9564601672,1684921.8879053427,1631358.3673440819,1693614.2094739021,1785295.778335596,1719519.2716905205,1664209.044781164,1723903.3994516574,1811589.3540493741,{"$f":"SUM(BU31:BU34)","v":1743382.0195091383},1686331.4501020405,1742703.2200121903,1826414.2899071928,1755781.2157507241,1696895.2259301539,1749961.8566681764,1829718.0889746649,1756663.8351082683,1696149.8529832815,1745928.1735614787,1821748.9278373981,1746277.5191112724,514693.55593435984,653901.34619602258,818506.86195149622,833323.35410853708,862067.46460190299,998018.73093010322,1130094.7564263837,1113744.2097040345,1133426.0356647801,1246317.5531961361,1367363.6851607102,1347468.8571753583,1363691.4930860726,1471898.7391945682,1587840.9385590276,1564182.94316035,1576618.7732641189,1679939.9945671242,1790552.3702350049,1762884.1427957972,1771282.1131996682,3695297.8594748876,{"$f":"SUM(DD31:DD34)","v":3880866.6085415678},3930096.7205801648,4015914.3373832535,4191234.9972018772,4373622.367647172,4421027.6036124947,4505175.968479719,4156517.0716450932]
[]
[null,"Non-Current Assets"]
[null,null,{"$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:$QJ381)","v":823522.00790239987},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2885765.3307023998},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3455193.4453576533},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4035343.7127906843},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5421676.897468159},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6495059.6649011904},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7883171.9760604436},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":8015494.0593937766},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7865750.0712238848},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7716006.0830539921},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7566262.0948841004},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7416518.1067142086},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7266774.1185443159},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7117030.1303744242},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6967286.1422045324},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6817542.1540346406},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6667798.1658647489},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6518054.1776948571},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6368310.1895249654},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6218566.2013550736},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6068822.2131851818},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5919078.2250152901},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5769334.2368453983},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5619590.2486755066},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5469846.2605056148},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5320102.272335723},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5170358.2841658313},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5020614.2959959395},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4876395.3078260468},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4732176.3196561541},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4587957.3314862624},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4443738.3433163706},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4299519.3551464779},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4155300.3669765857},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4011081.3788066935},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3866862.3906368013},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3775402.5016732579},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3683942.6127097141},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3592482.7237461703},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3501022.8347826265},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3409562.9458190827},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3318103.0568555389},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3226643.1678919951},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3135183.2789284512},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3043723.3899649074},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2952263.5010013636},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2860913.6120378207},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2769563.7230742779},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2715549.8562611341},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2661535.9894479904},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2607522.1226348467},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2553508.255821703},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2499494.3890085593},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2445480.5221954156},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2391466.6553822719},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2337452.7885691281},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2283438.9217559844},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2229425.0549428407},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2190944.1309868414},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2152463.2070308421},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2113982.2830748428},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2075501.3591188435},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2037020.4351628441},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1998539.5112068448},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1960058.5872508455},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1921577.6632948462},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1883096.7393388469},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1844615.8153828476},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1806134.8914268482},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1767653.9674708489},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1729173.0435148496},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1690692.1195588503},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1652211.195602851},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1613730.2716468517},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1575249.3476908524},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1536768.423734853},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1498287.4997788537},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1459806.5758228544},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2681111.9471709887},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2642585.4640185796},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2604058.9808661705},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2565532.4977137614},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2527006.0145613523},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2488479.5314089432},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2449953.0482565342},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2411426.5651041251},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2372900.081951716},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2334373.5987993069},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2295847.1156468978},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2257320.6324944887},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2218794.1493420796},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2180267.6661896706},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2141741.1830372615},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2103214.6998848524},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2064688.2167324433},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2026161.7335800342},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1987635.2504276251},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1949108.7672752161},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1910582.284122807},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1872055.8009703979},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1833529.3178179888},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1795002.8346655797},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1756476.3515131706},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1717949.8683607616},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1679423.3852083525},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1640896.9020559434},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1602370.4189035343},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1563843.9357511252}]
[null,null,{"$f":"Calculations!C382","v":"Goodwill (net of amortization)"},null,{"$f":"Calculations!E382","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0}]
[null,null,{"$f":"Calculations!C383","v":"Deferred Tax Asset"},null,{"$f":"Calculations!E383","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":3998.1803411687406},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":38305.283333627871},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":69432.777016984139},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":81445.517360571786},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":84892.832271900392},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":117259.30791320383},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":148499.7939136936},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":160625.95204921055},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":163933.64715275302},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":196035.95926927999},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":227015.59665564774},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":238799.52465238905},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":241917.99260752386},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":273708.37181830255},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":304455.7078467976},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":315908.54380988039},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":318846.94080822577},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":350336.25775550638},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":380705.98725210951},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":391708.26949773362},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":394366.62850466924},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":425434.91284707608},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":455383.1404693505},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":465873.29883482947},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":468364.10952553153},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":499002.6282362435},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":528465.47779056779},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":538376.26499936334},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":540709.50895553676},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":570902.52696144825},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":599825.31135639676},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":609083.16709260119},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":611217.64300143521},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":640913.35808707634},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":669188.57314800902},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":677712.91257772374},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":679565.39569157409},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":708681.4213621344},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":736239.94377336977},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":743952.6917140265},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":711766.89572663547},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":706547.53640447604},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":699631.3674809793},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":672859.13423333596},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":640200.01913069806},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":634210.55190706078},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":626398.564583131},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":598699.59004192264},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":565457.1094242481},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":558587.50201923808},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":549734.47331301938},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":521075.11837428075},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":487128.14310616197},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":479256.94448547089},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":469254.39427798952},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":439549.52215752233},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":404764.54975151952},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":395757.56234490173},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":384467.73206921126},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":353704.98756019829},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":317934.69506992685},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":307643.48584922438},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":294930.93604510435},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":262952.0340058509},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":226033.65498625356},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":214293.88537693478},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":199955.91257051995},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":166585.76665503992},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":128339.2703047387},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":114968.82238841109},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":100502.05731436005},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":70817.429052789492},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":36528.949424123995},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":27029.101401426633},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":14816.651471040255},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":917.81327185198347},{"$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:$QJ383)","v":1019.7574259386067},{"$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:$QJ383)","v":77632.220456390583}]
[null,null,{"$f":"Calculations!C384","v":"Total Non-Current Assets"},null,{"$f":"Calculations!E384","v":"EUR"},null,null,{"$f":"SUM(H38:H40)","v":823522.00790239987},{"$f":"SUM(I38:I40)","v":2885765.3307023998},3455193.4453576533,4035343.7127906843,5421676.897468159,6495059.6649011904,7883171.9760604436,8015494.0593937766,7869748.2515650531,7754311.3663876196,7635694.8719010847,7497963.6240747804,7351666.9508162159,7234289.4382876279,7115785.9361182256,6978168.1060838513,6831731.8130175015,6714090.1369641367,6595325.7861806136,6457365.7260074625,6310740.2057927055,6192786.5968335923,6073789.9446921963,5935498.7924853871,5788693.2013138402,5670438.5300912298,5551064.271417941,5412322.5654936731,5270761.9363307161,5157611.2325032298,5043340.4719556132,4909611.6421512002,4767883.4646720095,4654302.9952128287,4539546.8565972615,4405238.6556361644,4316112.0106287943,4254845.1396711627,4192308.0351025672,4110106.0018752278,4020780.588820518,3959016.4149426152,3895831.741040004,3812896.1915061749,3723288.7856564815,3660944.9223634982,3597153.5558111905,3513516.4147883044,3427316.7519877697,3368083.5258524665,3307153.490115826,3226367.390055039,3139694.4081392572,3079691.0741024762,3017865.219965403,2936152.3786110505,2848896.0311802328,2788012.5569620789,2740678.604299861,2673538.3254051227,2601110.4261810048,2554758.3036043141,2506274.8294408335,2438089.0333643672,2364823.1370023652,{"$f":"SUM(BU38:BU40)","v":2317335.2256397479},2267564.471408058,2198320.8029430457,2124069.586496775,2075297.4533200734,2024103.979559954,1953644.1535647013,1878244.8505891045,1828024.1570237866,1775205.2602613722,1703354.190389893,1626626.7700835925,1574775.3982112654,2781614.0044853487,2713402.8930713693,2640587.9302902943,2592561.5991151882,2541822.6660323925,2488479.5314089432,2449953.0482565342,2411426.5651041251,2372900.081951716,2334373.5987993069,2295847.1156468978,2257320.6324944887,2218794.1493420796,2180267.6661896706,2141741.1830372615,2103214.6998848524,2064688.2167324433,2026161.7335800342,1987635.2504276251,1949108.7672752161,1910582.284122807,1872055.8009703979,{"$f":"SUM(DD38:DD40)","v":1833529.3178179888},1795920.6479374317,1756476.3515131706,1717949.8683607616,1679423.3852083525,1641916.6594818819,1602370.4189035343,1641476.1562075159]
[]
[null,"Total Assets",null,null,{"$f":"Calculations!E386","v":"EUR"},null,null,{"$f":"H35+H41","v":3112500},{"$f":"I35+I41","v":3247500},3617500,4192500,5704999.9999999991,6680000,8104999.9999999991,8299999.9999999991,8455168.7047284879,8270428.4667933527,8122195.5746430699,8067863.4825216969,8055228.2263259087,7898526.074513399,7746591.6965391412,7688494.2219412001,7673284.9029771117,7514559.4475303981,7360519.2173252217,7300651.2679834999,7282845.9438591693,7122059.932673227,6965492.3158835964,6903512.0762315467,6882772.1146164387,6719571.5478522126,6560888.9662433332,6497073.6666334979,6479097.3953781445,6319272.0401567016,6163879.7199578853,6103714.1248220988,6082066.1291425284,5919772.4511832353,5762091.3010888295,5700004.1369847916,5727005.7004573792,5614682.9470285578,5507335.5124857603,5496032.9278871529,5518701.6565180942,5403409.493051311,5293720.6156430896,5280383.1681751702,5298660.5673877755,5180324.7379275197,5068252.5940118553,5052870.5873451661,5070470.4664445426,4952788.935230569,4841809.6654706243,4827426.6338648535,4840491.3437111843,4719590.5050867572,4605858.4348871522,4588715.744804563,4597157.9876403995,4472934.4448674219,4372036.9716439433,4367152.5348790251,4386406.2045166008,4274277.5752948346,4170483.8742219973,4161992.4328160249,4176412.4910517391,{"$f":"BU35+BU41","v":4060717.245148886},3953895.9215100985,3941024.022955236,3950483.8764039678,3831078.6690707975,3720999.2054901076,3703606.0102328779,3707962.9395637694,3584687.9921320546,3471355.1132446537,3449282.363951372,3448375.6979209906,3321052.9173225379,3296307.5604197085,3367304.2392673921,3459094.7922417903,3425884.9532237253,3403890.1306342958,3486498.2623390462,3580047.8046829179,3525170.7748081596,3506326.117616496,3580691.1519954428,3663210.8008076083,3604789.4896698473,3582485.6424281523,3652166.4053842388,3729582.1215962889,3667397.6430452024,3641306.9899965622,3706101.7281471584,3778187.6206626301,3711992.9100710135,3681864.397322475,5567353.660445286,{"$f":"DD35+DD41","v":5714395.9263595566},5726017.3685175963,5772390.6888964241,5909184.8655626383,6053045.7528555244,6062944.2630943768,6107546.3873832533,5797993.227852609]
[]
[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:$QJ389)","v":2485.9174468104957},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2210.2420292390625},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2210.2420292390625},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2210.2420292390625},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2265.4980799700397},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2265.4980799700397},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2265.4980799700397},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2265.4980799700397},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2322.1355319692902},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2322.1355319692902},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2322.1355319692902},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2322.1355319692902},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2380.1889202685215},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2380.1889202685215},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2380.1889202685215},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2380.1889202685215},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2439.6936432752336},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2439.6936432752336},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2439.6936432752336},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2439.6936432752336},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2500.6859843571146},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2500.6859843571146},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2500.6859843571146},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2500.6859843571146},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2563.2031339660425},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2563.2031339660425},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2563.2031339660425},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2563.2031339660425},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2627.2832123151929},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2627.2832123151929},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2627.2832123151929},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2627.2832123151929},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2692.9652926230729},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2692.9652926230729},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2692.9652926230729},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2692.9652926230729},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2760.2894249386491},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2760.2894249386491},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2760.2894249386491},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2760.2894249386491},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2829.2966605621164},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2829.2966605621164},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2829.2966605621164},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2829.2966605621164},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2900.0290770761694},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2900.0290770761694},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2900.0290770761694},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2900.0290770761694},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2972.5298040030739},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2972.5298040030739},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2972.5298040030739},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2972.5298040030739},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3046.8430491031504},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3046.8430491031504},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3046.8430491031504},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3046.8430491031504},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3123.0141253307283},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3123.0141253307283},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3123.0141253307283},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3123.0141253307283},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3201.0894784639968},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3201.0894784639968},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3201.0894784639968},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3201.0894784639968},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3281.1167154255963},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3281.1167154255963},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3281.1167154255963},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3281.1167154255963},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3363.1446333112362},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3363.1446333112362},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3363.1446333112362},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3363.1446333112362},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3447.2232491440159},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3447.2232491440159},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3447.2232491440159},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7624.9653892773786},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":15965.602775863634},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7575.5883933888344},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6570.5021184784364},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":14184.277571538531},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":16398.346253066622},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":8110.8379434576946},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7189.0554233247558},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":14692.220509207262},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":16906.424714991306},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":8722.7593973250478},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7868.6669662019813},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":15282.038207494388},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":17499.000894540397},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":9420.8011437717414},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":8636.8124290191045},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":12896.358202362771},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":14906.361750676686},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6716.4849930193486},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5761.1382382106813},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":12791.244348267224},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":14783.228430218718},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6675.278534055642},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5785.7333110764939},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":12689.165527733945}]
[null,null,{"$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:$QJ390)","v":62874.574999999997},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":41543.438749069479},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":41370.1516960995},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":41191.613872137488},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":41007.666173571604},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":40818.144675791467},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":40622.880487107097},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":40421.699598241401},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":40214.422727262187},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":40000.865159815439},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":39780.83658451747},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":39554.140923359417},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":39320.576156972602},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":39079.934144599509},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":38832.000438609495},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":38576.554093394268},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":38313.367468472687},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":38042.206025629348},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":37762.828119906408},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":37474.984784262168},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":37178.419507704573},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":36872.868006702003},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":36558.057989667548},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":36233.708914306946},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":35899.531737613826},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":35555.228658289736},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":35200.492851359057},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":34835.008194742557},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":34458.448987545926},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":34070.47965981203},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":33670.754473478461},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":33258.91721427381},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":32834.600874277989},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":32397.427324863958},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":31947.006979729133},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":31482.938447716377},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":31004.808175115104},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":30512.190077123738},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":30004.64515814514},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":29481.721120576563},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":28942.951961745628},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":28387.857558632957},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":27815.943240011562},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":27226.69934562163},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":26619.600771987785},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":25994.106504474265},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":25349.659135160811},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":24685.684366109796},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":24001.590497581758},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":23296.767900743456},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":22570.588474398355},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":21822.405085255567},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":21051.550991238371},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":20257.339247318356},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":19439.062093345827},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":18595.99032333077},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":17727.37263561249},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":16832.434963338652},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":15910.379784657252},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":14960.385412006624},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":13981.60525987031},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":12973.167090344114},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":11934.172235843105},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":10863.694798255859},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":9760.7808238322832},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":8624.4474530696989},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":7453.6820448396375},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":6247.4412739747968},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":5004.6502015119804},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":3724.2013167624682},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":2404.953550356161},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":1045.7312573799763},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-354.67683029567957},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-1797.5186834359956},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-3284.0800875683162},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-4815.68578880725},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-6393.7006743994261},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-8019.5309890399294},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-9694.6255880443568},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-11420.477228493215},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-13198.623899499315},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-15030.650192783569},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-16918.18871478063},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-18862.921541532723},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-20866.581717668232},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-22930.954800800828},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-25057.880452725421},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-27249.254078828984},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-29507.028517177103},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-31833.215778781614},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-34229.888840600004},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0}]
[null,null,{"$f":"Calculations!C391","v":"Accrued Interest: Senior Debt"},null,{"$f":"Calculations!E391","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":57324.436027922449},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":37980.983049827977},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":37653.907022130101},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":37322.313054956066},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":36986.138741478775},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":36645.320812838327},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":36299.795126234603},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":35949.496652855538},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":35594.359465638408},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":35234.316726862322},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":34869.300675569044},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":34499.24261481034},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":34124.072898718965},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":33743.720919401167},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":33358.115093648055},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":32967.182849463534},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":32570.850612406},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":32169.043791741475},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":31761.686766405437},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":31348.702870770754},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":30930.014380218996},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":30505.542496512469},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":30075.207332964215},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":29638.92789940309},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":29196.622086931253},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":28748.206652471028},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":28293.597203098354},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":27832.708180159836},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":27365.452843170377},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":26891.743253488399},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":26411.490257765567},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":25924.603471167909},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":25430.99126036515},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":24930.560726285101},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":24423.2176866298},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":23908.866658150175},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":23387.41083867586},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":22858.752088896763},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":22322.790913893012},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":21779.426444409753},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":21228.556417873308},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":20670.077159145076},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":20103.883561009647},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":19529.869064393315},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":18947.925638309425},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":18357.943759526635},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":17759.812391956399},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":17153.418965755664},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":16538.649356140952},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":15915.387861909789},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":15283.517183665437},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":14642.918401740866},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":13993.470953817736},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":13335.052612236301},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":12667.539460991833},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":11990.805872413312},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":11304.724483519993},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":10609.166172051358},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":9904.0000321659827},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":9189.0933498047234},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":8464.3115777135972},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":7729.5183101216389},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":6984.5752570690029},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":6229.3422183804232},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":5463.6770572791993},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":4687.4356736366844},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":3900.4719768522796},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":3102.6378583588116},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":2293.7831637481208},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":1473.755664511624},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0}]
[null,null,{"$f":"Calculations!C392","v":"Income Tax Payable"},null,{"$f":"Calculations!E392","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":275.67541757143323},{"$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:$QJ392)","v":11612.915588837095},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":9875.2452849322726},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":164.00087470377002},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":7667.6530314674401},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":11954.612644843715},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":10251.249649385971},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":655.04424859067331},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":8103.3445363351211},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":12367.960678188283},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":10700.844064824727},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":1220.9134089537474},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":8616.8658266939929},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":12861.888249418},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":11233.230106180556},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":1871.0995834538971},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":9217.9893306154081},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":10348.392558988693},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":8545.9434007977943},{"$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:$QJ392)","v":6155.6352186947943},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":10136.040111205511},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":8350.196655407417},{"$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:$QJ392)","v":5983.2798805566872},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0}]
[null,null,{"$f":"Calculations!C393","v":"Current Portion of Subordinated Debt"},null,{"$f":"Calculations!E393","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":16783.497706492482},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":25665.976510572866},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":34817.603304895682},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":36084.282252637313},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":37177.672089174477},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":38304.192731148541},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":39464.848075095077},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":40660.672436618544},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":41892.731472120511},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":43162.123128457242},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":44469.978621372611},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":45817.46344357881},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":47205.778403382683},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":48636.160694783561},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":50109.884999996197},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":51628.264625381082},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":53192.652671794764},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":54804.443240402827},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":56465.072675030278},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":58176.020842156373},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":59938.81244969456},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":61755.018405732757},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":63626.257218444858},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":65554.196438420957},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":67540.554144701542},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":69587.10047584014},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":71695.659207358578},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":73868.109377000743},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":76106.386959233234},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":78412.486590484972},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":80788.463346663251},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":83236.434574530504},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":85758.581778573367},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":88357.152565045923},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":91034.462644919375},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":93792.8978975231},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":96634.916496715945},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":99563.051101482954},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":102579.911112909},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":105688.18499954126},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":108890.64269321237},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":112190.13805745939},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":115589.61143073846},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":119092.09224670127},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":122700.70173386855},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":126418.6556971065},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":130249.26738338453},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":134195.95043436845},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":138262.22192848026},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":142451.70551513517},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":146768.13464394928},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":151215.3558917956},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":155797.33239067288},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":160518.14735944266},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":165382.00774258116},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":170393.24795918912},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":175556.33376560049},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":180875.86623503195},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":186356.58585781965},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":192003.3767658975},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":197821.27108528093},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":203815.45342043601},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":209991.26547452869},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":216354.21080967237},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":222909.95975141623},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":229664.35444184393},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":236623.41404578622},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":243793.34011478757},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":251180.52211360575},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":258791.54311417014},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":248987.57221452639},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":185283.64760012279},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":119649.43036597816},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":52026.430715421709},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-17645.613447546246},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-89428.79022069629},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-163387.06903324957},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-239586.35765210201},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-318094.56091539434},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-398981.64124576765},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-482319.68099723163},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-568182.94669120468},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-656647.95519897086},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-747793.54192953079},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-841700.93108361342},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-938453.80803645391},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1038138.3939138425},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1140843.5224279019},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1246660.7190410658},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1355684.2825288051},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1468011.3690137863},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1583742.078546349},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1702979.5443084578},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0}]
[null,null,{"$f":"Calculations!C394","v":"Current Portion of Senior Debt"},null,{"$f":"Calculations!E394","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":135000},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":505000},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":1080000},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":1555000},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":16093.566504617032},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":51693.005659957635},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":87784.184037585044},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":124373.89408896683},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":145375.45558588114},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":147383.54377955894},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":149419.36993063358},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":151483.31718675914},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":153575.77398805312},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":155697.13414020176},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":157847.79688857545},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":160028.16699336766},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":162238.65480577174},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":164479.67634521023},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":166751.65337763057},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":169055.01349488267},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":171390.19019519279},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":173757.62296474891},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":176157.75736041315},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":178591.04509357683},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":181057.9441151736},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":183558.91870186693},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":186094.43954342831},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":188664.98383132211},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":191271.0353485143},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":193913.08456052165},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":196591.62870771845},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":199307.17189891863},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":202060.22520625009},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":204851.30676134001},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":207680.94185282843},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":210549.66302522869},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":213458.01017915405},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":216406.53067292817},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":219395.77942559923},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":222426.31902137731},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":225498.71981551393},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":228613.56004164476},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":231771.42592061413},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":234972.91177080368},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":238218.62011998441},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":241509.16181871406},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":244845.15615530062},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":248227.23097235392},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":251656.02278494742},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":255132.17690041178},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":258656.34753978343},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":262229.19796093053},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":265851.40058337984},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":269523.63711486792},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":273246.59867963998},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":277020.98594852153},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":280847.50927078619},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":284726.88880784507},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":288659.85466878355},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":292647.14704776916},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":296689.51636335801},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":300787.72339972586},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":304942.53944984928},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":309154.7464606649},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":313425.13718023431},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":317754.51530694065},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":322143.69564074697},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":326593.50423654373},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":331104.77855961426},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":335678.367643248},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":340315.13224853063},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":345015.94502634142},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":349781.6906815886},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":424533.14538026741},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":337695.69857233902},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":249658.75594167109},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":160405.74871198492},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0}]
[null,null,{"$f":"Calculations!C395","v":"Total Current Liabilities"},null,{"$f":"Calculations!E395","v":"EUR"},null,null,{"$f":"SUM(H46:H51)","v":0},{"$f":"SUM(I46:I51)","v":135000},505000,1080000,1555000,16093.566504617032,68476.50336645011,113450.1605481579,282152.10128616687,263194.40166665497,265795.51661620208,268447.73161811475,271207.46825687465,273965.40999327146,276778.03930563398,279646.61434809968,282629.06333961012,285613.43566799758,288657.72754064872,291763.33314255317,294989.73647083895,298222.29880484304,301520.58008906973,304886.12646394229,308380.02949276101,311884.908417976,315461.93968114856,319112.83924746921,322900.36092204764,326704.32827450684,330587.59001221205,334552.05198162573,338662.18806478835,342794.97302797763,347014.98690899671,351324.34795218182,355789.3114149234,360283.95087930019,364874.64039506076,369563.73588840209,374419.33909356291,379312.57105680916,384311.66649734275,389419.2474205867,394705.33132244227,400038.03671048483,405487.53000890324,411056.73120268498,416817.64744327345,422635.34640998882,428582.00209586369,434660.86830746697,440946.02083168842,447299.43035882537,453795.35964754154,460437.43660371681,467301.89025019656,474247.55072923808,481350.8566605848,488615.85531922569,496121.01978450955,503721.99923120491,511497.50176876714,519452.04492972849,527666.4435629478,{"$f":"SUM(BU46:BU51)","v":535993.12920685252},544513.18033437547,553231.64194832509,562231.7760271203,571362.76424821641,580708.16436604038,590273.61318547488,600144.93366866466,610168.03063850815,690348.93823099067,609118.43753426836,509307.90615476877,354250.49792669306,125417.52854964556,56435.306606112921,-14553.067028697909,-87779.085654988274,-163223.92587167388,-225164.1624627948,-298647.41352899786,-399261.58296671498,-477776.1514353301,-553464.53370331565,-643196.98319601757,-754058.309930266,-843326.71983873413,-930256.54839059105,-1031397.7068516947,-1153830.8044224239,-1255233.0667008953,-1354789.6101507216,-1468786.1665302424,-1604283.3935979048,-1719354.6313894233,23244.750761351464,{"$f":"SUM(DD46:DD51)","v":23452.30515147448},6716.4849930193486,11916.773456905476,22927.284459472736,23133.425085626135,6675.278534055642,11769.013191633181,12689.165527733945]
[]
[null,"Non-Current Liabilities"]
[null,null,{"$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:$QJ398)","v":1037500},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1037500},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1037500},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1037500},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2075000},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2075000},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2058216.5022935076},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2049334.0234894271},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2040182.3966951044},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2030753.4664572868},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2021038.8302043332},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2011029.8307582787},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2000717.5486200093},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1990092.7940206684},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1979146.0987322126},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1967867.7076298215},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1956247.5699986366},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1944275.3305770895},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1931940.32032883},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1919231.5469350382},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1906137.6849986408},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1892647.0659517089},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1878747.6676570354},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1864427.1036946354},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1849672.6123236106},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1834471.0451095523},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1818808.8552073408},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1802672.0852889025},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1786046.3551051654},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1768916.8486711311},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1751268.3010626393},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1733084.9848130625},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1714350.6958978071},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1695048.7392941306},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1675161.914103406},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1654672.4982225774},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1633562.232551144},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1611812.3047196001},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1589403.3323248327},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1566315.3456575314},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1542527.7699062245},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1518019.4068220768},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1492768.4158281165},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1466752.2945560482},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1439947.858793315},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1412331.2218225352},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1383877.773134904},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1354562.1564985886},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1324358.2473625764},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1293239.1295758339},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1261177.0714010352},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1228143.5008014822},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1194108.9799791919},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1159043.1791414656},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1122914.8494725551},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1085691.7952863472},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1047340.8453352426},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1007827.8232496697},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":967117.51708188199},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":925173.64792690403},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":881958.83759266115},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":837434.5752904804},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":791561.1833162813},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":744297.78169187193},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":695602.25173484138},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":645431.19852458278},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":593739.91223100026},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":540482.32827143581},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":485610.98626031261},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":429076.98771491041},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":370829.95247958403},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":310817.97382959188},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":248987.57221452639},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":185283.64760012284},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":119649.43036597822},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":52026.430715421739},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0}]
[null,null,{"$f":"Calculations!C399","v":"Long-Term Senior Debt"},null,{"$f":"Calculations!E399","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2513906.4334953828},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3903306.9943400426},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4062215.8159624152},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4025626.1059110332},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3988530.9779095016},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3950923.4505604832},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3912796.4460317809},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3874142.7887242734},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3834955.2039214484},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3795226.3164202813},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3754948.6491432055},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3714114.621730906},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3672716.5491156764},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3630746.6400750708},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3588196.9957655743},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3545059.6082360228},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3501326.3589204834},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3456989.0171103212},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3412039.2384051611},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3366468.5631424459},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3320268.4148053098},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3273430.0984084546},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3225944.7988617332},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3177803.579311124},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3128997.3794567962},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3079517.0138479341},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3029353.1701540151},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2978496.4074122058},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2926937.1542505464},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2874665.7070865938},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2821672.228301187},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2767946.7443869775},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2713479.1440713922},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2658259.176413666},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2602276.4488755884},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2545520.4253656007},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2487980.4242558787},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2429645.6163720218},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2370505.0229549743},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2310547.5135947969},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2249761.8041358944},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2188136.4545533075},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2125659.8667996731},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2062320.282622443},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1998105.7813509465},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1933004.2776528953},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1867003.5192598896},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1800091.0846615122},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1732254.3807675664},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1663480.640538027},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1593756.9205802497},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1523070.0987129905},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1451406.8714967803},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1378753.751730182},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1305097.065911466},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1230422.9516652212},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1154717.3551334222},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1077966.028330456},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1000154.5264616165},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":921268.20520455611},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":841292.21795318765},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":760211.51302351535},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":678010.83082086954},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":594674.70096801245},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":510187.43939357338},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":424533.14538026735},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":337695.69857233891},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":249658.75594167103},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":160405.74871198484},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0}]
[null,null,{"$f":"Calculations!C400","v":"Total Non-Current Liabilities"},null,{"$f":"Calculations!E400","v":"EUR"},{"$f":"F47-F51-F48-F56-F54-F53","v":0},{"$f":"G47-G51-G48-G56-G54-G53","v":0},{"$f":"SUM(H55:H56)","v":1037500},{"$f":"SUM(I55:I56)","v":1037500},1037500,1037500,2075000,4588906.4334953828,5961523.4966335502,6111549.839451842,6065808.5026061377,6019284.4443667885,5971962.2807648163,5923826.2767900601,5874860.3373442832,5825047.997942117,5774372.4151524939,5722816.3567730272,5670362.1917295428,5616991.8796927659,5562686.9604039006,5507428.5427006129,5451197.2932346631,5393973.4248721926,5335736.6847673561,5276466.342099797,5216141.1754660569,5154739.4599148622,5092238.9536157958,5028616.8841506355,4963849.9344162894,4897914.2281279275,4830785.3149105739,4762438.1549670771,4692847.1033100132,4621985.8935446767,4549827.6211900003,4476344.7265237644,4401508.976938121,4325291.4487909926,4247662.5087384991,4168591.7945331195,4088048.1952718254,4005999.8310779557,3922414.0322001381,3837257.3175110226,3750495.3723881119,3662093.0259584296,3572014.2276882115,3480222.0232982617,3386678.5299850195,3291344.9109267807,3194181.3490539305,3095147.0200613718,2994200.0646407041,2891297.5599090317,2786395.4900105819,2679448.7158665969,2570410.9440482333,2459234.6947464501,2345871.2688120641,2230270.7138383701,2112381.7892578822,1992151.9304239026,1869527.2116467373,1744452.3081534884,1616870.4569393974,{"$f":"SUM(BU55:BU56)","v":1486723.4164777705},1353951.4252545156,1218493.1590923052,1080285.6872283251,939264.42710848385,795363.09785985132,648513.67240193079,498646.32815619744,345689.39631210768,119649.43036597822,52026.430715421739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Liabilities",null,null,{"$f":"Calculations!E402","v":"EUR"},null,null,{"$f":"H52+H57","v":1037500},{"$f":"I52+I57","v":1172500},1542500,2117500,3630000,4605000,6030000,6225000,6347960.6038923049,6282478.8460334437,6237757.7973810183,6192274.0084081749,6146067.8056011582,6099013.4079353884,6051150.4544581277,6002462.9711211268,5952991.2550691534,5902605.3153607631,5851344.6879445491,5799191.8758431664,5746187.0297055021,5692195.7236770354,5637257.264856426,5581352.4685637392,5524521.2049588179,5466624.3683328386,5407700.893296944,5347729.7233981043,5286750.2953383373,5224618.5564024346,5161372.9049227862,5096990.2069487032,5031509.2913748017,4964780.8665726539,4896842.6080989968,4827669.0744759459,4757298.2883530445,4685575.3996702926,4612537.1491335602,4538155.5304215215,4462467.5343653886,4385312.4021347649,4306725.6986974813,4226676.5649316097,4145200.7037105542,4062131.0626689144,3977501.7576971147,3891278.7545009465,3803496.177428293,3713980.2573367693,3622763.3511497942,3529807.8883688389,3435146.0854723924,3338596.990267857,3240190.8496581232,3139886.1524703139,3037712.83429843,2933482.245475688,2827222.125472649,2718886.5691575957,2608502.8090423918,2495873.9296551077,2381024.7134155044,2263904.3530832171,2144536.9005023451,{"$f":"BU52+BU57","v":2022716.5456846231},1898464.6055888911,1771724.8010406303,1642517.4632554455,1510627.1913567004,1376071.2622258917,1238787.2855874058,1098791.2618248621,955857.42695061583,809998.36859696894,661144.86824969016,509307.90615476877,354250.49792669306,125417.52854964556,56435.306606112921,-14553.067028697909,-87779.085654988274,-163223.92587167388,-225164.1624627948,-298647.41352899786,-399261.58296671498,-477776.1514353301,-553464.53370331565,-643196.98319601757,-754058.309930266,-843326.71983873413,-930256.54839059105,-1031397.7068516947,-1153830.8044224239,-1255233.0667008953,-1354789.6101507216,-1468786.1665302424,-1604283.3935979048,-1719354.6313894233,23244.750761351464,{"$f":"DD52+DD57","v":23452.30515147448},6716.4849930193486,11916.773456905476,22927.284459472736,23133.425085626135,6675.278534055642,11769.013191633181,12689.165527733945]
[]
[null,"Shareholders' Equity"]
[null,null,{"$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:$QJ405)","v":2075000},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":2075000}]
[null,null,{"$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:$QJ406)","v":32208},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-87050},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-190562},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-199411},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-165840},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-275488},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-379559},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-388969},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-354707},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-463046},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-565826},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-573541},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-538342},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-645136},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-746766},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-752841},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-716750},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-822055},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-921815},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-925659},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-882656},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-980350},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1072497},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1068279},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1024446},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1120012},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1209755},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1202669},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1105297},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1145896},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1180205},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1117126},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1018769},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1056906},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1088008},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1021297},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-921543},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-956809},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-984252},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-913411},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-808029},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-836195},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-855957},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-777385},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-669658},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-694010},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-709336},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-626174},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-515559},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-535552},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-530189},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-426738},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-297100},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-296599},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-285544},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-176915},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-43127},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-37003},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-19573},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":94295},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":232962},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":245447},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":269923},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":389814},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":534167},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":553827},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":586353},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":713134},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":864063},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":891798},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":935481},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1075460},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1238239},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1278255},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1331705},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1476253},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1643285},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1689023},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1748693},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1898747},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2071000},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2123439},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2190403},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2347014},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2525571},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2585820},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2661131},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2825482},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3011565},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3080868},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3165810},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3308700},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3455534},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3483892},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3525064},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3650848},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3794503},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3820860},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3860368},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3549895}]
[null,null,{"$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:$QJ407)","v":0},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-9.3132257461547852E-10},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-9.3132257461547852E-10},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-9.3132257461547852E-10},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.1008361829444766},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.37924009095877409},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.22273794841021299},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.47411352209746838},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.42072475049644709},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.66657801065593958},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.24208101350814104},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.25082007329910994},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.64790795836597681},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.1321696350350976},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.52938067261129618},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.39214033354073763},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.91415366716682911},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.20899619162082672},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.0510271703824401},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.60766780748963356},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.90965762082487345},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.1795193739235401},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.0729463892057538},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.9432353936135769},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.1000398071482778},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.4837542669847608},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.8150350991636515},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.9178733956068754},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.8377677267417312},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.5846105813980103},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.6929898327216506},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.0625088457018137},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.4121043346822262},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.5473582651466131},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.3633522000163794},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.3974656313657761},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.1221527056768537},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.090916546061635},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.9169456083327532},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.6032435605302453},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.8636772213503718},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.6752586052753031},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.8363147405907512},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.8328442196361721},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.289016249589622},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.6778937997296453},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.3143208301626146},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.745496014598757},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.2582387919537723},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.5148189002647996},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.5852290289476514},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.5923342490568757},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.1533419694751501},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.1993917338550091},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.8461712943390012},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.9657214293256402},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.395474208984524},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.6456397268921137},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.1608064929023385},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.0797328078188002},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.5905493940226734},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.6994642629288137},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.3159212074242532},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.2219146057032049},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.4131485223770142},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.4777140971273184},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.9432642161846161},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.7246454721316695},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.6777389072813094},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.5651814388111234},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.744647684507072},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.4957016818225384},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.7917662216350436},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.4193958449177444},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160409.03187006293},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160408.9326612791},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160408.85927048838},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160409.03887871373},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160409.05650596973},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160409.42480184091},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160410.21821191581},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160409.35777487466},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160409.26905182609},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160408.68569875835},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160407.78400362562},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160408.79960011318},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160409.36226688605},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160408.95377483033},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160408.8284479836},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160408.44746762607},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160409.05669745803},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160409.33829788025},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160408.78719287273},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160408.30366891809},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160409.02871189825},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160408.90968393441},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160409.62120808195},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160408.88352457713},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160409.9154395191},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160409.58110316563},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160409.32776989788},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160408.98456032109},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160409.37419162039},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":160409.06232487503}]
[null,null,{"$f":"Calculations!C408","v":"Total Shareholders' Equity"},null,{"$f":"Calculations!E408","v":"EUR"},null,null,{"$f":"SUM(H62:H64)","v":2075000},{"$f":"SUM(I62:I64)","v":2075000},2075000,2075000,2074999.9999999991,2075000,2074999.9999999991,2074999.9999999991,2107208.1008361829,1987949.620759909,1884437.7772620516,1875589.4741135221,1909160.4207247505,1799512.6665780107,1695441.2420810135,1686031.2508200733,1720293.6479079584,1611954.132169635,1509174.5293806726,1501459.3921403335,1536658.9141536672,1429864.2089961916,1328235.0510271704,1322159.6076678075,1358250.9096576208,1252947.1795193739,1153188.0729463892,1149343.9432353936,1192347.1000398071,1094653.483754267,1002506.8150350992,1006723.9178733956,1050556.8377677267,954991.5846105814,865248.69298983272,872335.0625088457,969707.41210433468,929107.54735826515,894798.36335220002,957877.39746563137,1056234.1221527057,1018097.0909165461,986994.91694560833,1053706.6032435605,1153459.8636772214,1118193.6752586053,1090750.8363147406,1161591.8328442196,1266974.2890162496,1238808.6778937997,1219046.3143208302,1297618.7454960146,1405345.258238792,1380993.5148189003,1365667.5852290289,1448829.5923342491,1559445.1533419695,1539452.1993917339,1544814.8461712943,1648265.9657214293,1777903.395474209,1778403.6456397269,1789459.1608064929,1898088.0797328078,2031875.590549394,{"$f":"SUM(BU62:BU64)","v":2038000.6994642629},2055431.3159212074,2169299.2219146057,2307966.4131485224,2320451.4777140971,2344927.9432642162,2464818.7246454721,2609171.6777389073,2628830.5651814388,2661356.7446476845,2788137.4957016818,2939067.7917662216,2966802.4193958449,3170890.0318700629,3310868.9326612791,3473647.8592704884,3513664.0388787137,3567114.0565059697,3711662.4248018409,3878695.2182119158,3924432.3577748747,3984102.2690518261,4134155.6856987583,4306407.7840036256,4358847.7996001132,4425812.362266886,4582422.9537748303,4760979.8284479836,4821228.4474676261,4896540.056697458,5060891.3382978803,5246973.7871928727,5316276.3036689181,5401219.0287118983,5544108.9096839344,5690943.621208082,5719300.8835245771,5760473.9154395191,5886257.5811031656,6029912.3277698979,6056268.9845603211,6095777.3741916204,5785304.062324875]
[]
[null,"Total Liabilities & Shareholders' Equity",null,null,{"$f":"Calculations!E410","v":"EUR"},null,null,{"$f":"H59+H65","v":3112500},{"$f":"I59+I65","v":3247500},{"$f":"J59+J65","v":3617500},{"$f":"K59+K65","v":4192500},{"$f":"L59+L65","v":5704999.9999999991},6680000,8104999.9999999991,8299999.9999999991,8455168.7047284879,8270428.4667933527,8122195.5746430699,8067863.4825216969,8055228.2263259087,7898526.074513399,7746591.6965391412,7688494.2219412001,7673284.9029771117,7514559.4475303981,7360519.2173252217,7300651.2679834999,7282845.9438591693,7122059.932673227,6965492.3158835964,6903512.0762315467,6882772.1146164387,6719571.5478522126,6560888.9662433332,6497073.6666334979,6479097.3953781445,6319272.0401567016,6163879.7199578853,6103714.1248220988,6082066.1291425284,5919772.4511832353,5762091.3010888295,5700004.1369847916,5727005.7004573792,5614682.9470285578,5507335.5124857603,5496032.9278871529,5518701.6565180942,5403409.493051311,5293720.6156430896,5280383.1681751702,5298660.5673877755,5180324.7379275197,5068252.5940118553,5052870.5873451661,5070470.4664445426,4952788.935230569,4841809.6654706243,4827426.6338648535,4840491.3437111843,4719590.5050867572,4605858.4348871522,4588715.744804563,4597157.9876403995,4472934.4448674219,4372036.9716439433,4367152.5348790251,4386406.2045166008,4274277.5752948346,4170483.8742219973,4161992.4328160249,4176412.4910517391,4060717.245148886,3953895.9215100985,3941024.022955236,{"$f":"BX59+BX65","v":3950483.8764039678},3831078.6690707975,3720999.2054901076,3703606.0102328779,3707962.9395637694,3584687.9921320546,3471355.1132446537,3449282.363951372,3448375.6979209902,3321052.9173225379,3296307.5604197085,3367304.2392673921,3459094.7922417903,3425884.9532237253,3403890.1306342958,3486498.2623390462,3580047.8046829179,3525170.7748081596,3506326.117616496,3580691.1519954428,3663210.8008076083,3604789.4896698473,3582485.6424281518,3652166.4053842393,3729582.1215962889,3667397.6430452019,3641306.9899965627,3706101.7281471584,3778187.6206626305,3711992.9100710135,3681864.397322475,5567353.660445286,{"$f":"DD59+DD65","v":5714395.9263595566},5726017.3685175963,5772390.6888964241,5909184.8655626383,6053045.7528555244,6062944.2630943768,6107546.3873832533,5797993.227852609]
[null,null,null,null,null,null,null,{"$f":"H43-H67","v":0},{"$f":"I43-I67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU43-BU67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance Check",null,"Check",null,{"$f":"IF(ROUND(SUM(H43:DM43),0)-ROUND(SUM(H67:DM67), 0)<=2, \"OK\", \"NO\")","v":"OK"},{"$f":"IF(ROUND(H43-H67, 2)=0, \"OK\", \"NO\")","v":"OK"},{"$f":"IF(ROUND(I43-I67, 2)=0, \"OK\", \"NO\")","v":"OK"},{"$f":"IF(ROUND(J43-J67, 2)=0, \"OK\", \"NO\")","v":"OK"},{"$f":"IF(ROUND(K43-K67, 0)=0, \"OK\", \"NO\")","v":"OK"},{"$f":"IF(ROUND(L43-L67, 0)=0, \"OK\", \"NO\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(BX43-BX67, 0)=0, \"OK\", \"NO\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[]
["·","Cash Flow Statement",null,null,"Unit"]
[]
[null,"Operating Activities"]
[null,null,{"$f":"Calculations!C417","v":"Net Income"},null,{"$f":"Calculations!E417","v":"EUR"},null,{"$f":"SUM(H74:FC74)","v":3549898.3136129114},{"$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$4)","v":32208.100836184836},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-119258.4800762737},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-103511.84349785949},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-8848.303148529194},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":33570.946611229854},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-109647.75414674083},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-104071.424496997},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-9409.9912609409294},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":34262.397087885183},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-108339.51573832413},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-102779.602788964},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-7715.1372403377463},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":35199.522013332549},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-106794.70515747537},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-101629.15796902296},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-6075.443359362238},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":36091.301989813554},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-105303.73013824702},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-99759.106572986522},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-3844.1297109952793},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":43003.156804413855},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-97693.616285537864},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-92146.668719168141},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":4217.1028382947188},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":43832.91989433283},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-95565.253157145227},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-89742.891620748356},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":7086.3695190126782},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":97372.349595490232},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-40599.86474606931},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-34309.184006062787},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":63079.034113431931},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":98356.724687076028},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-38137.031236159397},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-31102.173970935946},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":66711.686297952139},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":99753.260433661897},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-35266.188418615435},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-27442.838943864568},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":70840.996529478318},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":105382.45617203169},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-28165.611122449569},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-19762.363572968508},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":78572.431175185731},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":107726.51274277801},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-24351.743419891274},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-15325.929589871885},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":83162.007105223136},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":110615.56100772107},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-19992.95395023558},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":5362.6467795593599},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":103451.11955013459},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":129637.4297527788},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":500.25016551774024},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":11055.515166764826},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":108628.91892631391},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":133787.51081658536},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":6125.1089148686569},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":17430.616456943648},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":113867.90599339741},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":138667.19123391583},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":12485.064565574045},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":24476.465550118352},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":119890.78138125504},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":144352.95309343483},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":19658.887442531122},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":32526.179466244903},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":126780.75105399628},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":150930.29606453935},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":27734.627629622515},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":43681.863762233297},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":139978.90079121653},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":162778.92660921052},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":40016.17960822543},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":53450.017627256791},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":144548.36829587255},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":167032.79341007498},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":45737.139562959455},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":59669.911276952247},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":150053.41664693327},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":172252.09830486748},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":52440.015596488141},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":66964.562666774204},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":156610.59150794428},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":178556.87467315476},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":60248.619019643142},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":75311.609229831665},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":164351.28160042327},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":186082.44889499329},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":69302.51647604641},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":84942.725042980877},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":142889.88097203677},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":146834.71152414905},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":28357.262316494947},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":41173.031914942963},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":125783.66566364811},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":143654.74666673294},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":26356.656790423171},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":39508.389631299709},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-310473.31186674442}]
[null,null,{"$f":"Calculations!C418","v":"less: Changes in Net Working Capital"},null,{"$f":"Calculations!E418","v":"EUR"},null,-177519.19629717432,{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":-74678.721264383988},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":-237162.61038361606},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":239702.78663649282},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":2.9103830456733704E-11},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":-124430.13564800004},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":80825.655648000014},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":-87266.411440640004},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":203009.4364521472},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":-241487.34707805805},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":128345.56636578302},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-35620.995253550514},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-86236.415674682692},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-7090.8423982962267},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":129269.58486047035},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-35191.413535530257},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-85615.830105606568},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-7065.8821201989194},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":128807.85499351057},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-35041.470827383833},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-85278.414931659601},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-7114.9017610804876},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":128358.90049535001},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-34939.776404180171},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-84904.683303905869},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-7164.5973052963964},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":127922.67598795566},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-34751.791446824442},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-84629.126073764259},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-7214.9729209025827},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":127499.13736291823},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-34612.02557283426},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-84317.186841578776},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-6744.5330929182383},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":126892.39733994806},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-34801.278632869857},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-84013.675450270588},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-5791.456494375816},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":125838.87677483224},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-35057.386947444407},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-83678.999185218971},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-4627.4157578111917},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":124586.23963111578},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-35237.686917796993},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-83431.814363246609},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-3464.0052174208395},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":123346.07160548141},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-35460.886396564165},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-83090.659877436556},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-2363.8541574081464},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":122118.24857666488},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-35687.445373521754},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-82218.435685405449},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-1803.479859340383},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":120902.64765894177},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-35951.876056362118},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-81320.03984425019},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-1243.3504736140021},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":119699.14718982803},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-36150.731643372259},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-79988.55183127668},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-1193.7129133426934},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":118507.62671790375},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-36387.504687781664},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-78595.694244049257},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-1179.2327773601864},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":117327.96699075794},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-36627.728737932397},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-77210.893656211585},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-1164.8318417296396},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":116160.04994305297},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-36901.044110138537},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-75804.395197386097},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-1150.5076945883338},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":115003.7586847085},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-37118.62510733286},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-74464.911150881235},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-1136.2579074944078},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":113858.97748920214},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-37369.345916417282},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-73103.455044990464},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-1122.0800345783937},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":112725.59178198728},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-37623.61471570158},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-55958.849805344507},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":5408.8148897771316},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":93502.229336323129},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-31130.854907872999},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-58754.234207378962},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-671.55956513184356},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":92608.840515033051},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-30923.233174541092},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-57988.963267170213},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-623.40904318896355},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":91729.082910716359},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-30756.804835381423},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-57182.272004296246},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-570.54062446471653},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":90863.421751801521},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-30588.311657237544},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-62541.626725553157},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-939.75529294248554},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":90489.844505703702},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-31827.527287681602},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-55998.436719537043},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-929.74839931266615},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":89700.162349723862},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-31773.416597986972},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-61274.296340467525}]
[null,null,{"$f":"Calculations!C419","v":"less: Change in Deferred Tax Asset"},null,{"$f":"Calculations!E419","v":"EUR"},null,-77632.220456390583,{"$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$4)","v":-3998.1803411687406},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-34307.102992459128},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-31127.493683356268},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-12012.740343587648},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-3447.3149113286054},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-32366.475641303434},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-31240.486000489778},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-12126.158135516947},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-3307.6951035424718},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-32102.312116526969},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-30979.637386367744},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-11783.927996741317},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-3118.467955134809},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-31790.379210778687},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-30747.336028495047},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-11452.835963082791},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-2938.3969983453862},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-31489.316947280604},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-30369.729496603133},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-11002.282245624112},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-2658.3590069356142},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-31068.284342406841},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-29948.227622274426},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-10490.158365478972},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-2490.8106907020556},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-30638.518710711971},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-29462.84955432429},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-9910.7872087955475},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-2333.2439561734209},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-30193.018005911494},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-28922.78439494851},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-9257.855736204423},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-2134.4759088340215},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-29695.715085641132},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-28275.215060932678},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-8524.339429714717},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-1852.4831138503505},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-29116.02567056031},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-27558.522411235375},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-7712.747940656729},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":32185.795987391029},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":5219.3593221594347},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":6916.1689234967344},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":26772.233247643337},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":32659.115102637908},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":5989.4672236372717},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":7811.9873239297885},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":27698.974541208358},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":33242.480617674533},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":6869.6074050100287},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":8853.0287062186981},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":28659.35493873863},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":33946.975268118782},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":7871.1986206910806},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":10002.55020748137},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":29704.872120467189},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":34784.972406002809},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":9006.9874066177872},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":11289.830275690474},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":30762.744509012962},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":35770.292490271444},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":10291.209220702469},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":12712.549804120034},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":31978.902039253444},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":36918.379019597342},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":11739.769609318784},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":14337.972806414822},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":33370.14591548004},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":38246.496350301211},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":13370.447916327612},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":14466.765074051043},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":29684.628261570557},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":34288.479628665496},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":9499.8480226973625},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":12212.449930386378},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":14816.651471040255},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":-917.81327185198347},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":917.81327185198347},{"$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$4)","v":-1019.7574259386067},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":1019.7574259386067},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-77632.220456390583}]
[null,null,{"$f":"Calculations!C420","v":"add: Depreciation"},null,{"$f":"Calculations!E420","v":"EUR"},null,7711481.9781431705,{"$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$4)","v":149743.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":149743.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":149743.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":149743.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":149743.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":149743.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":149743.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":149743.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":149743.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":149743.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":149743.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":149743.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":149743.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":149743.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":149743.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":149743.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":149743.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":149743.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":149743.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":149743.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":144218.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":144218.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":144218.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":144218.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":144218.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":144218.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":144218.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":144218.98816989205},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":91459.88896354285},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":91459.88896354285},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":91459.88896354285},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":91459.88896354285},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":91459.88896354285},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":91459.88896354285},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":91459.88896354285},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":91459.88896354285},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":91459.88896354285},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":91459.88896354285},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":91349.88896354285},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":91349.88896354285},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":54013.866813142857},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":54013.866813142857},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":54013.866813142857},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":54013.866813142857},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":54013.866813142857},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":54013.866813142857},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":54013.866813142857},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":54013.866813142857},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":54013.866813142857},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":54013.866813142857},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":38480.923955999999},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":38480.923955999999},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":38480.923955999999},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":38480.923955999999},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":38480.923955999999},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":38480.923955999999},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":38480.923955999999},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":38480.923955999999},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":38480.923955999999},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":38480.923955999999},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":38480.923955999999},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":38480.923955999999},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":38480.923955999999},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":38480.923955999999},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":38480.923955999999},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":38480.923955999999},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":38480.923955999999},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":38480.923955999999},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":38480.923955999999},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":38480.923955999999},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":38526.483152408364},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":38526.483152408364}]
[null,null,{"$f":"Calculations!C421","v":"add: Senior Debt Interest Expense"},null,{"$f":"Calculations!E421","v":"EUR"},null,2409029.9797439445,{"$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$4)","v":57324.436027922449},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":57264.553381622623},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":56775.057681295642},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":56278.800519532684},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":55775.688499475058},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":55265.626934162341},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":54748.519828712},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":54224.269862252986},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":53692.778369609659},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":53153.945322732747},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":52607.669311873804},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":52053.847526499652},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":51492.375735943206},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":50923.148269786936},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":50346.057997975498},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":49760.9963106535},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":49167.853097724925},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":48566.516728130111},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":47956.874028836472},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":47338.81026353909},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":46712.209111067023},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":46076.952643491357},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":45432.921303930903},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":44779.993884051262},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":44118.047501253131},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":43446.95757554545},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":42766.597806099162},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":42076.840147477065},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":41377.554785535351},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":40668.610112992203},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":39949.872704659057},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":39221.207292329556},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":38482.476739321777},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":37733.542014668754},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":36974.262166952489},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":36204.494297776531},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":35424.093534872161},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":34632.913004833026},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":33830.803805473231},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":33017.614977803525},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":32193.19347762048},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":31357.384146703149},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":30510.029683611909},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":29650.970614083933},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":28780.045261019728},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":27897.089714055084},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":27001.93779871273},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":26094.421045127896},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":25174.368656341827},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":24241.607476157365},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":23295.961956550538},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":22337.254124631956},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":21365.303549151857},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":20379.927306542504},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":19380.939946491493},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":18368.153457039523},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":17341.377229196107},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":16300.41802106642},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":15245.079921482735},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":14175.164313133406},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":13090.46983518261},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":11990.792345373709},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":10875.924881609169},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":9745.6576229997681},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":8599.7778503757618},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":7438.0699062526037},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":6260.315154243659},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":5066.2919379122768},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":3855.7755390554858},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":2628.538135411462},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":741.94772839227585},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C422","v":"add: Subordinated Debt Interest Expense"},null,{"$f":"Calculations!E422","v":"EUR"},null,2603950.2811262873,{"$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$4)","v":62874.574999999997},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":62922.184499069481},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":62453.963570689433},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":62187.480412033561},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":61912.922547187249},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":61630.045304478233},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":61338.596598437885},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":61038.316705155805},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":60728.938030827383},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":60410.184873288148},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":60081.773176322313},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":59743.410276526716},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":59394.794642504414},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":59035.615606155603},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":58665.553085826381},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":58284.277301068665},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":57891.448478757011},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":57486.71655030048},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":57069.720839679794},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":56640.089742031589},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":56197.440392493547},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":55741.378325015146},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":55271.497120830099},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":54787.378046277023},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":54288.589679645927},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":53774.687526717535},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":53245.213624653261},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":52699.696133882542},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":52137.64891762397},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":51558.57110866555},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":50961.946663017894},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":50347.243900042653},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":49713.915028646501},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":49061.395659118178},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":48389.104300173771},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":47696.441840761996},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":46982.791016167575},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":46247.515857937127},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":45489.96112713714},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":44709.451730439177},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":43905.292118511876},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":43076.765666183564},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":42223.134033823248},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":41343.636509370786},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":40437.489330429889},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":39503.88498581991},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":38541.991495963892},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":37550.951671471761},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":36529.882349257678},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":35477.873605511195},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":34393.987944820445},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":33277.259464725103},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":32126.692994954399},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":30941.263210583165},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":29719.913718315704},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":28461.55611508304},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":27165.069018114831},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":25829.297065621387},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":24453.049887195441},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":23035.101043016009},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":21574.186930909094},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":20069.00566029123},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":18518.215891992375},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":16920.435642924294},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":15274.2410545292},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":13578.165123911149},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":11830.696396519439},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":10030.277619219032},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":8175.3043525476478},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":6264.123540922852},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":4295.0320395250137},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":2266.2750965433197},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":176.04478943233732},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-1977.5215862144148},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-4196.3431766096392},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-6482.3972800154297},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-8837.7211088085187},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-11264.413604937869},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-13764.637310392431},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-16340.620294345974},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-18994.658138696293},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-21729.115983768272},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-24546.430636003774},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-27449.112739516666},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-30439.749013448098},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-33521.004557115935},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-36695.625225012453},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-39966.440073766891},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-43336.363883253442},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-46808.399754091246},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-50385.641783851301},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-17372.094331490578},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C423","v":"less: Interest on Reserve Accounts"},null,{"$f":"Calculations!E423","v":"EUR"},null,0,{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C424","v":"Cash Flows From Operating Activities"},null,{"$f":"Calculations!E424","v":"EUR"},null,16019209.13587275,{"$f":"SUM(H74:H80)","v":-74678.721264383988},-237162.61038361606,239702.78663649282,2.9103830456733704E-11,-124430.13564800004,80825.655648000014,-87266.411440640004,203009.4364521472,56665.572614772536,244710.70934763434,98712.676987110841,161112.80993465876,290465.38851815939,253895.01548095871,95327.780564024899,157854.5952352364,288054.5244344729,251674.14550457243,93632.719655372595,156763.76580417977,285597.3108454569,249476.56817293054,91439.328851995742,155356.29915526332,282791.59743254579,246926.85035075067,89889.955521994212,154247.35014507908,280258.46255002829,244774.55587337207,88216.484680376219,153196.11773145731,{"$f":"SUM(AN74:AN80)","v":277223.20146150363},242129.25874424586,86223.779792701971,152157.43131119819,274222.74181164312,238733.06420805203,84082.352982764103,151170.51934792357,271251.11375194194,235008.31994664506,82208.179481003492,150116.35760707219,268303.54561697331,231304.17534261869,80208.406144489112,149114.54438317058,265316.75041128974,227620.01340240432,78213.390507584496,148134.70267402119,261813.54939066799,223955.21297570562,76091.977785515264,147200.18133192381,258332.80897052394,220309.14853941393,74235.817699776788,146217.3602029536,254363.61260766117,216681.18997723825,72252.338307271726,145048.73033085442,{"$f":"SUM(BT74:BT80)","v":250380.6206485389},213070.70235493217,70271.771759379888,143110.9461583482,246418.23260454932,209477.04569099442,68163.035973701393,141212.30544504646,242475.76727934883,205899.57472272214,66317.462672089969,139263.47933172638,238552.53835494933,202337.63866748658,64342.745840192714,137352.83225674828,234647.85414513832,198790.58097910401,62368.992817740313,135450.25583396124,202130.37034345194,166501.43844675308,53300.902211095177,113485.04529761669,191112.36375344772,161846.22328016127,50021.382008637695,109698.99865366575,186020.19976892605,156983.18052565193,46385.662321846146,105729.05267476849,{"$f":"SUM(CZ74:CZ80)","v":180702.02753968348},{"$f":"SUM(DA74:DA80)","v":151884.02162616502},{"$f":"SUM(DB74:DB80)","v":42495.254754300389},{"$f":"SUM(DC74:DC80)","v":101502.6430674014},{"$f":"SUM(DD74:DD80)","v":184421.43938361492},156455.77670275504,48789.80105152171,108311.71209651942,181251.48141982863,153563.54486661681,47281.21361165971,-410853.34551119414]
[]
[null,"Investing Activities"]
[null,null,{"$f":"Calculations!C429","v":"Cash Flows From Investing Activities"},null,{"$f":"Calculations!E429","v":"EUR"},null,{"$f":"SUM(H84:FC84)","v":-9275325.9138943199},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":-823522.00790239987},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":-2062243.3228000002},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":-569428.11465525324},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":-580150.267433031},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":-1386333.1846774756},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":-1073382.7674330312},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":-1388112.3111592534},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":-132322.08333333334},{"$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$4)","v":-1259831.8545005429},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C429","v":"Cash Flows From Investing Activities"},null,{"$f":"Calculations!E429","v":"EUR"},null,{"$f":"SUM(H85:FC85)","v":-9275325.9138943199},{"$f":"SUM(H84)","v":-823522.00790239987},{"$f":"SUM(I84)","v":-2062243.3228000002},-569428.11465525324,-580150.267433031,-1386333.1846774756,-1073382.7674330312,-1388112.3111592534,-132322.08333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-1259831.8545005429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD84)","v":0},0,0,0,0,0,0,0]
[]
[null,"Financing Activities"]
[null,null,{"$f":"Calculations!C432","v":"Drawdown of Equity"},null,{"$f":"Calculations!E432","v":"EUR"},null,{"$f":"SUM(H88:FC88)","v":2075000},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":2075000},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C433","v":"Drawdown of Subordinated Debt"},null,{"$f":"Calculations!E433","v":"EUR"},null,2075000,{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":1037500},{"$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$4)","v":1037500},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C434","v":"Drawdown of Construction Loan"},null,{"$f":"Calculations!E434","v":"EUR"},null,4150000,{"$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$4)","v":135000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":370000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":575000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":475000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":975000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":1425000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":195000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C435","v":"Drawdown of Operating Loan"},null,{"$f":"Calculations!E435","v":0},null,0,{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C436","v":"Principal Repayment of Subordinated Debt"},null,{"$f":"Calculations!E436","v":"EUR"},null,-2074999.9999999988,{"$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$4)","v":-8162.2512900759466},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-8621.2464164165358},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-8882.4788040803833},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-9151.6267943228158},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-9428.930237817578},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-9714.6362529537},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-10008.999446054448},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-10312.282138269351},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-10624.754599341046},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-10946.695288455667},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-11278.391102391179},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-11620.13763118472},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-11972.239421547245},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-12335.010248259539},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-12708.773393792057},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-13093.861936397356},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-13490.61904693213},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-13899.398294673221},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-14320.56396240012},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-14754.491371024807},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-15201.567214058225},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-15662.189902211408},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-16136.769918438316},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-16625.730183736909},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-17129.506434034323},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-17648.547608492001},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-18183.316249576907},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-18734.28891525534},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-19301.956603676488},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-19886.825190724492},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-20489.415880828645},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-21110.265671433626},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-21749.92783154374},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-22408.972394767348},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-23087.9866673012},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-23787.575751307093},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-24508.363084147451},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-25250.990993960208},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-26016.121272068194},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-26804.435762733141},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-27616.636970779713},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-28453.448687631309},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-29315.61663631523},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-30203.909136012211},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-31119.117786742521},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-32062.0581747986},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-33033.570599553175},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-34034.520822290229},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-35065.800837726456},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-36128.329668910403},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-37223.054186208064},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-38350.949951104354},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-39513.022085572768},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-40710.306167787712},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-41943.869154977845},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-43214.810334242829},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-44524.262302180723},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-45873.391974199105},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-47263.401624409307},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-48695.529957030536},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-50171.053210258528},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-51691.286293582569},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-53257.583959564407},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-54871.342011123168},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-56533.998545402217},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-58247.035235326446},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-60011.978649992074},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-61830.401615065486},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-63703.924614403586},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-65634.217234144628},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-67622.999650556449},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-69672.044162967955},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-71783.176773150044},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-73958.278812553268},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-76199.288618852443},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-78508.203263292293},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-80887.080330373312},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-83338.039751463948},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-85863.265693973066},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-88465.00850776615},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-91145.586730559968},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-93907.389154082659},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-96752.87695284051},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-99684.585877388541},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-102705.1285140593},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-105817.1966131638},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-109023.56348773927},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-112327.08648498126},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-115730.70953256269},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-119237.46576210887},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":1702979.5443084578},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C437","v":"Principal Repayment of Construction Loan"},null,{"$f":"Calculations!E437","v":"EUR"},null,0,{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C438","v":"Principal Repayment of Operating Loan"},null,{"$f":"Calculations!E438","v":"EUR"},null,-3989594.2512880135,{"$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$4)","v":-16093.566504617032},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-35599.439155340602},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-36091.178377627402},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-36589.710051381779},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-37095.128001531339},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-37607.527349018412},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-38127.004528702069},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-38653.657307507339},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-39187.584802825295},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-39728.887501167046},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-40277.667277075772},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-40834.027412299547},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-41398.072615229379},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-41969.909040605518},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-42549.644309496114},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-43137.38752955167},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-43733.249315539491},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-44337.341810161626},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-44949.778705160359},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-45570.675262715347},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-46200.148337136248},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-46838.316396854971},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-47485.299546721741},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-48141.219550609159},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-48806.19985432845},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-49480.365608862296},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-50163.843693918541},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-50856.762741809318},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-51559.253161659944},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-52271.447163952238},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-52993.478785406915},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-53725.483914209588},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-54467.600315585325},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-55219.967657726338},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-55982.727538077968},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-56756.023509987652},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-57540.001109721998},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-58334.807883857145},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-59140.593417047341},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-59957.509360177195},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-60785.709458902747},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-61625.349582586787},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-62476.587753633867},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-63339.584177230507},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-64214.501271496258},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-65101.503698051158},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-66000.758393005497},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-66912.434598377586},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-67836.703893945596},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-68773.740229539238},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-69723.719957777605},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-70686.821867259132},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-71663.227216210187},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-72653.11976659816},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-73656.685818716083},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-74674.114246244702},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-75705.596531799063},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-76751.32680296601},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-77811.501868839463},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-78886.321257060394},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-79975.987251368468},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-81080.704929672327},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-82200.682202645781},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-83336.12985285715},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-84487.261574439006},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-85654.294013306062},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-86837.446807928383},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-88036.942630667952},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-89253.007229686162},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C439","v":"Interest Payment on Senior Loan"},null,{"$f":"Calculations!E439","v":"EUR"},null,-2409029.979743944,{"$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$4)","v":-76608.006359717096},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-57102.133708993526},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-56610.394486706726},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-56111.862812952349},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-55606.444862802789},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-55094.045515315716},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-54574.568335632059},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-54047.915556826789},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-53513.988061508833},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-52972.685363167082},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-52423.905587258356},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-51867.545452034581},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-51303.500249104749},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-50731.66382372861},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-50151.928554838014},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-49564.185334782458},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-48968.323548794637},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-48364.231054172502},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-47751.794159173769},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-47130.897601618781},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-46501.42452719788},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-45863.256467479157},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-45216.273317612387},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-44560.353313724969},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-43895.373010005678},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-43221.207255471832},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-42537.729170415587},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-41844.81012252481},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-41142.319702674184},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-40430.12570038189},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-39708.094078927214},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-38976.08895012454},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-38233.972548748803},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-37481.60520660779},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-36718.84532625616},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-35945.549354346476},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-35161.57175461213},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-34366.764980476983},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-33560.979447286787},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-32744.063504156929},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-31915.863405431381},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-31076.223281747338},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-30224.985110700265},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-29361.988687103621},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-28487.07159283787},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-27600.06916628297},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-26700.814471328635},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-25789.138265956539},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-24864.868970388528},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-23927.83263479489},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-22977.852906556527},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-22014.750997074989},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-21038.345648123941},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-20048.453097735961},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-19044.887045618045},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-18027.458618089426},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-16995.976332535058},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-15950.246061368111},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-14890.070995494667},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-13815.251607273738},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-12725.585612965668},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-11620.867934661806},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-10500.890661688347},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-9365.4430114769857},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-8214.3112898951185},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-7047.2788510280643},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-5864.1260564057447},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-4664.6302336661765},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-3448.5656346479591},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-2215.7033929038998},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C440","v":"Interest Payment on Subordinated Debt"},null,{"$f":"Calculations!E440","v":"EUR"},null,-2603950.2811262864,{"$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$4)","v":-84253.320749999999},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-62627.250623659413},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-62366.018235995565},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-62096.870245753133},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-61819.56680225837},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-61533.860787122248},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-61239.497594021501},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-60936.214901806597},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-60623.742440734903},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-60301.801751620282},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-59970.10593768477},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-59628.359408891229},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-59276.257618528703},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-58913.486791816409},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-58539.723646283892},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-58154.635103678593},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-57757.877993143818},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-57349.098745402727},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-56927.933077675829},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-56494.005669051141},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-56046.929826017724},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-55586.30713786454},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-55111.727121637632},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-54622.76685633904},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-54118.990606041625},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-53599.949431583947},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-53065.180790499042},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-52514.208124820609},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-51946.54043639946},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-51361.671849351456},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-50759.081159247304},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-50138.231368642322},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-49498.569208532208},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-48839.5246453086},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-48160.510372774748},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-47460.921288768855},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-46740.133955928497},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-45997.506046115741},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-45232.375768007754},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-44444.061277342807},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-43631.860069296235},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-42795.048352444639},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-41932.880403760719},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-41044.587904063737},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-40129.379253333427},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-39186.438865277349},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-38214.926440522773},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-37213.976217785719},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-36182.696202349493},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-35120.167371165546},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-34025.442853867884},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-32897.547088971594},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-31735.474954503181},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-30538.190872288236},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-29304.627885098103},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-28033.686705833119},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-26724.234737895225},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-25375.105065876844},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-23985.095415666638},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-22552.967083045409},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-21077.443829817425},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-19557.210746493383},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-17990.913080511538},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-16377.155028952777},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-14714.498494673731},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-13001.461804749499},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-11236.518390083875},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-9418.0954250104623},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-7544.5724256723643},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-5614.2798059313209},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-3625.4973895195044},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-1576.4528771079931},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":534.67973307409886},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":2709.7817724773186},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":4950.791578776495},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":7259.7062232163426},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":9638.5832902973634},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":12089.542711388005},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":14614.768653897117},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":17216.511467690194},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":19897.089690484016},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":22658.89211400671},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":25504.379912764569},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":28436.088837312593},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":31456.63147398334},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":34568.699573087855},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":37775.066447663332},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":41078.589444905323},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":44482.212492486738},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":47988.968722032922},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":51601.983172090579},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C441","v":"Dividends"},null,{"$f":"Calculations!E441","v":"EUR"},null,0,{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C442","v":"Change in DSRA"},null,{"$f":"Calculations!E442","v":"EUR"},null,0,{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":-92701.572864334128},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":-92701.572864334128},{"$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$4)","v":-69919.879240554699},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":92701.572864334128},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":162621.45210488883},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C443","v":"Change in MMRA"},null,{"$f":"Calculations!E443","v":"EUR"},null,0,{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C444","v":"Initial Funding of Working Capital"},null,{"$f":"Calculations!E444","v":"EUR"},null,0,{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C445","v":"Interest  on Reserve Accounts"},null,{"$f":"Calculations!E445","v":"EUR"},null,0,{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C446","v":"Cash Flows From Financing Activities"},null,{"$f":"Calculations!E446","v":"EUR"},null,-2777574.5121582579,{"$f":"SUM(H88:H101)","v":3112500},135000,370000,575000,1512500,975000,1425000,102298.42713566587,-92701.572864334128,-185117.14490441006,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,{"$f":"SUM(AN88:AN101)","v":-163950.06990441008},-163950.06990441008,-163950.06990441008,-163950.06990441005,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441005,-163950.06990441005,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441005,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441005,-163950.06990441008,-163950.06990441011,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441005,-163950.06990441008,{"$f":"SUM(BT88:BT101)","v":-163950.06990441011},-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441011,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441008,-163950.06990441011,-233869.94914496478,-71248.497040075978,89157.251671908976,-71248.497040075948,-71248.497040075948,-71248.497040075948,-71248.497040075948,-71248.497040075948,-71248.497040075948,-71248.497040075948,-71248.497040075948,-71248.497040075948,-71248.497040075948,-71248.497040075948,-71248.497040075948,-71248.497040075948,-71248.497040075948,-71248.497040075948,-71248.497040075948,-71248.497040075948,{"$f":"SUM(CZ88:CZ101)","v":-71248.497040075948},-71248.497040075948,-71248.497040075948,1754581.5274805482,0,0,0,0,0,0,0,0]
[]
[null,"Net Movements In Cash",null,null,{"$f":"Calculations!E448","v":"EUR"},null,{"$f":"SUM(H104:FC104)","v":3966308.7098201839},{"$f":"H81+H85+H102","v":2214299.2708332161},-2164405.933183616,40274.671981239575,-5150.2674330309965,1736.6796745243482,-17557.111785031157,-50378.722599893343,172985.78025447973,-36036.000249561592,59593.564443224284,-65237.392917299236,-2837.2599697513215,126515.31861374932,89944.945576548635,-68622.289340385178,-6095.47466917368,124104.45453006282,87724.075600162352,-70317.350249037481,-7186.3041002303071,121647.24094104682,85526.49826852046,-72510.741052414334,-8593.770749146759,118841.52752813572,82976.780446340592,-74060.114382415864,-9702.7197593309975,116308.39264561821,80824.485968961992,-75733.585224033857,-10753.952172952762,{"$f":"AN81+AN85+AN102","v":113273.13155709355},78179.188839835784,-77726.290111708106,-11792.638593211857,110272.67190723305,74782.994303641957,-79867.716921645973,-12779.550556486502,107301.04384753187,71058.250042234984,-81741.890423406556,-13833.712297337857,104353.47571256323,67354.105438208615,-83741.663759920964,-14835.52552123947,101366.68050687967,63669.943497994245,-85736.679396825581,-15815.367230388889,97863.479486257944,60005.143071295548,-87858.092118894841,-16749.888572486263,94382.739066113863,56359.078635003854,-89714.252204633289,-17732.709701456479,90413.542703251092,52731.120072828169,-91697.731597138321,-18901.339573555655,{"$f":"BT81+BT85+BT102","v":86430.550744128792},49120.632450522098,-93678.298145030189,-20839.123746061872,82468.162700139248,45526.975786584313,-95787.033930708683,-22737.764459363621,78525.697374938754,41949.504818312067,-97632.607232320108,-24686.590572683723,4682.5892099845514,131089.1416274106,-1106331.8569884412,66104.335216672334,163399.35710506237,127542.08393902806,-8879.5042223356359,64201.758793885296,130881.87330337599,95252.941406677128,-17947.594828980771,42236.548257540737,119863.86671337177,90597.726240085321,-21227.115031438254,38450.501613589804,114771.7027288501,85734.683485575981,-24862.834718229802,34480.555634692544,{"$f":"CZ81+CZ85+CZ102","v":109453.53049960753},80635.524586089072,-28753.242285775559,1856084.1705479496,184421.43938361492,156455.77670275504,48789.80105152171,108311.71209651942,181251.48141982863,153563.54486661681,47281.21361165971,-410853.34551119414]
[]
[null,"Cash Position"]
[null,null,{"$f":"Calculations!C451","v":"Beginning of Period"},null,{"$f":"Calculations!E451","v":"EUR"},null,null,{"$f":"G108","v":0},{"$f":"H108","v":2214299.2708332161},49893.337649600115,90168.00963083969,85017.742197808693,86754.421872333041,69197.310087301885,18818.587487408542,191804.36774188827,155768.36749232668,215361.93193555097,150124.53901825173,147287.27904850041,273802.5976622497,363747.54323879833,295125.25389841315,289029.77922923944,413134.2337593023,500858.30935946468,430540.95911042718,423354.65501019685,545001.8959512437,630528.39421976416,558017.65316734987,549423.88241820317,668265.40994633886,751242.19039267942,677182.07601026352,667479.35625093256,783787.74889655074,864612.2348655127,788878.6496414789,778124.6974685262,891397.82902561978,969577.01786545559,891850.72775374749,880058.0891605356,990330.76106776868,1065113.7553714106,985246.03844976472,972466.48789327824,1079767.53174081,1150825.781783045,1069083.8913596384,1055250.1790623006,1159603.6547748637,1226957.7602130724,1143216.0964531514,1128380.5709319119,1229747.2514387916,1293417.1949367858,1207680.5155399602,1191865.1483095714,1289728.6277958294,1349733.7708671249,1261875.67874823,1245125.7901757436,1339508.5292418576,1395867.6078768615,1306153.3556722282,1288420.6459707716,1378834.1886740227,1431565.3087468508,1339867.5771497125,1320966.2375761569,{"$f":"BT108","v":1407396.7883202857},1456517.4207708079,1362839.1226257777,1341999.9988797158,1424468.161579855,1469995.1373664392,1374208.1034357306,1351470.3389763669,1429996.0363513057,1471945.5411696178,1374312.9339372977,1349626.3433646141,1354308.9325745986,1485398.0742020092,379066.21721356804,445170.55243024038,608569.90953530278,736111.99347433087,727232.48925199523,791434.24804588058,922316.1213492566,1017569.0627559337,999621.46792695299,1041858.0161844937,1161721.8828978655,1252319.6091379509,1231092.4941065127,1269542.9957201025,1384314.6984489525,1470049.3819345285,1445186.5472162988,1479667.1028509913,1589120.6333505989,1669756.157936688,1641002.9156509126,{"$f":"DC108","v":3497087.0861988622},3681508.525582477,3837964.3022852321,3886754.1033367538,3995065.8154332731,4176317.2968531018,4329880.8417197186,4377162.0553313782]
[null,null,{"$f":"Calculations!C452","v":"End of Period"},null,{"$f":"Calculations!E452","v":"EUR"},null,0,{"$f":"H104+H107","v":2214299.2708332161},{"$f":"I104+I107","v":49893.337649600115},90168.00963083969,85017.742197808693,86754.421872333041,69197.310087301885,18818.587487408542,191804.36774188827,155768.36749232668,215361.93193555097,150124.53901825173,147287.27904850041,273802.5976622497,363747.54323879833,295125.25389841315,289029.77922923944,413134.2337593023,500858.30935946468,430540.95911042718,423354.65501019685,545001.8959512437,630528.39421976416,558017.65316734987,549423.88241820317,668265.40994633886,751242.19039267942,677182.07601026352,667479.35625093256,783787.74889655074,864612.2348655127,788878.6496414789,778124.6974685262,891397.82902561978,969577.01786545559,891850.72775374749,880058.0891605356,990330.76106776868,1065113.7553714106,985246.03844976472,972466.48789327824,1079767.53174081,1150825.781783045,1069083.8913596384,1055250.1790623006,1159603.6547748637,1226957.7602130724,1143216.0964531514,1128380.5709319119,1229747.2514387916,1293417.1949367858,1207680.5155399602,1191865.1483095714,1289728.6277958294,1349733.7708671249,1261875.67874823,1245125.7901757436,1339508.5292418576,1395867.6078768615,1306153.3556722282,1288420.6459707716,1378834.1886740227,1431565.3087468508,1339867.5771497125,1320966.2375761569,1407396.7883202857,{"$f":"BU104+BU107","v":1456517.4207708079},1362839.1226257777,1341999.9988797158,1424468.161579855,1469995.1373664392,1374208.1034357306,1351470.3389763669,1429996.0363513057,1471945.5411696178,1374312.9339372977,1349626.3433646141,1354308.9325745986,1485398.0742020092,379066.21721356804,445170.55243024038,608569.90953530278,736111.99347433087,727232.48925199523,791434.24804588058,922316.1213492566,1017569.0627559337,999621.46792695299,1041858.0161844937,1161721.8828978655,1252319.6091379509,1231092.4941065127,1269542.9957201025,1384314.6984489525,1470049.3819345285,1445186.5472162988,1479667.1028509913,1589120.6333505989,1669756.157936688,1641002.9156509126,3497087.0861988622,{"$f":"DD104+DD107","v":3681508.525582477},3837964.3022852321,3886754.1033367538,3995065.8154332731,4176317.2968531018,4329880.8417197186,4377162.0553313782,3966308.7098201839]
[]
["·","Cash Waterfall",null,null,"Unit"]
[]
[" ",null,{"$f":"Calculations!C458","v":"Cash Flow from Operating Activities"},null,{"$f":"Calculations!E458","v":"EUR"},null,{"$f":"SUM(H112:FC112)","v":16019209.13587275},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":-74678.721264383988},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":-237162.61038361606},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":239702.78663649282},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":2.9103830456733704E-11},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":-124430.13564800004},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":80825.655648000014},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":-87266.411440640004},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":203009.4364521472},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":56665.572614772551},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":244710.70934763434},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":98712.67698711087},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":161112.80993465878},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":290465.38851815939},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":253895.01548095868},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":95327.780564024913},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":157854.5952352364},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":288054.5244344729},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":251674.1455045724},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":93632.719655372595},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":156763.76580417977},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":285597.3108454569},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":249476.56817293057},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":91439.328851995771},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":155356.29915526335},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":282791.59743254579},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":246926.8503507507},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":89889.955521994212},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":154247.35014507908},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":280258.46255002823},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":244774.55587337207},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":88216.484680376205},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":153196.11773145731},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":277223.20146150363},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":242129.25874424589},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":86223.779792701971},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":152157.43131119822},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":274222.74181164318},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":238733.06420805206},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":84082.352982764089},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":151170.51934792357},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":271251.11375194194},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":235008.31994664503},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":82208.179481003492},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":150116.35760707219},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":268303.54561697331},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":231304.17534261869},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":80208.406144489127},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":149114.54438317061},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":265316.75041128974},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":227620.01340240426},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":78213.390507584481},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":148134.70267402119},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":261813.54939066805},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":223955.21297570562},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":76091.977785515279},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":147200.18133192381},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":258332.80897052394},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":220309.14853941387},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":74235.817699776773},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":146217.3602029536},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":254363.61260766117},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":216681.18997723825},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":72252.338307271726},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":145048.73033085442},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":250380.62064853893},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":213070.70235493217},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":70271.771759379903},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":143110.9461583482},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":246418.23260454935},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":209477.04569099442},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":68163.035973701393},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":141212.30544504643},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":242475.76727934883},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":205899.57472272214},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":66317.462672089954},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":139263.47933172638},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":238552.5383549493},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":202337.63866748658},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":64342.745840192714},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":137352.83225674828},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":234647.85414513835},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":198790.58097910404},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":62368.99281774032},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":135450.25583396124},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":202130.37034345197},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":166501.43844675308},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":53300.902211095177},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":113485.0452976167},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":191112.36375344772},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":161846.2232801613},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":50021.382008637716},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":109698.99865366577},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":186020.19976892608},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":156983.18052565193},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":46385.662321846161},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":105729.05267476849},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":180702.02753968351},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":151884.02162616502},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":42495.254754300389},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":101502.6430674014},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":184421.43938361492},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":156455.77670275501},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":48789.80105152171},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":108311.71209651942},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":181251.48141982863},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":153563.54486661678},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":47281.21361165971},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-410853.34551119414}]
[" ",null,{"$f":"Calculations!C459","v":"Drawdown of Equity"},null,{"$f":"Calculations!E459","v":"EUR"},null,{"$f":"SUM(H113:FC113)","v":2075000},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":2075000},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[" ",null,{"$f":"Calculations!C460","v":"Interest on Reserve Accounts"},null,{"$f":"Calculations!E460","v":"EUR"},null,{"$f":"SUM(H114:FC114)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C461","v":"Cash Flow Available for Debt Service"},null,{"$f":"Calculations!E461","v":"EUR"},{"$f":"F105-F109-F106-F114-F112-F111","v":0},{"$f":"SUM(G112:G114)","v":18094209.135872751},{"$f":"SUM(H112:H114)","v":2000321.278735616},{"$f":"SUM(I112:I114)","v":-237162.61038361606},239702.78663649282,2.9103830456733704E-11,-124430.13564800004,80825.655648000014,-87266.411440640004,203009.4364521472,56665.572614772551,244710.70934763434,98712.67698711087,161112.80993465878,290465.38851815939,253895.01548095868,95327.780564024913,157854.5952352364,288054.5244344729,251674.1455045724,93632.719655372595,156763.76580417977,285597.3108454569,249476.56817293057,91439.328851995771,155356.29915526335,282791.59743254579,246926.8503507507,89889.955521994212,154247.35014507908,280258.46255002823,244774.55587337207,88216.484680376205,153196.11773145731,277223.20146150363,242129.25874424589,86223.779792701971,152157.43131119822,274222.74181164318,238733.06420805206,84082.352982764089,151170.51934792357,271251.11375194194,235008.31994664503,82208.179481003492,150116.35760707219,268303.54561697331,231304.17534261869,80208.406144489127,149114.54438317061,265316.75041128974,227620.01340240426,78213.390507584481,148134.70267402119,261813.54939066805,223955.21297570562,76091.977785515279,147200.18133192381,258332.80897052394,220309.14853941387,74235.817699776773,146217.3602029536,254363.61260766117,216681.18997723825,72252.338307271726,145048.73033085442,250380.62064853893,{"$f":"SUM(BU112:BU114)","v":213070.70235493217},70271.771759379903,143110.9461583482,246418.23260454935,209477.04569099442,68163.035973701393,141212.30544504643,242475.76727934883,205899.57472272214,66317.462672089954,139263.47933172638,238552.5383549493,202337.63866748658,64342.745840192714,137352.83225674828,234647.85414513835,198790.58097910404,62368.99281774032,135450.25583396124,202130.37034345197,166501.43844675308,53300.902211095177,113485.0452976167,191112.36375344772,161846.2232801613,50021.382008637716,109698.99865366577,186020.19976892608,156983.18052565193,46385.662321846161,105729.05267476849,180702.02753968351,151884.02162616502,42495.254754300389,101502.6430674014,184421.43938361492,156455.77670275501,48789.80105152171,108311.71209651942,181251.48141982863,153563.54486661678,47281.21361165971,-410853.34551119414]
[" ",null,{"$f":"Calculations!C462","v":"less: Senior Debt Interest Expense"},null,{"$f":"Calculations!E462","v":"EUR"},null,{"$f":"SUM(H116:FC116)","v":-2409029.979743944},{"$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$4)","v":-76608.006359717096},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-57102.133708993526},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-56610.394486706726},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-56111.862812952349},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-55606.444862802789},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-55094.045515315716},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-54574.568335632059},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-54047.915556826789},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-53513.988061508833},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-52972.685363167082},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-52423.905587258356},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-51867.545452034581},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-51303.500249104749},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-50731.66382372861},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-50151.928554838014},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-49564.185334782458},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-48968.323548794637},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-48364.231054172502},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-47751.794159173769},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-47130.897601618781},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-46501.42452719788},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-45863.256467479157},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-45216.273317612387},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-44560.353313724969},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-43895.373010005678},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-43221.207255471832},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-42537.729170415587},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-41844.81012252481},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-41142.319702674184},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-40430.12570038189},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-39708.094078927214},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-38976.08895012454},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-38233.972548748803},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-37481.60520660779},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-36718.84532625616},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-35945.549354346476},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-35161.57175461213},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-34366.764980476983},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-33560.979447286787},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-32744.063504156929},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-31915.863405431381},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-31076.223281747338},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-30224.985110700265},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-29361.988687103621},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-28487.07159283787},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-27600.06916628297},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-26700.814471328635},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-25789.138265956539},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-24864.868970388528},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-23927.83263479489},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-22977.852906556527},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-22014.750997074989},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-21038.345648123941},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-20048.453097735961},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-19044.887045618045},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-18027.458618089426},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-16995.976332535058},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-15950.246061368111},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-14890.070995494667},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-13815.251607273738},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-12725.585612965668},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-11620.867934661806},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-10500.890661688347},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-9365.4430114769857},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-8214.3112898951185},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-7047.2788510280643},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-5864.1260564057447},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-4664.6302336661765},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-3448.5656346479591},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-2215.7033929038998},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[" ",null,{"$f":"Calculations!C463","v":"add: Drawdown on Senior Debt"},null,{"$f":"Calculations!E463","v":"EUR"},null,4150000,{"$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$4)","v":135000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":370000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":575000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":475000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":975000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":1425000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":195000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[" ",null,{"$f":"Calculations!C464","v":"less: Senior Debt Principal Repayment"},null,{"$f":"Calculations!E464","v":"EUR"},null,-3989594.2512880135,{"$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$4)","v":-16093.566504617032},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-35599.439155340602},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-36091.178377627402},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-36589.710051381779},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-37095.128001531339},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-37607.527349018412},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-38127.004528702069},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-38653.657307507339},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-39187.584802825295},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-39728.887501167046},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-40277.667277075772},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-40834.027412299547},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-41398.072615229379},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-41969.909040605518},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-42549.644309496114},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-43137.38752955167},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-43733.249315539491},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-44337.341810161626},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-44949.778705160359},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-45570.675262715347},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-46200.148337136248},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-46838.316396854971},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-47485.299546721741},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-48141.219550609159},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-48806.19985432845},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-49480.365608862296},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-50163.843693918541},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-50856.762741809318},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-51559.253161659944},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-52271.447163952238},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-52993.478785406915},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-53725.483914209588},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-54467.600315585325},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-55219.967657726338},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-55982.727538077968},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-56756.023509987652},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-57540.001109721998},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-58334.807883857145},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-59140.593417047341},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-59957.509360177195},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-60785.709458902747},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-61625.349582586787},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-62476.587753633867},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-63339.584177230507},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-64214.501271496258},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-65101.503698051158},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-66000.758393005497},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-66912.434598377586},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-67836.703893945596},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-68773.740229539238},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-69723.719957777605},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-70686.821867259132},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-71663.227216210187},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-72653.11976659816},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-73656.685818716083},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-74674.114246244702},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-75705.596531799063},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-76751.32680296601},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-77811.501868839463},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-78886.321257060394},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-79975.987251368468},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-81080.704929672327},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-82200.682202645781},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-83336.12985285715},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-84487.261574439006},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-85654.294013306062},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-86837.446807928383},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-88036.942630667952},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-89253.007229686162},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C465","v":"Cash Flow Available for Reserve Accounts"},null,{"$f":"Calculations!E465","v":"EUR"},null,15845584.904840788,{"$f":"SUM(H115:H118)","v":2000321.278735616},-102162.61038361606,609702.78663649282,575000,350569.86435199995,1055825.6556480001,1337733.58855936,398009.4364521472,56665.572614772551,152009.13648330019,6011.1041227767419,68411.237070324656,197763.81565382527,161193.44261662452,2626.2076996907854,65153.022370902261,195352.95157013874,158972.57264023827,931.1467910384672,64062.192939845641,192895.7379811228,156774.99530859644,-1262.2440123383567,62654.726290929219,190090.02456821167,154225.27748641657,-2811.6173423399159,61545.777280744958,187556.8896856941,152072.98300903794,-4485.0881839579233,60494.544867123186,{"$f":"SUM(AN115:AN118)","v":184521.6285971695},149427.68587991176,-6477.7930716321571,59455.858446864098,181521.16894730908,146031.49134371796,-8619.2198815700394,58468.946483589447,178549.54088760781,142306.7470823109,-10493.393383330636,57414.784742738069,175601.97275263918,138602.60247828456,-12493.166719845001,56412.971518836486,172615.17754695565,134918.44053807014,-14488.182356749647,55433.12980968706,169111.97652633392,131253.6401113715,-16609.595078818849,54498.608467589685,165631.23610618981,127607.57567507976,-18465.755164557355,53515.78733861947,161662.03974332704,123979.61711290412,-20449.234557062395,52347.157466520293,{"$f":"SUM(BT115:BT118)","v":157679.04778420477},120369.12949059805,-22429.801104954218,50409.373294014076,153716.65974021523,116775.47282666029,-24538.536890632742,48510.732580712298,149774.1944150147,113198.00185838802,-26384.110192244174,46561.906467392255,145850.96549061517,109636.06580315245,62127.042447288812,137352.83225674828,234647.85414513835,198790.58097910404,62368.99281774032,135450.25583396124,202130.37034345197,166501.43844675308,53300.902211095177,113485.0452976167,191112.36375344772,161846.2232801613,50021.382008637716,109698.99865366577,186020.19976892608,156983.18052565193,46385.662321846161,105729.05267476849,{"$f":"SUM(CZ115:CZ118)","v":180702.02753968351},151884.02162616502,42495.254754300389,101502.6430674014,184421.43938361492,156455.77670275501,48789.80105152171,108311.71209651942,181251.48141982863,153563.54486661678,47281.21361165971,-410853.34551119414]
[" ",null,{"$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$4)","v":-92701.572864334128},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":-92701.572864334128},{"$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$4)","v":-69919.879240554699},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":92701.572864334128},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":162621.45210488883},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C467","v":"less: Change in MMRA"},null,{"$f":"Calculations!E467","v":"EUR"},null,0,{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C468","v":"Cash Flow Available for Subordinated Debt"},null,{"$f":"Calculations!E468","v":"EUR"},null,15845584.90484079,{"$f":"SUM(H119:H121)","v":2000321.278735616},-102162.61038361606,609702.78663649282,575000,350569.86435199995,1055825.6556480001,1337733.58855936,305307.8635878131,-36036.000249561577,152009.13648330019,6011.1041227767419,68411.237070324656,197763.81565382527,161193.44261662452,2626.2076996907854,65153.022370902261,195352.95157013874,158972.57264023827,931.1467910384672,64062.192939845641,192895.7379811228,156774.99530859644,-1262.2440123383567,62654.726290929219,190090.02456821167,154225.27748641657,-2811.6173423399159,61545.777280744958,187556.8896856941,152072.98300903794,-4485.0881839579233,60494.544867123186,{"$f":"SUM(AN119:AN121)","v":184521.6285971695},149427.68587991176,-6477.7930716321571,59455.858446864098,181521.16894730908,146031.49134371796,-8619.2198815700394,58468.946483589447,178549.54088760781,142306.7470823109,-10493.393383330636,57414.784742738069,175601.97275263918,138602.60247828456,-12493.166719845001,56412.971518836486,172615.17754695565,134918.44053807014,-14488.182356749647,55433.12980968706,169111.97652633392,131253.6401113715,-16609.595078818849,54498.608467589685,165631.23610618981,127607.57567507976,-18465.755164557355,53515.78733861947,161662.03974332704,123979.61711290412,-20449.234557062395,52347.157466520293,{"$f":"SUM(BT119:BT121)","v":157679.04778420477},120369.12949059805,-22429.801104954218,50409.373294014076,153716.65974021523,116775.47282666029,-24538.536890632742,48510.732580712298,149774.1944150147,113198.00185838802,-26384.110192244174,46561.906467392255,75931.086250060471,202337.63866748658,224748.49455217764,137352.83225674828,234647.85414513835,198790.58097910404,62368.99281774032,135450.25583396124,202130.37034345197,166501.43844675308,53300.902211095177,113485.0452976167,191112.36375344772,161846.2232801613,50021.382008637716,109698.99865366577,186020.19976892608,156983.18052565193,46385.662321846161,105729.05267476849,{"$f":"SUM(CZ119:CZ121)","v":180702.02753968351},151884.02162616502,42495.254754300389,101502.6430674014,184421.43938361492,156455.77670275501,48789.80105152171,108311.71209651942,181251.48141982863,153563.54486661678,47281.21361165971,-410853.34551119414]
[null,null,{"$f":"Calculations!C469","v":"less: Subordinated Debt Interest Expense"},null,{"$f":"Calculations!E469","v":"EUR"},null,-2603950.2811262864,{"$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$4)","v":-84253.320749999999},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-62627.250623659413},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-62366.018235995565},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-62096.870245753133},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-61819.56680225837},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-61533.860787122248},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-61239.497594021501},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-60936.214901806597},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-60623.742440734903},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-60301.801751620282},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-59970.10593768477},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-59628.359408891229},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-59276.257618528703},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-58913.486791816409},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-58539.723646283892},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-58154.635103678593},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-57757.877993143818},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-57349.098745402727},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-56927.933077675829},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-56494.005669051141},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-56046.929826017724},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-55586.30713786454},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-55111.727121637632},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-54622.76685633904},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-54118.990606041625},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-53599.949431583947},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-53065.180790499042},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-52514.208124820609},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-51946.54043639946},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-51361.671849351456},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-50759.081159247304},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-50138.231368642322},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-49498.569208532208},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-48839.5246453086},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-48160.510372774748},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-47460.921288768855},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-46740.133955928497},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-45997.506046115741},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-45232.375768007754},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-44444.061277342807},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-43631.860069296235},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-42795.048352444639},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-41932.880403760719},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-41044.587904063737},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-40129.379253333427},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-39186.438865277349},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-38214.926440522773},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-37213.976217785719},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-36182.696202349493},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-35120.167371165546},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-34025.442853867884},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-32897.547088971594},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-31735.474954503181},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-30538.190872288236},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-29304.627885098103},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-28033.686705833119},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-26724.234737895225},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-25375.105065876844},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-23985.095415666638},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-22552.967083045409},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-21077.443829817425},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-19557.210746493383},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-17990.913080511538},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-16377.155028952777},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-14714.498494673731},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-13001.461804749499},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-11236.518390083875},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-9418.0954250104623},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-7544.5724256723643},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-5614.2798059313209},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-3625.4973895195044},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-1576.4528771079931},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":534.67973307409886},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":2709.7817724773186},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":4950.791578776495},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":7259.7062232163426},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":9638.5832902973634},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":12089.542711388005},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":14614.768653897117},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":17216.511467690194},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":19897.089690484016},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":22658.89211400671},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":25504.379912764569},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":28436.088837312593},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":31456.63147398334},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":34568.699573087855},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":37775.066447663332},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":41078.589444905323},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":44482.212492486738},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":47988.968722032922},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":51601.983172090579},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C470","v":"add: Drawdown on Subordinated Debt"},null,{"$f":"Calculations!E470","v":"EUR"},null,2075000,{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":1037500},{"$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$4)","v":1037500},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C471","v":"less: Subordinated Debt Principal Repayment"},null,{"$f":"Calculations!E471","v":"EUR"},null,-2074999.9999999988,{"$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$4)","v":-8162.2512900759466},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-8621.2464164165358},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-8882.4788040803833},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-9151.6267943228158},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-9428.930237817578},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-9714.6362529537},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-10008.999446054448},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-10312.282138269351},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-10624.754599341046},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-10946.695288455667},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-11278.391102391179},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-11620.13763118472},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-11972.239421547245},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-12335.010248259539},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-12708.773393792057},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-13093.861936397356},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-13490.61904693213},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-13899.398294673221},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-14320.56396240012},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-14754.491371024807},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-15201.567214058225},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-15662.189902211408},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-16136.769918438316},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-16625.730183736909},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-17129.506434034323},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-17648.547608492001},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-18183.316249576907},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-18734.28891525534},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-19301.956603676488},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-19886.825190724492},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-20489.415880828645},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-21110.265671433626},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-21749.92783154374},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-22408.972394767348},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-23087.9866673012},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-23787.575751307093},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-24508.363084147451},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-25250.990993960208},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-26016.121272068194},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-26804.435762733141},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-27616.636970779713},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-28453.448687631309},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-29315.61663631523},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-30203.909136012211},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-31119.117786742521},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-32062.0581747986},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-33033.570599553175},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-34034.520822290229},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-35065.800837726456},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-36128.329668910403},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-37223.054186208064},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-38350.949951104354},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-39513.022085572768},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-40710.306167787712},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-41943.869154977845},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-43214.810334242829},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-44524.262302180723},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-45873.391974199105},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-47263.401624409307},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-48695.529957030536},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-50171.053210258528},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-51691.286293582569},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-53257.583959564407},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-54871.342011123168},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-56533.998545402217},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-58247.035235326446},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-60011.978649992074},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-61830.401615065486},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-63703.924614403586},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-65634.217234144628},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-67622.999650556449},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-69672.044162967955},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-71783.176773150044},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-73958.278812553268},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-76199.288618852443},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-78508.203263292293},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-80887.080330373312},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-83338.039751463948},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-85863.265693973066},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-88465.00850776615},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-91145.586730559968},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-93907.389154082659},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-96752.87695284051},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-99684.585877388541},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-102705.1285140593},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-105817.1966131638},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-109023.56348773927},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-112327.08648498126},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-115730.70953256269},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-119237.46576210887},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":1702979.5443084578},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C472","v":"less: Capital Investment"},null,{"$f":"Calculations!E472","v":"EUR"},null,-9275325.9138943199,{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":-823522.00790239987},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":-2062243.3228000002},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":-569428.11465525324},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":-580150.267433031},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":-1386333.1846774756},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":-1073382.7674330312},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":-1388112.3111592534},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":-132322.08333333334},{"$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$4)","v":-1259831.8545005429},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C473","v":"Cash Flow Available for Dividends"},null,{"$f":"Calculations!E473","v":"EUR"},null,3966308.7098201849,{"$f":"SUM(H122:H126)","v":2214299.2708332166},{"$f":"SUM(I122:I126)","v":-2164405.933183616},40274.671981239575,-5150.2674330309965,1736.6796745243482,-17557.111785031157,-50378.722599893343,172985.78025447976,-36036.000249561577,59593.564443224241,-65237.392917299207,-2837.2599697512924,126515.31861374933,89944.945576548576,-68622.289340385163,-6095.4746691736873,124104.45453006278,87724.075600162323,-70317.350249037481,-7186.3041002303071,121647.24094104685,85526.498268520489,-72510.741052414305,-8593.7707491467299,118841.52752813572,82976.780446340621,-74060.114382415864,-9702.7197593309902,116308.39264561815,80824.485968961992,-75733.585224033872,-10753.952172952762,113273.13155709355,78179.188839835813,-77726.290111708106,-11792.63859321185,110272.67190723313,74782.994303642015,-79867.716921645988,-12779.550556486502,107301.04384753187,71058.250042234955,-81741.890423406585,-13833.712297337879,104353.47571256323,67354.105438208615,-83741.66375992095,-14835.525521239462,101366.6805068797,63669.943497994187,-85736.679396825595,-15815.367230388889,97863.479486257973,60005.143071295541,-87858.092118894798,-16749.888572486263,94382.739066113863,56359.078635003818,-89714.252204633303,-17732.709701456479,90413.542703251092,52731.120072828169,-91697.731597138336,-18901.339573555655,86430.550744128821,{"$f":"SUM(BU122:BU126)","v":49120.632450522098},-93678.29814503016,-20839.123746061869,82468.162700139292,45526.975786584342,-95787.033930708698,-22737.764459363647,78525.697374938754,41949.504818312074,-97632.607232320122,-24686.590572683694,4682.5892099845296,131089.1416274106,-1106331.8569884412,66104.335216672334,163399.3571050624,127542.08393902809,-8879.5042223356286,64201.758793885296,130881.87330337602,95252.941406677128,-17947.594828980764,42236.548257540751,119863.86671337177,90597.726240085351,-21227.115031438239,38450.501613589819,114771.70272885013,85734.683485575981,-24862.834718229788,34480.555634692544,109453.53049960756,80635.524586089086,-28753.242285775559,1856084.1705479496,184421.43938361492,156455.77670275501,48789.80105152171,108311.71209651942,181251.48141982863,153563.54486661678,47281.21361165971,-410853.34551119414]
[null,null,{"$f":"Calculations!C474","v":"Dividend"},null,{"$f":"Calculations!E474","v":"EUR"},null,0,{"$f":"H97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ97","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Calculations!C475","v":"Net Movements in Cash"},null,{"$f":"Calculations!E475","v":"EUR"},null,3966308.7098201849,{"$f":"SUM(H127:H128)","v":2214299.2708332166},-2164405.933183616,40274.671981239575,-5150.2674330309965,1736.6796745243482,-17557.111785031157,-50378.722599893343,172985.78025447976,-36036.000249561577,59593.564443224241,-65237.392917299207,-2837.2599697512924,126515.31861374933,89944.945576548576,-68622.289340385163,-6095.4746691736873,124104.45453006278,87724.075600162323,-70317.350249037481,-7186.3041002303071,121647.24094104685,85526.498268520489,-72510.741052414305,-8593.7707491467299,118841.52752813572,82976.780446340621,-74060.114382415864,-9702.7197593309902,116308.39264561815,80824.485968961992,-75733.585224033872,-10753.952172952762,{"$f":"SUM(AN127:AN128)","v":113273.13155709355},78179.188839835813,-77726.290111708106,-11792.63859321185,110272.67190723313,74782.994303642015,-79867.716921645988,-12779.550556486502,107301.04384753187,71058.250042234955,-81741.890423406585,-13833.712297337879,104353.47571256323,67354.105438208615,-83741.66375992095,-14835.525521239462,101366.6805068797,63669.943497994187,-85736.679396825595,-15815.367230388889,97863.479486257973,60005.143071295541,-87858.092118894798,-16749.888572486263,94382.739066113863,56359.078635003818,-89714.252204633303,-17732.709701456479,90413.542703251092,52731.120072828169,-91697.731597138336,-18901.339573555655,{"$f":"SUM(BT127:BT128)","v":86430.550744128821},49120.632450522098,-93678.29814503016,-20839.123746061869,82468.162700139292,45526.975786584342,-95787.033930708698,-22737.764459363647,78525.697374938754,41949.504818312074,-97632.607232320122,-24686.590572683694,4682.5892099845296,131089.1416274106,-1106331.8569884412,66104.335216672334,163399.3571050624,127542.08393902809,-8879.5042223356286,64201.758793885296,130881.87330337602,95252.941406677128,-17947.594828980764,42236.548257540751,119863.86671337177,90597.726240085351,-21227.115031438239,38450.501613589819,114771.70272885013,85734.683485575981,-24862.834718229788,34480.555634692544,{"$f":"SUM(CZ127:CZ128)","v":109453.53049960756},80635.524586089086,-28753.242285775559,1856084.1705479496,184421.43938361492,156455.77670275501,48789.80105152171,108311.71209651942,181251.48141982863,153563.54486661678,47281.21361165971,-410853.34551119414]
[]
[null,null,{"$f":"Calculations!C477","v":"Beginning Cash Balance"},null,{"$f":"Calculations!E477","v":"EUR"},null,null,{"$f":"G132","v":0},{"$f":"H132","v":2214299.2708332166},49893.33764960058,90168.009630840155,85017.742197809159,86754.421872333507,69197.31008730235,18818.587487409008,191804.36774188877,155768.36749232718,215361.9319355514,150124.5390182522,147287.2790485009,273802.59766225022,363747.5432387988,295125.25389841362,289029.77922923991,413134.2337593027,500858.30935946503,430540.95911042753,423354.6550101972,545001.89595124405,630528.39421976451,558017.65316735022,549423.88241820352,668265.4099463392,751242.19039267977,677182.07601026387,667479.35625093291,783787.74889655109,864612.23486551305,788878.64964147913,778124.69746852643,891397.82902562001,969577.01786545583,891850.72775374772,880058.08916053583,990330.76106776902,1065113.7553714111,985246.03844976507,972466.48789327859,1079767.5317408105,1150825.7817830455,1069083.8913596389,1055250.1790623011,1159603.6547748642,1226957.7602130729,1143216.0964531519,1128380.5709319124,1229747.2514387921,1293417.1949367863,1207680.5155399607,1191865.1483095719,1289728.6277958299,1349733.7708671254,1261875.6787482304,1245125.7901757441,1339508.5292418581,1395867.6078768619,1306153.3556722286,1288420.645970772,1378834.1886740231,1431565.3087468513,1339867.5771497129,1320966.2375761573,{"$f":"BT132","v":1407396.7883202862},1456517.4207708084,1362839.1226257782,1341999.9988797163,1424468.1615798555,1469995.1373664399,1374208.1034357313,1351470.3389763676,1429996.0363513064,1471945.5411696185,1374312.9339372984,1349626.3433646148,1354308.9325745993,1485398.0742020099,379066.21721356874,445170.55243024108,608569.90953530348,736111.99347433157,727232.48925199592,791434.24804588128,922316.1213492573,1017569.0627559344,999621.46792695369,1041858.0161844945,1161721.8828978662,1252319.6091379516,1231092.4941065134,1269542.9957201034,1384314.6984489535,1470049.3819345294,1445186.5472162997,1479667.1028509922,1589120.6333505998,1669756.157936689,1641002.9156509135,{"$f":"DC132","v":3497087.0861988631},3681508.5255824779,3837964.302285233,3886754.1033367547,3995065.815433274,4176317.2968531027,4329880.8417197196,4377162.0553313792]
[null,null,{"$f":"Calculations!C478","v":"Closing Cash Balance"},null,{"$f":"Calculations!E478","v":"EUR"},null,0,{"$f":"H129+H131","v":2214299.2708332166},49893.33764960058,90168.009630840155,85017.742197809159,86754.421872333507,69197.31008730235,18818.587487409008,191804.36774188877,155768.36749232718,215361.9319355514,150124.5390182522,147287.2790485009,273802.59766225022,363747.5432387988,295125.25389841362,289029.77922923991,413134.2337593027,500858.30935946503,430540.95911042753,423354.6550101972,545001.89595124405,630528.39421976451,558017.65316735022,549423.88241820352,668265.4099463392,751242.19039267977,677182.07601026387,667479.35625093291,783787.74889655109,864612.23486551305,788878.64964147913,778124.69746852643,{"$f":"AN129+AN131","v":891397.82902562001},969577.01786545583,891850.72775374772,880058.08916053583,990330.76106776902,1065113.7553714111,985246.03844976507,972466.48789327859,1079767.5317408105,1150825.7817830455,1069083.8913596389,1055250.1790623011,1159603.6547748642,1226957.7602130729,1143216.0964531519,1128380.5709319124,1229747.2514387921,1293417.1949367863,1207680.5155399607,1191865.1483095719,1289728.6277958299,1349733.7708671254,1261875.6787482304,1245125.7901757441,1339508.5292418581,1395867.6078768619,1306153.3556722286,1288420.645970772,1378834.1886740231,1431565.3087468513,1339867.5771497129,1320966.2375761573,{"$f":"BT129+BT131","v":1407396.7883202862},1456517.4207708084,1362839.1226257782,1341999.9988797163,1424468.1615798555,1469995.1373664399,1374208.1034357313,1351470.3389763676,1429996.0363513064,1471945.5411696185,1374312.9339372984,1349626.3433646148,1354308.9325745993,1485398.0742020099,379066.21721356874,445170.55243024108,608569.90953530348,736111.99347433157,727232.48925199592,791434.24804588128,922316.1213492573,1017569.0627559344,999621.46792695369,1041858.0161844945,1161721.8828978662,1252319.6091379516,1231092.4941065134,1269542.9957201034,1384314.6984489535,1470049.3819345294,1445186.5472162997,1479667.1028509922,{"$f":"CZ129+CZ131","v":1589120.6333505998},{"$f":"DA129+DA131","v":1669756.157936689},{"$f":"DB129+DB131","v":1641002.9156509135},{"$f":"DC129+DC131","v":3497087.0861988631},{"$f":"DD129+DD131","v":3681508.5255824779},3837964.302285233,3886754.1033367547,3995065.815433274,4176317.2968531027,4329880.8417197196,4377162.0553313792,3966308.7098201849]
[]
[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$6&\" - Inputs\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Inputs"}]
[]
[]
[null,null,"General"]
[]
[null,null,"Project Name","Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture"]
[null,null,"Location","Velas, Sao Jorge, Azores"]
[]
[null,null,null,null,"Primary Input Variables"]
[null,null,"Production Capacity","MWp",{"$f":"E31","v":5.1744000000000003}]
[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",{"$f":"EDATE(E22, E21*12)-1","v":"2053-06-30"}]
[null,null,"De-Commissioning Cost per watt",null,0.1]
[]
[null,null,"Electricity Production and Storage"]
[]
[null,null,"Panels and Land"]
[null,null,"Land Parcels",null,1]
[null,null,"Hectares",null,10]
[null,null,"Capacity MW DC",null,{"$f":"E33*E36/1000000","v":5.1744000000000003}]
[null,null,"Capacity MW AC",null,8]
[null,null,"Number of Panels for Production","#",7392]
[null,null,"Repair reserve","%",5.0000000000000001E-3]
[null,null,"Total panels","#",{"$f":"E33*(1+E34)","v":7428.9599999999991}]
[null,null,"Capacity Per Panel","W",700]
[null,null,"Panel Size","m2",{"$f":"3.102666","v":3.1026660000000001}]
[null,null,"Annual panel degradation","%",0.01]
[]
[null,null,"Production Factor",null,291.95,"Figure used to convert irradiation into hourly production"]
[null,null,"Annual Production","GWh",{"$f":"'Production Forecast'!G19/1000000","v":6.1853020890705599},"Report 16 - P90"]
[]
[null,null,"Other PV Production Sources","MW",2]
[]
[null,null,"Minimum Production from Fossil Fuel-Powered Turbines","Night",507]
[null,null,null,"Day",507]
[null,null,"Conversion and Transmission Losses (No storage)"]
[null,null,"Transformer loss",null,0.02]
[null,null,"AC Line Loss",null,1.43E-2]
[null,null,"Inverter Efficiency Loss",null,0,"accounted for in pvsyst report"]
[null,null,null,null,{"$f":"1-((1-E48)*(1-E50)*(1-E49))","v":3.4013999999999989E-2}]
[]
[null,null,"BESS"]
[null,null,"BESS Capacity Y1","kWh",{"$f":"4073*2","v":8146}]
[null,null,"Annual battery degradation","%",0.01]
[null,null,"Storage Utilization"]
[null,null,"Minimum",null,0.2]
[null,null,"Maximum",null,0.95]
[null,null,"Year 1 utilization",null,0.96899999999999997,{"$f":"Calculations!G225/1000000","v":1.7400755893298654}]
[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,1.197E-2,"Estimated"]
[null,null,"Battery efficiency loss (1-way)",null,0.05]
[null,null,"Cumulative Storage System Losses (1-way)",null,{"$f":"1-((1-E63)*(1-E65)*(1-E64))","v":7.3104356250000002E-2}]
[]
[null,null,"Electricity Purchased and Sold"]
[]
[null,null,"Projected Annual Demand Increase"]
[null,null,"2024 to 2028","%",0.01]
[null,null,"2028+","%",0.01]
[]
[null,null,"Electricity Sold"]
[null,null,"Storage (PPA Price)","EUR / kWh",0.19169,{"$f":"Calculations!H557","v":191.6904743711371}]
[null,null,"Production Sold Directly (PPA Price)","EUR / kWh",{"$f":"E75","v":0.19169}]
[null,null,"PPA Annual Escalation","%",0]
[]
[]
[null,null,"Electricity Purchased"]
[null,null,"Autoconsumption Rate","kw/h",{"$f":"ROUND(E54/2*0.0125+7.5,0)","v":58}]
[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,0.1]
[null,null,"Shipping Cost: BESS",null,0.1]
[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":542250},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":1497840.8860159996},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":818002.78560000006},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":563492.16},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":1087306},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":1429215.7000000002},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,{"$f":"(SUM(Capex!F77:'Capex'!F81)+Capex!F62)","v":259131.75},null,1,0,0,0,0,0,0.5,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Computing Infrastructure"]
[null,null,"Network Infrastructure",null,{"$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,{"$f":"Capex!F88+Capex!F87","v":55500},null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tools, Supplies",null,{"$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,{"$f":"SUM(E96:E111)","v":6538239.2816159995},null,{"$f":"SUM(H112:AE112)","v":6538239.2816160023},{"$f":"H96*$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":337176.13290239993},{"$f":"I96*$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},0,0,0,2078574.1978000002,240663.63544063998,105101.13544063998,105101.13544063998,240663.63544063998,105101.13544063998,105101.13544063998,992726.98324064002,175913.63544063998,59913.635440639984,603566.63544064004,59913.635440639984,59913.635440639984,767032.28101056011,52424.431010559994,449352.26580479986,0,0,0]
[]
[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,{"$f":"Capex!F98","v":62250},null,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Production License",null,{"$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,{"$f":"Capex!F104","v":776160},null,1,0.25,{"$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":96444.999999999985},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,{"$f":"Capex!F100","v":517399.77777777769},null,1.0000000000000002,{"$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,{"$f":"SUM(E115:E121)","v":1477254.7777777778},null,{"$f":"SUM(H122:AE122)","v":1477254.7777777778},{"$f":"+$E115*H115+$E117*H117+$E118*H118+$E120*H120+$E121*H121+H119*$E119+$E116*H116","v":290392.48765432101},{"$f":"+$E115*I115+$E117*I117+$E118*I118+$E120*I120+$E121*I121+I119*$E119+$E116*I116","v":58357.487654320983},58357.487654320983,70857.487654320983,58357.487654320983,58357.487654320983,70857.487654320983,58357.487654320983,58357.487654320983,58357.487654320983,58357.487654320983,58357.487654320983,58357.487654320983,58357.487654320983,58357.487654320983,58357.487654320983,58357.487654320983,228142.48765432098,0,0,0,0,0,0]
[]
[null,null,"Total Depreciable and Amortizable Costs",null,{"$f":"E112+E122","v":8015494.0593937775},null,{"$f":"G112+G122","v":8015494.0593937803},627568.620556721,58357.487654320983,58357.487654320983,70857.487654320983,58357.487654320983,2136931.6854543211,311521.12309496093,163458.62309496096,163458.62309496096,299021.12309496093,163458.62309496096,163458.62309496096,1051084.4708949609,234271.12309496096,118271.12309496096,661924.12309496105,118271.12309496096,288056.12309496099,767032.28101056011,52424.431010559994,449352.26580479986,0,0,0]
[]
[null,null,"Non-Amortizable Capital Costs",null," "]
[null,null,"Debt Service Reserve",null,{"$f":"Capex!F115","v":185403.14572866826},null,{"$f":"SUM(H127:AE127)","v":1},1]
[null,null,"Working Capital",null,{"$f":"Capex!F117","v":99102.8},null,{"$f":"SUM(H128:AE128)","v":1},1]
[]
[null,null,"Total Non-Amortizable Capital Costs",null,{"$f":"SUM(E126:E129)","v":284505.94572866824},null,{"$f":"SUM(H130:AE130)","v":284505.94572866824},{"$f":"$E127*H127+$E128*H128","v":284505.94572866824},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Capital Cost",null,{"$f":"E124+E130","v":8300000.0051224455},null,{"$f":"SUM(H132:AE132)","v":8300000.0051224465},{"$f":"H124+H130","v":912074.56628538924},58357.487654320983,58357.487654320983,70857.487654320983,58357.487654320983,2136931.6854543211,311521.12309496093,163458.62309496096,163458.62309496096,299021.12309496093,163458.62309496096,163458.62309496096,1051084.4708949609,234271.12309496096,118271.12309496096,661924.12309496105,118271.12309496096,288056.12309496099,767032.28101056011,52424.431010559994,449352.26580479986,0,0,0]
[]
[]
[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",99102.8,{"$f":"E141/Capex!F119","v":1.1940096378173193E-2}]
[null,null,"Debt Service Reserve Account (DSRA)","EUR",{"$f":"F200*-1*2","v":185403.14572866826}]
[]
[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":6538239.2816160005}]
[null,null,"Total Debt plus Subsidy",null,{"$f":"E165+E173+G179","v":8300000.0099999998}]
[null,null,"Total Project Costs",null,{"$f":"Capex!F119-Capex!F115","v":8114596.8593937783}]
[null,null,"Total Capital Required During Construction Phase",null,{"$f":"Capex!F119","v":8300000.0051224465}]
[null,null,"Total Sources of Capital",null,{"$f":"F179+E165+F165+G165+G179","v":8300000.0099999998}]
[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":2075000}]
[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",{"$f":"E179+G179","v":6225000},null,null,null,null,{"$f":"J172/(E10*1000000)","v":0}]
[null,null,"Capex Leverage",null,{"$f":"E179/Capex!F92","v":0.63472745815051912},{"$f":"Summary!H19","v":8.7499999999999994E-2}]
[null,null,"Project Leverage",null,{"$f":"F179/E156","v":0.51142405123870027}]
[null,null,"Loan Life Coverage Ratio (LLCR)","Ratio"]
[null,null,null,null,"Construction Loan","Operating Loan","Subordinated Debt"]
[]
[null,null,"Loan Amount",null,4150000,{"$f":"E179","v":4150000},{"$f":"0.5*E179","v":2075000}]
[null,null,"Loan Execution Date",null,{"$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",{"$f":"G185","v":"1945-07-01"},"1945-07-01"]
[null,null,"Maximum Leverage","%",0.5,1,1]
[null,null,"Base Rate","%",2.9000000000000001E-2,2.9000000000000001E-2,0]
[null,null,"Lender Margin","%",0.03,2.5999999999999999E-2,0.12]
[null,null,"All-In Rate",null,{"$f":"E187+E188","v":5.8999999999999997E-2},{"$f":"F187+F188","v":5.5E-2},{"$f":"G187+G188","v":0.12}]
[null,null,"Origination Fee","%",1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,"Rate during construction period",null,{"$f":"E189","v":5.8999999999999997E-2},null,0.12]
[null,null,"Success Fee","%",0,0,0]
[null,null,"Annual Day Count","Days",360,360,360]
[null,null,"Maximum Tenor","Years",{"$f":"E181","v":1.5},17.5,17.5]
[null,null,"Grace Period","Months",11,0,0]
[null,null,"Minimum Debt Service Coverage Ratio","Ratio",0,0,0]
[null,null,"Dividend Blocker Minimum DSCR","Ratio",1,1,1]
[null,null,"Payments Per Year","#",1,12,12]
[null,null,"Total Principal Payments","#",1,70,{"$f":"17.5*4","v":70}]
[null,null,"Payment Amount","EUR",null,{"$f":"PMT(F189/4,F199,F179)","v":-92701.572864334128},{"$f":"PMT(G189/4,G199,G179)","v":-71248.497040075948}]
[null,null,null,null,null,null,{"$f":"G179*G189/12","v":20750}]
[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",{"$f":"G206","v":-427490.98224045569},{"$f":"G206+H206","v":-427490.98224045569},{"$f":"G200*G205","v":-427490.98224045569},{"$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$10","v":5.1744000000000003},null,"Income Statement"]
[null,"Sources","Euros","%",null,null,"Production Capacity (MW)",4,null,"Electricity Injected Into Grid (Kwh)",null,null,{"$f":"AFS!K8*AFS!K13/(AFS!K13-AFS!K12)","v":3590213.8423357541},{"$f":"AFS!L8*AFS!L13/(AFS!L13-AFS!L12)","v":6523938.8939546645},{"$f":"AFS!M8*AFS!M13/(AFS!M13-AFS!M12)","v":6543603.0787850618},{"$f":"AFS!N8*AFS!N13/(AFS!N13-AFS!N12)","v":6563659.9519546544},{"$f":"AFS!O8*AFS!O13/(AFS!O13-AFS!O12)","v":6588770.6816141084},{"$f":"AFS!P8*AFS!P13/(AFS!P13-AFS!P12)","v":6603321.9888944104},{"$f":"AFS!Q8*AFS!Q13/(AFS!Q13-AFS!Q12)","v":6596679.2791808173},{"$f":"AFS!R8*AFS!R13/(AFS!R13-AFS!R12)","v":6575620.3092604373},{"$f":"AFS!S8*AFS!S13/(AFS!S13-AFS!S12)","v":6552805.2504519168},{"$f":"AFS!T8*AFS!T13/(AFS!T13-AFS!T12)","v":6522283.5307587273},{"$f":"AFS!U8*AFS!U13/(AFS!U13-AFS!U12)","v":6495449.6609545872},{"$f":"AFS!V8*AFS!V13/(AFS!V13-AFS!V12)","v":6459147.3050164655},{"$f":"AFS!W8*AFS!W13/(AFS!W13-AFS!W12)","v":6427524.2841696767},{"$f":"AFS!X8*AFS!X13/(AFS!X13-AFS!X12)","v":6378956.9955663439},{"$f":"AFS!Y8*AFS!Y13/(AFS!Y13-AFS!Y12)","v":6332102.4817736549},{"$f":"AFS!Z8*AFS!Z13/(AFS!Z13-AFS!Z12)","v":6287660.5123379985},{"$f":"AFS!AA8*AFS!AA13/(AFS!AA13-AFS!AA12)","v":6247707.2805846287},{"$f":"AFS!AB8*AFS!AB13/(AFS!AB13-AFS!AB12)","v":6200742.5957461363},{"$f":"AFS!AC8*AFS!AC13/(AFS!AC13-AFS!AC12)","v":6158257.9260413041},{"$f":"AFS!AD8*AFS!AD13/(AFS!AD13-AFS!AD12)","v":6116417.0752295721},{"$f":"AFS!AE8*AFS!AE13/(AFS!AE13-AFS!AE12)","v":6073670.6575410273},{"$f":"AFS!AF8*AFS!AF13/(AFS!AF13-AFS!AF12)","v":6021617.8832399854},{"$f":"AFS!AG8*AFS!AG13/(AFS!AG13-AFS!AG12)","v":5973859.2682053195},{"$f":"AFS!AH8*AFS!AH13/(AFS!AH13-AFS!AH12)","v":5926727.7428683853},{"$f":"AFS!AI8*AFS!AI13/(AFS!AI13-AFS!AI12)","v":5883717.8674128968},{"$f":"AFS!AJ8*AFS!AJ13/(AFS!AJ13-AFS!AJ12)","v":2832281.7779478393},{"$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":2075000},{"$f":"C7/$C$10","v":0.25},null,null,"Annual Production (GWh)",{"$f":"'Production Forecast'!N13/1000000","v":6.1853020890705599},null,"Average PPA Tariff",null,null,{"$f":"AFS!K9","v":0.19169},{"$f":"AFS!L9","v":0.19168999999999997},{"$f":"AFS!M9","v":0.19169000000000003},{"$f":"AFS!N9","v":0.19169},{"$f":"AFS!O9","v":0.19169},{"$f":"AFS!P9","v":0.19168999999999997},{"$f":"AFS!Q9","v":0.19169000000000003},{"$f":"AFS!R9","v":0.19168999999999997},{"$f":"AFS!S9","v":0.19168999999999997},{"$f":"AFS!T9","v":0.19168999999999997},{"$f":"AFS!U9","v":0.19169},{"$f":"AFS!V9","v":0.19169000000000003},{"$f":"AFS!W9","v":0.19169},{"$f":"AFS!X9","v":0.19169000000000003},{"$f":"AFS!Y9","v":0.19169},{"$f":"AFS!Z9","v":0.19169},{"$f":"AFS!AA9","v":0.19169000000000003},{"$f":"AFS!AB9","v":0.19169},{"$f":"AFS!AC9","v":0.19169},{"$f":"AFS!AD9","v":0.19168999999999997},{"$f":"AFS!AE9","v":0.19169},{"$f":"AFS!AF9","v":0.19169000000000003},{"$f":"AFS!AG9","v":0.19169},{"$f":"AFS!AH9","v":0.19169000000000005},{"$f":"AFS!AI9","v":0.19168999999999994},{"$f":"AFS!AJ9","v":0.19169},{"$f":"AFS!AK9","v":0},{"$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",{"$f":"Calculations!H95","v":4150000},{"$f":"C8/$C$10","v":0.5},null,null,"Percentage of Total Demand",{"$f":"'Demand Forecast'!F12","v":0.16235002334003587},null,"Electricity Generation Revenues",{"$f":"AFS!I10","v":0},{"$f":"AFS!J10","v":0},{"$f":"AFS!K10","v":523357.82297388517},{"$f":"AFS!L10","v":919190.09760938759},{"$f":"AFS!M10","v":927542.45196481864},{"$f":"AFS!N10","v":935986.96142412839},{"$f":"AFS!O10","v":944524.46161726885},{"$f":"AFS!P10","v":952651.91844213137},{"$f":"AFS!Q10","v":955506.81883562868},{"$f":"AFS!R10","v":955371.53212852892},{"$f":"AFS!S10","v":953977.74113835546},{"$f":"AFS!T10","v":952680.61602424248},{"$f":"AFS!U10","v":951238.82743743376},{"$f":"AFS!V10","v":947820.07344808069},{"$f":"AFS!W10","v":944497.74701263302},{"$f":"AFS!X10","v":939309.90908673045},{"$f":"AFS!Y10","v":934083.19733776117},{"$f":"AFS!Z10","v":928951.91753479384},{"$f":"AFS!AA10","v":923915.55375742551},{"$f":"AFS!AB10","v":918973.59956124728},{"$f":"AFS!AC10","v":914125.55792692339},{"$f":"AFS!AD10","v":909370.94121020834},{"$f":"AFS!AE10","v":903644.59920184582},{"$f":"AFS!AF10","v":897475.6298683451},{"$f":"AFS!AG10","v":891398.77365072002},{"$f":"AFS!AH10","v":885413.42068178847},{"$f":"AFS!AI10","v":879518.9702357027},{"$f":"AFS!AJ10","v":421737.7259951912},{"$f":"AFS!AK10","v":0},{"$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",{"$f":"Calculations!H96","v":2075000},{"$f":"C9/$C$10","v":0.25},null,null,"Number of Hectares",{"$f":"Inputs!E30","v":10},null,"Storage Revenues",null,null,{"$f":"AFS!K11","v":164850.26846345552},{"$f":"AFS!L11","v":331383.74897278182},{"$f":"AFS!M11","v":326800.82220748992},{"$f":"AFS!N11","v":322201.01476605929},{"$f":"AFS!O11","v":318476.99034133955},{"$f":"AFS!P11","v":313138.87360903801},{"$f":"AFS!Q11","v":309010.63219054241},{"$f":"AFS!R11","v":305109.12495360419},{"$f":"AFS!S11","v":302129.49732077227},{"$f":"AFS!T11","v":297575.91398689791},{"$f":"AFS!U11","v":293873.91807095113},{"$f":"AFS!V11","v":290333.87345052569},{"$f":"AFS!W11","v":287594.38301985222},{"$f":"AFS!X11","v":283472.35739338229},{"$f":"AFS!Y11","v":279717.52739343076},{"$f":"AFS!Z11","v":276329.72607527702},{"$f":"AFS!AA11","v":273707.45485784218},{"$f":"AFS!AB11","v":269646.74861732969},{"$f":"AFS!AC11","v":266350.90391593415},{"$f":"AFS!AD11","v":263085.04794054822},{"$f":"AFS!AE11","v":260617.32914219357},{"$f":"AFS!AF11","v":256808.30216992783},{"$f":"AFS!AG11","v":253730.30947155773},{"$f":"AFS!AH11","v":250681.02034865256},{"$f":"AFS!AI11","v":248330.90776867533},{"$f":"AFS!AJ11","v":121182.36801963013},{"$f":"AFS!AK11","v":0},{"$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",{"$f":"SUM(C7:C9)","v":8300000},{"$f":"C10/$C$10","v":1},null,null,"Number of Solar Panels",{"$f":"Inputs!E33","v":7392},null,"Total Revenues",{"$f":"K8","v":0},{"$f":"L8","v":0},{"$f":"AFS!K13","v":688208.09143734071},{"$f":"AFS!L13","v":1250573.8465821694},{"$f":"AFS!M13","v":1254343.2741723086},{"$f":"AFS!N13","v":1258187.9761901877},{"$f":"AFS!O13","v":1263001.4519586083},{"$f":"AFS!P13","v":1265790.7920511693},{"$f":"AFS!Q13","v":1264517.451026171},{"$f":"AFS!R13","v":1260480.657082133},{"$f":"AFS!S13","v":1256107.2384591277},{"$f":"AFS!T13","v":1250256.5300111403},{"$f":"AFS!U13","v":1245112.7455083849},{"$f":"AFS!V13","v":1238153.9468986064},{"$f":"AFS!W13","v":1232092.1300324854},{"$f":"AFS!X13","v":1222782.2664801127},{"$f":"AFS!Y13","v":1213800.724731192},{"$f":"AFS!Z13","v":1205281.6436100709},{"$f":"AFS!AA13","v":1197623.0086152677},{"$f":"AFS!AB13","v":1188620.3481785769},{"$f":"AFS!AC13","v":1180476.4618428575},{"$f":"AFS!AD13","v":1172455.9891507565},{"$f":"AFS!AE13","v":1164261.9283440395},{"$f":"AFS!AF13","v":1154283.932038273},{"$f":"AFS!AG13","v":1145129.0831222776},{"$f":"AFS!AH13","v":1136094.4410304411},{"$f":"AFS!AI13","v":1127849.8780043779},{"$f":"AFS!AJ13","v":542920.09401482134},{"$f":"AFS!AK13","v":0},{"$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)",{"$f":"Inputs!E54","v":8146}]
[null,null,null,null,null,null,"Available Storage (MW)",{"$f":"'Production Forecast'!N24","v":2.5875000000000004},null,"Operating Expenses",{"$f":"AFS!I15","v":0},{"$f":"AFS!J15","v":0},{"$f":"AFS!K15","v":-168984.29842860467},{"$f":"AFS!L15","v":-315997.83391598839},{"$f":"AFS!M15","v":-322496.16246275569},{"$f":"AFS!N15","v":-324024.4060384864},{"$f":"AFS!O15","v":-327226.99166160566},{"$f":"AFS!P15","v":-328709.58608666959},{"$f":"AFS!Q15","v":-330340.65769387095},{"$f":"AFS!R15","v":-332002.23717666027},{"$f":"AFS!S15","v":-333835.23091626453},{"$f":"AFS!T15","v":-335455.39803722827},{"$f":"AFS!U15","v":-337255.04400942283},{"$f":"AFS!V15","v":-339095.00970284833},{"$f":"AFS!W15","v":-341117.99365754781},{"$f":"AFS!X15","v":-342922.91924512212},{"$f":"AFS!Y15","v":-344907.95205397205},{"$f":"AFS!Z15","v":-346933.21170934301},{"$f":"AFS!AA15","v":-349146.53558022919},{"$f":"AFS!AB15","v":-351157.47336322634},{"$f":"AFS!AC15","v":-353359.24034934485},{"$f":"AFS!AD15","v":-355622.6669691272},{"$f":"AFS!AE15","v":-358074.19741955498},{"$f":"AFS!AF15","v":-360326.56209909864},{"$f":"AFS!AG15","v":-362775.62804377161},{"$f":"AFS!AH15","v":-365292.47023528157},{"$f":"AFS!AI15","v":-368009.13698444323},{"$f":"AFS!AJ15","v":-701541.38891744555},{"$f":"AFS!AK15","v":0},{"$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)",{"$f":"'Production Forecast'!N26","v":38.812500000000007},null,"EBITDA",{"$f":"AFS!I16","v":0},{"$f":"AFS!J16","v":0},{"$f":"AFS!K16","v":414793.73809225339},{"$f":"AFS!L16","v":803864.55938694673},{"$f":"AFS!M16","v":791976.3165061319},{"$f":"AFS!N16","v":784546.25150271389},{"$f":"AFS!O16","v":775600.45681598224},{"$f":"AFS!P16","v":768267.07716904662},{"$f":"AFS!Q16","v":759546.41078496643},{"$f":"AFS!R16","v":750104.55092627928},{"$f":"AFS!S16","v":740289.86828863341},{"$f":"AFS!T16","v":730719.69294065051},{"$f":"AFS!U16","v":721056.86619609781},{"$f":"AFS!V16","v":710923.56880730507},{"$f":"AFS!W16","v":700750.23581177532},{"$f":"AFS!X16","v":690323.35015771771},{"$f":"AFS!Y16","v":679586.85636003048},{"$f":"AFS!Z16","v":668121.40050609258},{"$f":"AFS!AA16","v":656602.87173822336},{"$f":"AFS!AB16","v":645331.93570275861},{"$f":"AFS!AC16","v":634003.30243518227},{"$f":"AFS!AD16","v":622715.61082745064},{"$f":"AFS!AE16","v":611089.47702191421},{"$f":"AFS!AF16","v":599574.23829615209},{"$f":"AFS!AG16","v":587987.17786113441},{"$f":"AFS!AH16","v":576431.37122803088},{"$f":"AFS!AI16","v":564794.30106943683},{"$f":"AFS!AJ16","v":-245786.71094763523},{"$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"},{"$f":"Calculations!H47","v":542250},{"$f":"C14/C$39","v":6.5331325260884796E-2},{"$f":"C14/(Inputs!$E$10*1000000)","v":0.10479475881261596},null,"Storage in minutes (Y25)",{"$f":"'Production Forecast'!N27","v":30.273750000000007},null,"EBITDA Margin %",{"$f":"IFERROR(K13/K8, \"-     \")","v":"-     "},{"$f":"IFERROR(L13/L8, \"-     \")","v":"-     "},{"$f":"IFERROR(M13/M10, \"-     \")","v":0.60271557869356895},0.64279655422501958,0.63138722295037275,0.62355249481745312,0.61409308406828389,0.60694633109480667,0.60066107444273342,0.59509405932708603,0.58935244191152836,0.5844558099881626,0.5791096981355589,0.57418027103016078,0.5687482443324261,0.56455132616935533,0.55988338325513165,0.55432803116865625,0.54825505773925454,0.54292519616684598,0.53707407384085515,0.53112067027650345,0.52487285046852206,0.51943392925638665,0.51346803301680599,0.50737980084226619,0.50077081363770337,{"$f":"IFERROR(AL13/AL10, \"-     \")","v":-0.45271249610614972},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR13/AR10, \"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV13/AV10, \"-     \")","v":"-     "}]
[null,{"$f":"Calculations!C48","v":" Labor and Engineering"},{"$f":"Calculations!H48","v":1497840.8860160001},0.18046275723995051,{"$f":"C15/(Inputs!$E$10*1000000)","v":0.28947141427334572},null,null,null,null,"Net Income",{"$f":"AFS!I28","v":0},{"$f":"AFS!J28","v":0},{"$f":"AFS!K28","v":-87050.379240088892},{"$f":"AFS!L28","v":-188436.95418189981},{"$f":"AFS!M28","v":-187558.53440837684},{"$f":"AFS!N28","v":-182089.92317344449},{"$f":"AFS!O28","v":-176917.0294768188},{"$f":"AFS!P28","v":-158293.69576510589},{"$f":"AFS!Q28","v":-139661.8991436857},{"$f":"AFS!R28","v":-25884.037252314738},{"$f":"AFS!S28","v":88989.543558285804},{"$f":"AFS!T28","v":100096.58434206265},{"$f":"AFS!U28","v":120615.00263519579},{"$f":"AFS!V28","v":142184.83692510391},{"$f":"AFS!W28","v":158458.68457283691},{"$f":"AFS!X28","v":238951.44624799048},{"$f":"AFS!Y28","v":259597.05382453278},{"$f":"AFS!Z28","v":282450.77824983094},{"$f":"AFS!AA28","v":308379.08746733936},{"$f":"AFS!AB28","v":337971.85421440302},{"$f":"AFS!AC28","v":386455.87077088584},{"$f":"AFS!AD28","v":410768.31889616355},{"$f":"AFS!AE28","v":434415.4418252412},{"$f":"AFS!AF28","v":462380.6478675165},{"$f":"AFS!AG28","v":495047.85620129469},{"$f":"AFS!AH28","v":403024.57985566178},{"$f":"AFS!AI28","v":336968.1010357471},{"$f":"AFS!AJ28","v":-270964.92223544465},{"$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"},{"$f":"Calculations!H50","v":818002.78560000006},9.8554552421103572E-2,{"$f":"C16/(Inputs!$E$10*1000000)","v":0.15808650000000002},null,"Financial Metrics",null,null,"Net Income Margin %",{"$f":"IFERROR(K15/K8, \"-     \")","v":"-     "},{"$f":"IFERROR(L15/L8, \"-     \")","v":"-     "},{"$f":"IFERROR(M15/M10, \"-     \")","v":-0.12648845650489504},-0.15068038940435213,-0.14952727715795286,-0.14472394158845447,-0.14007666357189336,-0.12505518033402388,-0.11044679457001436,-2.0535053121904536E-2,7.0845498563840509E-2,8.0060837067710208E-2,9.6870747705620958E-2,0.1148361536796422,0.1286094446270499,0.19541618552895229,0.21387122987755924,0.23434421302877534,0.2574926210075888,0.28433961670966323,0.32737278824482824,0.35034860386844441,0.37312518021019703,0.40057791244744206,0.43230746952257187,0.35474566664556273,0.29877034843677935,{"$f":"IFERROR(AL15/AL10, \"-     \")","v":-0.49908803380566624},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR15/AR10, \"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV15/AV10, \"-     \")","v":"-     "}]
[null,{"$f":"Calculations!C51","v":"Racks for PV Panels"},{"$f":"Calculations!H51","v":563492.16},6.7890621644847465E-2,{"$f":"C17/(Inputs!$E$10*1000000)","v":0.10890000000000001}]
[null,{"$f":"Calculations!C54","v":"Inverters and Transformers"},{"$f":"Calculations!H54","v":1087306},0.13100072281071756,{"$f":"C18/(Inputs!$E$10*1000000)","v":0.21013180272108845},null,"Cost of Capital and LCOE",null,null,"Balance Sheet"]
[null,{"$f":"Calculations!C55","v":"Batteries"},{"$f":"Calculations!H55","v":1429215.7000000002},0.17219466254433038,{"$f":"C19/(Inputs!$E$10*1000000)","v":0.2762089710884354},null,"Weighted Average Cost of Capital (WACC) Pre-Tax Nominal",{"$f":"D7*Inputs!G167+D8*Inputs!F189+D9*Inputs!G189","v":8.7499999999999994E-2},null,"Total Assets",{"$f":"AFS!I45","v":3247500},{"$f":"AFS!J45","v":6680000},{"$f":"AFS!K45","v":8289510.6994402204},{"$f":"AFS!L45","v":7898526.074513399},{"$f":"AFS!M45","v":7514559.4475303981},{"$f":"AFS!N45","v":7122059.932673227},{"$f":"AFS!O45","v":6738712.065981661},{"$f":"AFS!P45","v":6319272.0401567016},{"$f":"AFS!Q45","v":5919772.4511832353},{"$f":"AFS!R45","v":5614682.9470285578},{"$f":"AFS!S45","v":5406193.1442557666},{"$f":"AFS!T45","v":5180324.7379275197},{"$f":"AFS!U45","v":4952788.935230569},{"$f":"AFS!V45","v":4719590.5050867572},{"$f":"AFS!W45","v":4477964.5034162067},{"$f":"AFS!X45","v":4274277.5752948346},{"$f":"AFS!Y45","v":4060717.245148886},{"$f":"AFS!Z45","v":3831078.6690707975},{"$f":"AFS!AA45","v":3588705.7200009674},{"$f":"AFS!AB45","v":3321052.9173225379},{"$f":"AFS!AC45","v":3425884.9532237253},{"$f":"AFS!AD45","v":3525170.7748081596},{"$f":"AFS!AE45","v":3617651.0577450749},{"$f":"AFS!AF45","v":3667397.6430452024},{"$f":"AFS!AG45","v":3711992.9100710135},{"$f":"AFS!AH45","v":5726017.3685175963},{"$f":"AFS!AI45","v":6075421.9287609942},{"$f":"AFS!AJ45","v":5797993.227852609},{"$f":"AFS!AK45","v":0},{"$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":259131.75},3.1220692751816104E-2,{"$f":"C20/(Inputs!$E$10*1000000)","v":5.0079574443413731E-2},null,"Weighted Average Cost of Capital (WACC) Pre-Tax Real",{"$f":"H19-Inputs!E88","v":6.9999999999999993E-2},null,"Current Assets",{"$f":"AFS!I37","v":361734.66929760017},{"$f":"AFS!J37","v":184940.3350988091},{"$f":"AFS!K37","v":500605.04403231048},{"$f":"AFS!L37","v":664236.63622577104},{"$f":"AFS!M37","v":800469.31056626188},{"$f":"AFS!N37","v":929273.33583963441},{"$f":"AFS!O37","v":1032747.6435920567},{"$f":"AFS!P37","v":1161660.8076534718},{"$f":"AFS!Q37","v":1265469.4559704065},{"$f":"AFS!R37","v":1359837.8073573948},{"$f":"AFS!S37","v":1430393.7891817987},{"$f":"AFS!T37","v":1519379.8155640215},{"$f":"AFS!U37","v":1584705.4093781025},{"$f":"AFS!V37","v":1639899.4309842815},{"$f":"AFS!W37","v":1673301.7557319226},{"$f":"AFS!X37","v":1719519.2716905205},{"$f":"AFS!Y37","v":1743382.0195091383},{"$f":"AFS!Z37","v":1755781.2157507241},{"$f":"AFS!AA37","v":1747425.2003901254},{"$f":"AFS!AB37","v":1746277.5191112724},{"$f":"AFS!AC37","v":833323.35410853708},{"$f":"AFS!AD37","v":1113744.2097040345},{"$f":"AFS!AE37","v":1347488.2641997829},{"$f":"AFS!AF37","v":1564182.94316035},{"$f":"AFS!AG37","v":1762884.1427957972},{"$f":"AFS!AH37","v":3930096.7205801648},{"$f":"AFS!AI37","v":4421682.8656542478},{"$f":"AFS!AJ37","v":4156517.0716450932},{"$f":"AFS!AK37","v":0},{"$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",{"$f":"Calculations!H59+Calculations!H60","v":61000},7.349397585825675E-3,{"$f":"C21/(Inputs!$E$10*1000000)","v":1.1788806431663575E-2},null,"LCOE",{"$f":"Calculations!H557","v":191.6904743711371},null,"Unrestricted Cash",{"$f":"AFS!I33","v":49893.337649600115},{"$f":"AFS!J33","v":69197.310087301885},{"$f":"AFS!K33","v":155614.1483976992},{"$f":"AFS!L33","v":363747.54323879856},{"$f":"AFS!M33","v":500858.30935946491},{"$f":"AFS!N33","v":630528.39421976439},{"$f":"AFS!O33","v":690586.44027235673},{"$f":"AFS!P33","v":864612.23486551328},{"$f":"AFS!Q33","v":969577.01786545594},{"$f":"AFS!R33","v":1065113.7553714111},{"$f":"AFS!S33","v":1093318.4866088349},{"$f":"AFS!T33","v":1226957.7602130724},{"$f":"AFS!U33","v":1293417.1949367861},{"$f":"AFS!V33","v":1349733.7708671251},{"$f":"AFS!W33","v":1342446.1398644834},{"$f":"AFS!X33","v":1431565.308746851},{"$f":"AFS!Y33","v":1456517.4207708081},{"$f":"AFS!Z33","v":1469995.1373664399},{"$f":"AFS!AA33","v":1422545.2941728334},{"$f":"AFS!AB33","v":1485398.0742020097},{"$f":"AFS!AC33","v":736111.99347433145},{"$f":"AFS!AD33","v":1017569.0627559345},{"$f":"AFS!AE33","v":1213752.8066920866},{"$f":"AFS!AF33","v":1470049.3819345292},{"$f":"AFS!AG33","v":1669756.1579366887},{"$f":"AFS!AH33","v":3837964.302285233},{"$f":"AFS!AI33","v":4293463.4994308716},{"$f":"AFS!AJ33","v":3966308.7098201849},{"$f":"AFS!AK33","v":0},{"$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},2.7108433718209458E-2,{"$f":"C22/(Inputs!$E$10*1000000)","v":4.3483302411873842E-2},null,null,null,null,"Accounts Receivable",{"$f":"AFS!I36","v":311841.33164800005},{"$f":"AFS!J36","v":115743.0250115072},{"$f":"AFS!K36","v":159587.74990594308},{"$f":"AFS!L36","v":115085.94725830418},{"$f":"AFS!M36","v":114207.85547812861},{"$f":"AFS!N36","v":113341.79589120175},{"$f":"AFS!O36","v":156758.05759103165},{"$f":"AFS!P36","v":111645.42705929016},{"$f":"AFS!Q36","v":110489.2923762823},{"$f":"AFS!R36","v":109320.90625731547},{"$f":"AFS!S36","v":151672.15684429559},{"$f":"AFS!T36","v":107018.90962228074},{"$f":"AFS!U36","v":105885.06871264821},{"$f":"AFS!V36","v":104762.51438848807},{"$f":"AFS!W36","v":145452.47013877094},{"$f":"AFS!X36","v":102550.81721500121},{"$f":"AFS!Y36","v":101461.45300966196},{"$f":"AFS!Z36","v":100382.93265561588},{"$f":"AFS!AA36","v":139476.76048862372},{"$f":"AFS!AB36","v":98257.992804373949},{"$f":"AFS!AC36","v":97211.360634205586},{"$f":"AFS!AD36","v":96175.146948099995},{"$f":"AFS!AE36","v":133735.45750769624},{"$f":"AFS!AF36","v":94133.561225820842},{"$f":"AFS!AG36","v":93127.984859108561},{"$f":"AFS!AH36","v":92132.418294931747},{"$f":"AFS!AI36","v":128219.36622337608},{"$f":"AFS!AJ36","v":190208.36182490829},{"$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"},{"$f":"Calculations!H61","v":55000.000000000007},6.6265060200067574E-3,{"$f":"C23/(Inputs!$E$10*1000000)","v":1.0629251700680274E-2},null,null,null,null,"Non-Current Assets",{"$f":"AFS!I43","v":2885765.3307023998},{"$f":"AFS!J43","v":6495059.6649011904},{"$f":"AFS!K43","v":7788905.6554079102},{"$f":"AFS!L43","v":7234289.4382876279},{"$f":"AFS!M43","v":6714090.1369641367},{"$f":"AFS!N43","v":6192786.5968335923},{"$f":"AFS!O43","v":5705964.4223896042},{"$f":"AFS!P43","v":5157611.2325032298},{"$f":"AFS!Q43","v":4654302.9952128287},{"$f":"AFS!R43","v":4254845.1396711627},{"$f":"AFS!S43","v":3975799.3550739679},{"$f":"AFS!T43","v":3660944.9223634982},{"$f":"AFS!U43","v":3368083.5258524665},{"$f":"AFS!V43","v":3079691.0741024762},{"$f":"AFS!W43","v":2804662.7476842841},{"$f":"AFS!X43","v":2554758.3036043141},{"$f":"AFS!Y43","v":2317335.2256397479},{"$f":"AFS!Z43","v":2075297.4533200734},{"$f":"AFS!AA43","v":1841280.5196108418},{"$f":"AFS!AB43","v":1574775.3982112654},{"$f":"AFS!AC43","v":2592561.5991151882},{"$f":"AFS!AD43","v":2411426.5651041251},{"$f":"AFS!AE43","v":2270162.7935452918},{"$f":"AFS!AF43","v":2103214.6998848524},{"$f":"AFS!AG43","v":1949108.7672752161},{"$f":"AFS!AH43","v":1795920.6479374317},{"$f":"AFS!AI43","v":1653739.0631067464},{"$f":"AFS!AJ43","v":1641476.1562075159},{"$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":6538239.2816160005},{"$f":"SUM(D14:D23)","v":0.78773967199769213},{"$f":"C24/(Inputs!$E$10*1000000)","v":1.2635743818831169},null,"Other Key Metrics"]
[null,null,null,null,null,null,"Project Length (in years)",{"$f":"Inputs!E21","v":25},null,"Total Liabilities",{"$f":"AFS!I61","v":1172500},{"$f":"AFS!J61","v":4605000},{"$f":"AFS!K61","v":6242569.8728751661},{"$f":"AFS!L61","v":6099013.4079353884},{"$f":"AFS!M61","v":5902605.3153607631},{"$f":"AFS!N61","v":5692195.7236770354},{"$f":"AFS!O61","v":5431387.3349867035},{"$f":"AFS!P61","v":5224618.5564024346},{"$f":"AFS!Q61","v":4964780.8665726539},{"$f":"AFS!R61","v":4685575.3996702926},{"$f":"AFS!S61","v":4356539.316541139},{"$f":"AFS!T61","v":4062131.0626689144},{"$f":"AFS!U61","v":3713980.2573367693},{"$f":"AFS!V61","v":3338596.990267857},{"$f":"AFS!W61","v":2913800.0207496341},{"$f":"AFS!X61","v":2495873.9296551077},{"$f":"AFS!Y61","v":2022716.5456846231},{"$f":"AFS!Z61","v":1510627.1913567004},{"$f":"AFS!AA61","v":949174.67279827909},{"$f":"AFS!AB61","v":354250.49792669306},{"$f":"AFS!AC61","v":-87779.085654988274},{"$f":"AFS!AD61","v":-399261.58296671498},{"$f":"AFS!AE61","v":-740296.27545864985},{"$f":"AFS!AF61","v":-1153830.8044224239},{"$f":"AFS!AG61","v":-1604283.3935979048},{"$f":"AFS!AH61","v":6716.4849930193486},{"$f":"AFS!AI61","v":11759.154685107118},{"$f":"AFS!AJ61","v":12689.165527733945},{"$f":"AFS!AK61","v":0},{"$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 (Construction Period)",{"$f":"MAX('Construction Labor'!J87:AY87)","v":14.81},null,"Current Liabilities",{"$f":"AFS!I54","v":135000},{"$f":"AFS!J54","v":16093.566504617032},{"$f":"AFS!K54","v":223285.42850837726},{"$f":"AFS!L54","v":273965.40999327146},{"$f":"AFS!M54","v":285613.43566799758},{"$f":"AFS!N54","v":298222.29880484304},{"$f":"AFS!O54","v":276647.87507184118},{"$f":"AFS!P54","v":326704.32827450684},{"$f":"AFS!Q54","v":342794.97302797763},{"$f":"AFS!R54","v":360283.95087930019},{"$f":"AFS!S54","v":350539.48546318332},{"$f":"AFS!T54","v":400038.03671048483},{"$f":"AFS!U54","v":422635.34640998882},{"$f":"AFS!V54","v":447299.43035882537},{"$f":"AFS!W54","v":454565.32600318419},{"$f":"AFS!X54","v":503721.99923120491},{"$f":"AFS!Y54","v":535993.12920685252},{"$f":"AFS!Z54","v":571362.76424821641},{"$f":"AFS!AA54","v":603485.27648617141},{"$f":"AFS!AB54","v":354250.49792669306},{"$f":"AFS!AC54","v":-87779.085654988274},{"$f":"AFS!AD54","v":-399261.58296671498},{"$f":"AFS!AE54","v":-740296.27545864985},{"$f":"AFS!AF54","v":-1153830.8044224239},{"$f":"AFS!AG54","v":-1604283.3935979048},{"$f":"AFS!AH54","v":6716.4849930193486},{"$f":"AFS!AI54","v":11759.154685107118},{"$f":"AFS!AJ54","v":12689.165527733945},{"$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"},{"$f":"Calculations!H69","v":776160},{"$f":"C27/C$39","v":9.3513252954335352E-2},{"$f":"C27/(Inputs!$E$10*1000000)","v":0.15},null,"Employment (Operating Period)",3,null,"Non-Current Liabilities",{"$f":"AFS!I59","v":1037500},{"$f":"AFS!J59","v":4588906.4334953828},{"$f":"AFS!K59","v":6019284.4443667885},{"$f":"AFS!L59","v":5825047.997942117},{"$f":"AFS!M59","v":5616991.8796927659},{"$f":"AFS!N59","v":5393973.4248721926},{"$f":"AFS!O59","v":5154739.4599148622},{"$f":"AFS!P59","v":4897914.2281279275},{"$f":"AFS!Q59","v":4621985.8935446767},{"$f":"AFS!R59","v":4325291.4487909926},{"$f":"AFS!S59","v":4005999.8310779557},{"$f":"AFS!T59","v":3662093.0259584296},{"$f":"AFS!U59","v":3291344.9109267807},{"$f":"AFS!V59","v":2891297.5599090317},{"$f":"AFS!W59","v":2459234.6947464501},{"$f":"AFS!X59","v":1992151.9304239026},{"$f":"AFS!Y59","v":1486723.4164777705},{"$f":"AFS!Z59","v":939264.42710848385},{"$f":"AFS!AA59","v":345689.39631210768},{"$f":"AFS!AB59","v":0},{"$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"},{"$f":"Calculations!H72","v":517399.77777777769},6.2337322585356396E-2,{"$f":"C28/(Inputs!$E$10*1000000)","v":9.9992226688655247E-2}]
[null,{"$f":"Calculations!C71","v":"Operating Expenses During Construction"},{"$f":"Capex!F110","v":96444.999999999985},1.1619879510900937E-2,{"$f":"C29/(Inputs!$E$10*1000000)","v":1.863887600494743E-2},null,"Key Dates",null,null,"Equity",{"$f":"AFS!I67","v":2075000},{"$f":"AFS!J67","v":2075000},{"$f":"AFS!K67","v":2046940.8265650542},{"$f":"AFS!L67","v":1799512.6665780107},{"$f":"AFS!M67","v":1611954.132169635},{"$f":"AFS!N67","v":1429864.2089961916},{"$f":"AFS!O67","v":1307324.7309949575},{"$f":"AFS!P67","v":1094653.483754267},{"$f":"AFS!Q67","v":954991.5846105814},{"$f":"AFS!R67","v":929107.54735826515},{"$f":"AFS!S67","v":1049653.8277146276},{"$f":"AFS!T67","v":1118193.6752586053},{"$f":"AFS!U67","v":1238808.6778937997},{"$f":"AFS!V67","v":1380993.5148189003},{"$f":"AFS!W67","v":1564164.4826665726},{"$f":"AFS!X67","v":1778403.6456397269},{"$f":"AFS!Y67","v":2038000.6994642629},{"$f":"AFS!Z67","v":2320451.4777140971},{"$f":"AFS!AA67","v":2639531.0472026882},{"$f":"AFS!AB67","v":2966802.4193958449},{"$f":"AFS!AC67","v":3513664.0388787137},{"$f":"AFS!AD67","v":3924432.3577748747},{"$f":"AFS!AE67","v":4357947.3332037246},{"$f":"AFS!AF67","v":4821228.4474676261},{"$f":"AFS!AG67","v":5316276.3036689181},{"$f":"AFS!AH67","v":5719300.8835245771},{"$f":"AFS!AI67","v":6063662.7740758872},{"$f":"AFS!AJ67","v":5785304.062324875},{"$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"},{"$f":"Calculations!H66","v":62250},7.499999995371283E-3,{"$f":"C30/(Inputs!$E$10*1000000)","v":1.2030380333951762E-2},null,{"$f":"Inputs!$C$180","v":"Loan Execution Date"},{"$f":"Inputs!$E$180","v":"2026-07-01"}]
[null,{"$f":"Calculations!C67","v":"Legal Fees"},{"$f":"Calculations!H67","v":25000},3.0120481909121622E-3,{"$f":"C31/(Inputs!$E$10*1000000)","v":4.8314780457637601E-3},null,{"$f":"Inputs!$C$182","v":"First Disbursement Date"},{"$f":"Inputs!$E$182","v":"2026-07-01"},null,"Cash Flow Statement"]
[null,"Total Finance and Operating Expenses During Construction",{"$f":"SUM(C27:C31)","v":1477254.7777777778},0.17798250323687614,{"$f":"SUM(E27:E31)","v":0.28549296107331823},null,{"$f":"Inputs!$C$17","v":"Construction Start Date"},{"$f":"Inputs!$E$17","v":"2026-07-01"},null,"Cash Flow from Operations",{"$f":"AFS!I83","v":-311841.33164800005},{"$f":"AFS!J83","v":196098.30663649278},{"$f":"AFS!K83","v":417119.30697391415},{"$f":"AFS!L83","v":804185.89092088793},{"$f":"AFS!M83","v":792911.04573830671},{"$f":"AFS!N83","v":785470.3644779399},{"$f":"AFS!O83","v":776514.07579055568},{"$f":"AFS!P83","v":769170.32409047359},{"$f":"AFS!Q83","v":760765.06261758308},{"$f":"AFS!R83","v":751337.01712359523},{"$f":"AFS!S83","v":741512.30602927459},{"$f":"AFS!T83","v":731932.25804766745},{"$f":"AFS!U83","v":722259.71434135386},{"$f":"AFS!V83","v":712116.85554797936},{"$f":"AFS!W83","v":701934.11662737699},{"$f":"AFS!X83","v":691497.98048762977},{"$f":"AFS!Y83","v":680752.39164159726},{"$f":"AFS!Z83","v":669277.99621327186},{"$f":"AFS!AA83","v":657750.68342081888},{"$f":"AFS!AB83","v":646471.1190262523},{"$f":"AFS!AC83","v":635134.01322118344},{"$f":"AFS!AD83","v":566451.05744190654},{"$f":"AFS!AE83","v":519744.53454232082},{"$f":"AFS!AF83","v":502723.76095688145},{"$f":"AFS!AG83","v":484700.76416246302},{"$f":"AFS!AH83","v":484875.11390807165},{"$f":"AFS!AI83","v":491916.53943448659},{"$f":"AFS!AJ83","v":-363572.13189953438},{"$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$22","v":"Commercial Operation Date"},{"$f":"Inputs!$E$22","v":"2028-07-01"},null,"Cash Flow from Investing",{"$f":"AFS!I87","v":-2885765.3307023998},{"$f":"AFS!J87","v":-3609294.3341987915},{"$f":"AFS!K87","v":-1520434.3944925866},{"$f":"AFS!L87","v":0},{"$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":-1259831.8545005429},{"$f":"AFS!AD87","v":0},{"$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},{"$f":"AFS!AT87","v":0}]
[null,"Non-Amortizable Project Expenses",null,null,null,null,{"$f":"Inputs!$C$23","v":"Commercial Operation End Date"},{"$f":"Inputs!$E$23","v":"2053-06-30"},null,"Cash Flow from Financing",{"$f":"AFS!I104","v":3247500},{"$f":"AFS!J104","v":3432500},{"$f":"AFS!K104","v":1249479.7093669218},{"$f":"AFS!L104","v":-655800.27961764031},{"$f":"AFS!M104","v":-655800.27961764031},{"$f":"AFS!N104","v":-655800.27961764031},{"$f":"AFS!O104","v":-655800.27961764031},{"$f":"AFS!P104","v":-655800.27961764031},{"$f":"AFS!Q104","v":-655800.27961764019},{"$f":"AFS!R104","v":-655800.27961764031},{"$f":"AFS!S104","v":-655800.27961764031},{"$f":"AFS!T104","v":-655800.27961764031},{"$f":"AFS!U104","v":-655800.27961764019},{"$f":"AFS!V104","v":-655800.27961764031},{"$f":"AFS!W104","v":-655800.27961764031},{"$f":"AFS!X104","v":-655800.27961764031},{"$f":"AFS!Y104","v":-655800.27961764031},{"$f":"AFS!Z104","v":-655800.27961764031},{"$f":"AFS!AA104","v":-655800.27961764042},{"$f":"AFS!AB104","v":-633018.58599386085},{"$f":"AFS!AC104","v":-124588.23944831887},{"$f":"AFS!AD104","v":-284993.98816030379},{"$f":"AFS!AE104","v":-284993.98816030379},{"$f":"AFS!AF104","v":-284993.98816030379},{"$f":"AFS!AG104","v":-284993.98816030379},{"$f":"AFS!AH104","v":1683333.0304404725},{"$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"},{"$f":"Calculations!H79","v":99102.8},{"$f":"C35/C$39","v":1.1940096378173193E-2},{"$f":"C35/(Inputs!$E$10*1000000)","v":1.9152520098948671E-2},null,null,null,null,"Net Movements in Cash",{"$f":"AFS!I106","v":49893.337649600115},{"$f":"AFS!J106","v":19303.972437701188},{"$f":"AFS!K106","v":146164.62184824934},{"$f":"AFS!L106","v":148385.61130324763},{"$f":"AFS!M106","v":137110.76612066641},{"$f":"AFS!N106","v":129670.0848602996},{"$f":"AFS!O106","v":120713.79617291538},{"$f":"AFS!P106","v":113370.04447283328},{"$f":"AFS!Q106","v":104964.78299994289},{"$f":"AFS!R106","v":95536.737505954923},{"$f":"AFS!S106","v":85712.026411634288},{"$f":"AFS!T106","v":76131.978430027142},{"$f":"AFS!U106","v":66459.434723713668},{"$f":"AFS!V106","v":56316.575930339051},{"$f":"AFS!W106","v":46133.837009736686},{"$f":"AFS!X106","v":35697.700869989465},{"$f":"AFS!Y106","v":24952.112023956957},{"$f":"AFS!Z106","v":13477.716595631558},{"$f":"AFS!AA106","v":1950.4038031784585},{"$f":"AFS!AB106","v":13452.533032391453},{"$f":"AFS!AC106","v":-749286.08072767826},{"$f":"AFS!AD106","v":281457.06928160274},{"$f":"AFS!AE106","v":234750.54638201703},{"$f":"AFS!AF106","v":217729.77279657766},{"$f":"AFS!AG106","v":199706.77600215923},{"$f":"AFS!AH106","v":2168208.1443485441},{"$f":"AFS!AI106","v":491916.53943448659},{"$f":"AFS!AJ106","v":-363572.13189953438},{"$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"},{"$f":"Calculations!H80","v":185403.14572866826},{"$f":"C36/C$39","v":2.2337728387258365E-2},{"$f":"C36/(Inputs!$E$10*1000000)","v":3.5830849128143986E-2}]
[null,"Total Non-Amortizable Project Expenses",{"$f":"SUM(C35:C36)","v":284505.94572866824},{"$f":"C37/C$39","v":3.4277824765431557E-2},{"$f":"SUM(E35:E36)","v":5.4983369227092654E-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,{"$f":"AFS!L116","v":804185.89092088782},{"$f":"AFS!M116","v":792911.04573830671},{"$f":"AFS!N116","v":785470.36447793979},{"$f":"AFS!O116","v":776514.07579055568},{"$f":"AFS!P116","v":769170.3240904737},{"$f":"AFS!Q116","v":760765.06261758297},{"$f":"AFS!R116","v":751337.01712359535},{"$f":"AFS!S116","v":741512.30602927471},{"$f":"AFS!T116","v":731932.25804766756},{"$f":"AFS!U116","v":722259.71434135374},{"$f":"AFS!V116","v":712116.85554797924},{"$f":"AFS!W116","v":701934.11662737699},{"$f":"AFS!X116","v":691497.98048762965},{"$f":"AFS!Y116","v":680752.39164159726},{"$f":"AFS!Z116","v":669277.99621327186},{"$f":"AFS!AA116","v":657750.68342081888},{"$f":"AFS!AB116","v":646471.1190262523},{"$f":"AFS!AC116","v":635134.01322118356},{"$f":"AFS!AD116","v":566451.05744190665},{"$f":"AFS!AE116","v":519744.53454232088},{"$f":"AFS!AF116","v":502723.76095688145},{"$f":"AFS!AG116","v":484700.76416246319},{"$f":"AFS!AH116","v":484875.11390807165},{"$f":"AFS!AI116","v":491916.53943448659},{"$f":"AFS!AJ116","v":-363572.13189953443},{"$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":8300000.0051224465},{"$f":"D24+D32+D37","v":0.99999999999999978},{"$f":"C39/(Inputs!$E$10*1000000)","v":1.6040507121835279},null,null,null,null,"Total Debt Service",{"$f":"SUM(K40:K41)","v":-270000},0,0,370806.29145733651,370806.29145733651,370806.29145733651,370806.29145733651,370806.29145733651,370806.29145733651,370806.29145733651,370806.29145733651,370806.29145733651,370806.29145733651,370806.29145733651,370806.29145733651,370806.29145733651,370806.29145733651,370806.29145733651,370806.29145733651,370806.29145733657,2215.7033929038998,{"$f":"SUM(AF40:AF41)","v":0},0,0,0,0,0,{"$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",{"$f":"AFS!I118*-1","v":-135000},{"$f":"AFS!J117*-1","v":0},0,{"$f":"AFS!L117*-1","v":225430.83587145538},{"$f":"AFS!M117*-1","v":217230.5174692834},{"$f":"AFS!N117*-1","v":208567.63665156477},{"$f":"AFS!O117*-1","v":199416.10126214373},{"$f":"AFS!P117*-1","v":189748.34734216292},{"$f":"AFS!Q117*-1","v":179535.25610882221},{"$f":"AFS!R117*-1","v":168746.06625108642},{"$f":"AFS!S117*-1","v":157348.28127818246},{"$f":"AFS!T117*-1","v":145307.57164182258},{"$f":"AFS!U117*-1","v":132587.67133735208},{"$f":"AFS!V117*-1","v":119150.26867238909},{"$f":"AFS!W117*-1","v":104954.89087395668},{"$f":"AFS!X117*-1","v":89958.78218655035},{"$f":"AFS!Y117*-1","v":74116.775093978489},{"$f":"AFS!Z117*-1","v":57381.154277102185},{"$f":"AFS!AA117*-1","v":39701.512897722263},{"$f":"AFS!AB117*-1","v":21024.600775747946},{"$f":"AFS!AC117*-1","v":2215.7033929038998},{"$f":"AFS!AD117*-1","v":0},{"$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":-135000},{"$f":"AFS!J119*-1","v":0},0,{"$f":"AFS!L119*-1","v":145375.45558588114},{"$f":"AFS!M119*-1","v":153575.77398805312},{"$f":"AFS!N119*-1","v":162238.65480577174},{"$f":"AFS!O119*-1","v":171390.19019519279},{"$f":"AFS!P119*-1","v":181057.9441151736},{"$f":"AFS!Q119*-1","v":191271.0353485143},{"$f":"AFS!R119*-1","v":202060.22520625009},{"$f":"AFS!S119*-1","v":213458.01017915405},{"$f":"AFS!T119*-1","v":225498.71981551393},{"$f":"AFS!U119*-1","v":238218.62011998441},{"$f":"AFS!V119*-1","v":251656.02278494742},{"$f":"AFS!W119*-1","v":265851.40058337984},{"$f":"AFS!X119*-1","v":280847.50927078619},{"$f":"AFS!Y119*-1","v":296689.51636335801},{"$f":"AFS!Z119*-1","v":313425.13718023431},{"$f":"AFS!AA119*-1","v":331104.77855961426},{"$f":"AFS!AB119*-1","v":349781.6906815886},{"$f":"AFS!AC119*-1","v":0},{"$f":"AFS!AD119*-1","v":0},{"$f":"AFS!AE119*-1","v":0},{"$f":"AFS!AF119*-1","v":0},{"$f":"AFS!AG119*-1","v":0},{"$f":"AFS!AH119*-1","v":0},{"$f":"AFS!AI119*-1","v":0},{"$f":"AFS!AJ119*-1","v":0},{"$f":"AFS!AK119*-1","v":0},{"$f":"AFS!AL119*-1","v":0},{"$f":"AFS!AM119*-1","v":0},{"$f":"AFS!AN119*-1","v":0},{"$f":"AFS!AO119*-1","v":0},{"$f":"AFS!AP119*-1","v":0},{"$f":"AFS!AQ119*-1","v":0},{"$f":"AFS!AR119*-1","v":0},{"$f":"AFS!AS119*-1","v":0},{"$f":"AFS!AT119*-1","v":0}]
[null,null,null,null,null,null,null,null,null,"Annual DSCR",{"$f":"IFERROR(K38/K39,\"-     \")","v":0},"-     ","-     ",2.168749315876735,2.1383430216947543,2.1182767999725618,2.0941232489306301,2.0743184293542964,2.0516509027601373,2.0262251057572498,1.999729570701176,1.9738938494571923,1.9478086833498456,1.9204551593481054,1.8929940855875114,1.8648496436506408,1.8358706616495526,1.8049262152022474,1.7738390598383282,1.7434200387633729,286.65118952983016,{"$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":2.4245273746130382},2.8026318464119542,3.1160424272892877,3.7330763640381046,3.555694574935075,3.6916219768109717,3.774350214708726,4.0805496912616173,3.7980883719405556,3.7495808688012957,3.6662229363197438,3.6811029350712094,3.4136275054790151,3.2526200887853651,3.0729710187903709,2.8955556472970003,4.9294991237320405,-9.4934157480732573,{"$f":"IFERROR(AF20/AF26, \"-     \")","v":-2.7895100786515776},-1.8202013286706702,-1.3556432513026353,-1.0988608059092357,585.14188964388904,376.02046950315878,{"$f":"IFERROR(AL20/AL26, \"-     \")","v":327.56425649586208},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR20/AR26, \"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV20/AV26, \"-     \")","v":"-     "}]
[null,null,null,null,null,null,null,null,null,"EBITDA/Interest",null,null,{"$f":"IFERROR(M13/M40, \"-     \")","v":"-     "},3.5659032903791585,3.6457875520096668,3.7615915110232798,3.8893572379915886,4.0488736156614431,4.2306253782520598,4.4451676272569109,4.7047852208810887,5.0287791935704886,5.4383402236657616,5.9666132248684445,6.6766801430276006,7.6737738481849664,9.169136885655492,11.64356850124754,16.538484904334556,30.694135055689355,286.14087267531681,"-     ","-     ","-     ","-     ","-     ","-     ",{"$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!$E59","v":0.96899999999999997},{"$f":"Inputs!$E59","v":0.96899999999999997},{"$f":"Inputs!$E59","v":0.96899999999999997},{"$f":"Inputs!$E59","v":0.96899999999999997},{"$f":"Inputs!$E59","v":0.96899999999999997},{"$f":"Inputs!$E59","v":0.96899999999999997},{"$f":"Inputs!$E59","v":0.96899999999999997},{"$f":"Inputs!$E59","v":0.96899999999999997},{"$f":"Inputs!$E59","v":0.96899999999999997},{"$f":"Inputs!$E59","v":0.96899999999999997},{"$f":"Inputs!$E59","v":0.96899999999999997},{"$f":"Inputs!$E59","v":0.96899999999999997},{"$f":"IF(AG35+$H35>1,1,AG35+$H35)","v":0.96899999999999997},{"$f":"IF(AH35+$H35>1,1,AH35+$H35)","v":0.96899999999999997},0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,{"$f":"IF(CT35+$H35>1,1,CT35+$H35)","v":0.96899999999999997},0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,{"$f":"IF(FF35+$H35>1,1,FF35+$H35)","v":0.96899999999999997},0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,{"$f":"IF(HR35+$H35>1,1,HR35+$H35)","v":0.96899999999999997},0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,{"$f":"IF(KD35+$H35>1,1,KD35+$H35)","v":0.96899999999999997},0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997,0.96899999999999997]
[null,null,"Battery Usable Capacity  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AG34","v":6109.5},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AH34","v":6104.4087499999996},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AI34","v":6099.3217427083327},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AJ34","v":6094.2389745894088},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AK34","v":6089.160442110584},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AL34","v":6084.0861417421584},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AM34","v":6079.0160699573735},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AN34","v":6073.9502232324085},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AO34","v":6068.888598046382},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AP34","v":6063.831190881343},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AQ34","v":6058.7779982222755},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AR34","v":6053.7290165570903},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AS34","v":6048.6842423766257},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AT34","v":6043.643672174645},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AU34","v":6038.6073024478328},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AV34","v":6033.5751296957924},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AW34","v":6028.5471504210454},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AX34","v":6023.5233611290278},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AY34","v":6018.5037583280873},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AZ34","v":6013.4883385294806},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BA34","v":6008.4770982473729},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BB34","v":6003.4700339988331},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BC34","v":5998.4671423038344},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BD34","v":5993.4684196852477},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BE34","v":5988.4738626688431},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BF34","v":5983.4834677832851},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BG34","v":5978.4972315601326},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BH34","v":5973.5151505338326},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BI34","v":5968.5372212417205},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BJ34","v":5963.5634402240194},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BK34","v":5958.5938040238325},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BL34","v":5953.6283091871455},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BM34","v":5948.6669522628226},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BN34","v":5943.7097298026038},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BO34","v":5938.7566383611011},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BP34","v":5933.8076744957998},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BQ34","v":5928.8628347670538},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BR34","v":5923.9221157380807},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BS34","v":5918.9855139749652},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BT34","v":5914.053026046653},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BU34","v":5909.1246485249476},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BV34","v":5904.2003779845099},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BW34","v":5899.280211002857},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BX34","v":5894.364144160354},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BY34","v":5889.4521740402197},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BZ34","v":5884.5442972285191},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CA34","v":5879.6405103141624},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CB34","v":5874.7408098889},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CC34","v":5869.8451925473255},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CD34","v":5864.95365488687},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CE34","v":5860.0661935077969},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CF34","v":5855.1828050132071},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CG34","v":5850.3034860090302},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CH34","v":5845.4282331040222},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CI34","v":5840.5570429097688},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CJ34","v":5835.689912040677},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CK34","v":5830.8268371139766},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CL34","v":5825.9678147497152},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CM34","v":5821.1128415707572},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CN34","v":5816.2619142027806},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CO34","v":5811.4150292742779},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CP34","v":5806.5721834165497},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CQ34","v":5801.7333732637026},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CR34","v":5796.8985954526497},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CS34","v":5792.0678466231057},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CT34","v":5787.2411234175861},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CU34","v":5782.4184224814044},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CV34","v":5777.5997404626687},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CW34","v":5772.7850740122831},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CX34","v":5767.9744197839391},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CY34","v":5763.1677744341196},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CZ34","v":5758.3651346220913},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DA34","v":5753.566497009906},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DB34","v":5748.7718582623975},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DC34","v":5743.9812150471789},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DD34","v":5739.1945640346394},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DE34","v":5734.4119018979436},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DF34","v":5729.6332253130286},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DG34","v":5724.8585309586015},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DH34","v":5720.0878155161354},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DI34","v":5715.3210756698718},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DJ34","v":5710.5583081068135},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DK34","v":5705.7995095167244},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DL34","v":5701.044676592127},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DM34","v":5696.2938060283004},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DN34","v":5691.5468945232769},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DO34","v":5686.8039387778408},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DP34","v":5682.0649354955258},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DQ34","v":5677.3298813826132},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DR34","v":5672.5987731481273},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DS34","v":5667.8716075038374},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DT34","v":5663.1483811642502},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DU34","v":5658.4290908466137},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DV34","v":5653.7137332709081},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DW34","v":5649.0023051598491},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DX34","v":5644.2948032388831},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DY34","v":5639.5912242361837},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DZ34","v":5634.8915648826533},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EA34","v":5630.1958219119169},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EB34","v":5625.503992060324},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EC34","v":5620.8160720669403},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ED34","v":5616.132058673551},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EE34","v":5611.4519486246563},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EF34","v":5606.7757386674693},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EG34","v":5602.1034255519126},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EH34","v":5597.4350060306197},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EI34","v":5592.7704768589274},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EJ34","v":5588.1098347948782},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EK34","v":5583.4530765992158},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EL34","v":5578.8001990353832},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EM34","v":5574.1511988695202},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EN34","v":5569.506072870462},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EO34","v":5564.8648178097365},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EP34","v":5560.2274304615612},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EQ34","v":5555.5939076028435},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ER34","v":5550.9642460131745},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ES34","v":5546.3384424748301},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ET34","v":5541.7164937727675},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EU34","v":5537.0983966946233},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EV34","v":5532.4841480307105},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EW34","v":5527.8737445740189},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EX34","v":5523.2671831202069},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EY34","v":5518.6644604676057},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EZ34","v":5514.0655734172169},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FA34","v":5509.4705187727022},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FB34","v":5504.8792933403911},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FC34","v":5500.291893929274},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FD34","v":5495.7083173509991},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FE34","v":5491.1285604198738},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FF34","v":5486.5526199528567},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FG34","v":5481.9804927695632},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FH34","v":5477.412175692255},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FI34","v":5472.8476655458444},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FJ34","v":5468.2869591578892},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FK34","v":5463.7300533585912},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FL34","v":5459.1769449807916},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FM34","v":5454.6276308599745},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FN34","v":5450.0821078342578},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FO34","v":5445.5403727443954},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FP34","v":5441.0024224337749},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FQ34","v":5436.4682537484132},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FR34","v":5431.9378635369558},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FS34","v":5427.4112486506756},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FT34","v":5422.8884059434658},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FU34","v":5418.3693322718464},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FV34","v":5413.8540244949527},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FW34","v":5409.3424794745406},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FX34","v":5404.834694074978},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FY34","v":5400.3306651632493},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FZ34","v":5395.8303896089456},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GA34","v":5391.3338642842718},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GB34","v":5386.8410860640342},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GC34","v":5382.3520518256482},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GD34","v":5377.8667584491259},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GE34","v":5373.385202817085},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GF34","v":5368.9073818147372},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GG34","v":5364.4332923298916},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GH34","v":5359.9629312529496},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GI34","v":5355.4962954769053},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GJ34","v":5351.0333818973413},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GK34","v":5346.5741874124269},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GL34","v":5342.118708922917},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GM34","v":5337.6669433321476},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GN34","v":5333.2188875460379},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GO34","v":5328.7745384730824},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GP34","v":5324.3338930243544},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GQ34","v":5319.8969481135},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GR34","v":5315.4637006567391},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GS34","v":5311.0341475728574},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GT34","v":5306.6082857832134},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GU34","v":5302.186112211728},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GV34","v":5297.7676237848846},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GW34","v":5293.3528174317307},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GX34","v":5288.9416900838705},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GY34","v":5284.5342386754673},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GZ34","v":5280.1304601432385},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HA34","v":5275.7303514264522},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HB34","v":5271.33390946693},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HC34","v":5266.9411312090406},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HD34","v":5262.5520135996994},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HE34","v":5258.1665535883658},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HF34","v":5253.7847481270428},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HG34","v":5249.4065941702693},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HH34","v":5245.0320886751279},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HI34","v":5240.6612286012323},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HJ34","v":5236.2940109107303},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HK34","v":5231.9304325683052},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HL34","v":5227.5704905411649},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HM34","v":5223.2141817990478},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HN34","v":5218.861503314215},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HO34","v":5214.5124520614527},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HP34","v":5210.1670250180687},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HQ34","v":5205.8252191638867},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HR34","v":5201.4870314812497},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HS34","v":5197.1524589550154},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HT34","v":5192.8214985725535},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HU34","v":5188.4941473237423},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HV34","v":5184.1704022009726},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HW34","v":5179.8502601991386},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HX34","v":5175.5337183156389},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HY34","v":5171.2207735503762},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HZ34","v":5166.9114229057504},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IA34","v":5162.6056633866619},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IB34","v":5158.3034920005057},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IC34","v":5154.0049057571714},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ID34","v":5149.7099016690408},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IE34","v":5145.4184767509832},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IF34","v":5141.1306280203571},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IG34","v":5136.8463524970075},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IH34","v":5132.5656472032597},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*II34","v":5128.2885091639228},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IJ34","v":5124.014935406286},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IK34","v":5119.7449229601143},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IL34","v":5115.4784688576474},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IM34","v":5111.2155701335996},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IN34","v":5106.9562238251547},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IO34","v":5102.7004269719664},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IP34","v":5098.4481766161562},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IQ34","v":5094.1994698023091},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IR34","v":5089.9543035774741},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IS34","v":5085.7126749911595},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IT34","v":5081.4745810953336},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IU34","v":5077.2400189444206},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IV34","v":5073.0089855953001},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IW34","v":5068.7814781073039},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IX34","v":5064.5574935422137},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IY34","v":5060.3370289642617},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IZ34","v":5056.1200814401254},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JA34","v":5051.9066480389247},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JB34","v":5047.6967258322256},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JC34","v":5043.4903118940319},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JD34","v":5039.2874033007874},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JE34","v":5035.0879971313698},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JF34","v":5030.892090467094},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JG34","v":5026.6996803917045},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JH34","v":5022.5107639913786},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JI34","v":5018.325338354719},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JJ34","v":5014.143400572756},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JK34","v":5009.9649477389457},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JL34","v":5005.7899769491632},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JM34","v":5001.6184853017057},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JN34","v":4997.4504698972878},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JO34","v":4993.2859278390397},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JP34","v":4989.1248562325072},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JQ34","v":4984.9672521856464},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JR34","v":4980.8131128088253},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JS34","v":4976.6624352148183},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JT34","v":4972.5152165188056},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JU34","v":4968.3714538383729},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JV34","v":4964.2311442935079},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JW34","v":4960.0942850065958},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JX34","v":4955.9608731024236},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JY34","v":4951.8309057081715},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JZ34","v":4947.7043799534149},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KA34","v":4943.5812929701206},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KB34","v":4939.4616418926453},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KC34","v":4935.3454238577342},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KD34","v":4931.2326360045199},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KE34","v":4927.123275474516},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KF34","v":4923.01733941162},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KG34","v":4918.9148249621103},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KH34","v":4914.8157292746419},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KI34","v":4910.7200495002462},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KJ34","v":4906.6277827923295},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KK34","v":4902.5389263066691},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KL34","v":4898.453477201414},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KM34","v":4894.3714326370791},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KN34","v":4890.2927897765485},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KO34","v":4886.2175457850681},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KP34","v":4882.1456978302467},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KQ34","v":4878.0772430820543},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KR34","v":4874.0121787128191},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KS34","v":4869.950501897225},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KT34","v":4865.8922098123103},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KU34","v":4861.8372996374665},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KV34","v":4857.7857685544359},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KW34","v":4853.7376137473066},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KX34","v":4849.6928324025166},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KY34","v":4845.6514217088479},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KZ34","v":4841.6133788574243},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LA34","v":4837.5787010417089},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LB34","v":4833.5473854575075},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LC34","v":4829.519429302959},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LD34","v":4825.4948297785404},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LE34","v":4821.4735840870571},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LF34","v":4817.455689433652},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LG34","v":4813.4411430257906},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LH34","v":4809.4299420732686},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LI34","v":4805.4220837882076},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LJ34","v":4801.4175653850507},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LK34","v":4797.4163840805631},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LL34","v":4793.4185370938294},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LM34","v":4789.4240216462513},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LN34","v":4785.4328349615462},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LO34","v":4781.4449742657453},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LP34","v":4777.4604367871898},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LQ34","v":4773.4792197565339},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LR34","v":4769.5013204067363},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LS34","v":4765.5267359730642},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LT34","v":4761.5554636930865}]
[null,null,"Daily Battery Utilization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG36*AG35","v":5920.1054999999997},{"$f":"AH36*AH35","v":5915.1720787499999},5910.2427686843739,5905.3175663771372,5900.3964684051552,5895.4794713481515,5890.566571788695,5885.6577663122034,5880.7530515069438,5875.852423964021,5870.9558802773845,5866.0634170438207,5861.1750308629498,5856.2907183372308,5851.4104760719501,5846.5343006752228,5841.6621887579931,5836.7941369340278,5831.9301418199166,5827.0702000350666,5822.2143082017037,5817.3624629448686,5812.5146608924151,5807.6708986750045,5802.8311729261086,5797.995480282003,5793.1638173817682,5788.3361808672835,5783.5125673832272,5778.6929735770746,5773.8773960990939,5769.0658316023437,5764.2582767426748,5759.4547281787227,5754.6551825719071,5749.8596365864296,5745.068086889275,5740.2805301502003,5735.4969630417409,5730.7173822392069,5725.9417844206737,5721.1701662669902,5716.4025244617678,5711.6388556913826,5706.8791566449727,5702.1234240144349,5697.3716544944236,5692.6238447823443,5687.8799915783584,5683.1400915853765,5678.4041415090551,5673.6721380577974,5668.9440779427505,5664.2199578777972,5659.4997745795654,5654.7835247674157,5650.0712051634428,5645.3628124924735,5640.6583434820632,5635.9577948624947,5631.2611633667748,5626.5684457306361,5621.8796386925278,5617.1947389936176,5612.5137433777891,{"$f":"CT36*CT35","v":5607.8366485916404},5603.163451384481,5598.4941485083255,5593.8287367179018,5589.167212770637,5584.5095734266615,5579.8558154488064,5575.2059356025984,5570.5599306562626,5565.9177973807164,5561.2795325495654,5556.6451329391075,5552.0145953283245,5547.3879164988848,5542.7650932351353,5538.1461223241058,5533.531000555502,5528.9197247217062,5524.3122916177708,5519.7086980414233,5515.1089407930549,5510.5130166757272,5505.9209224951646,5501.3326550597521,5496.7482111805348,5492.1675876712179,5487.5907813481581,5483.0177890303685,5478.4486075395098,5473.8832336998939,5469.3216643384776,5464.7638962848623,5460.2099263712907,5455.6597514326477,5451.1133683064536,5446.5707738328647,5442.0319648546711,5437.4969382172922,5432.9656907687777,5428.438219359803,5423.9145208436703,5419.3945920763008,5414.8784299162371,5410.3660312246402,5405.8573928652859,5401.3525117045647,5396.8513846114774,5392.3540084576343,5387.860380117253,5383.3704964671551,5378.8843543867661,5374.4019507581106,5369.923282465812,5365.4483463970901,5360.9771394417585,5356.5096584922239,5352.0459004434806,5347.5858621931102,5343.1295406412828,5338.6769326907479,5334.2280352468388,5329.7828452174663,5325.3413595131178,5320.9035750468574,{"$f":"FF36*FF35","v":5316.4694887343185},5312.0390974937063,5307.6123982457948,5303.1893879139234,5298.7700634239945,5294.3544217044746,5289.9424596863873,5285.534174303315,5281.1295624913955,5276.7286211893188,5272.3313473383278,5267.9377378822119,5263.54778976731,5259.1614999425046,5254.7788653592179,5250.3998829714192,5246.0245497356091,5241.6528626108293,5237.2848185586536,5232.9204145431886,5228.5596475310676,5224.2025144914596,5219.8490123960491,5215.4991382190528,5211.152888937203,5206.8102615297548,5202.4712529784802,5198.1358602676646,5193.8040803841077,5189.4759103171209,5185.1513470585232,5180.8303876026412,5176.5130289463068,5172.1992680888507,5167.8891020321107,5163.582527780417,5159.2795423405996,5154.9801427219818,5150.6843259363804,5146.3920889980982,5142.1034289239333,5137.8183427331642,5133.5368274475532,5129.2588800913472,5124.98449769127,5120.713677276528,5116.4464158787978,5112.1827105322318,5107.9225582734553,5103.6659561415599,5099.4129011781088,5095.1633904271266,5090.917420935104,5086.6749897509908,5082.4360939261987,5078.2007305145944,5073.9688965724972,5069.7405891586877,5065.5158053343885,5061.2945421632776,5057.0767967114743,5052.8625660475473,5048.6518472425087,5044.4446373698056,{"$f":"HR36*HR35","v":5040.2409335053308},5036.0407327274097,5031.8440321168046,5027.6508287567058,5023.4611197327422,5019.2749021329655,5015.092173047854,5010.9129295703142,5006.737168795672,5002.5648878216753,4998.3960837484901,4994.2307536786993,4990.0688947173003,4985.9105039717024,4981.7555785517261,4977.6041155696003,4973.4561121399583,4969.3115653798413,4965.1704724086912,4961.0328303483502,4956.8986363230606,4952.7678874594576,4948.6405808865748,4944.5167137358349,4940.3962831410554,4936.2792862384376,4932.1657201665721,4928.0555820664331,4923.9488690813778,4919.8455783571435,4915.7457070418459,4911.6492522859771,4907.556211242405,4903.4665810663691,4899.3803589154813,4895.2975419497179,4891.2181273314263,4887.1421122253169,4883.0694937984626,4879.000269220297,4874.9344356626143,4870.8719902995617,4866.8129303076457,4862.7572528657229,4858.7049551550008,4854.6560343590381,4850.6104876637391,4846.5683122573528,4842.5295053304717,4838.4940640760296,4834.4619856892996,4830.4332673678909,4826.4079063117515,4822.3858997231591,4818.3672448067227,4814.3519387693832,4810.3399788204088,4806.3313621713914,4802.3260860362479,4798.3241476312178,4794.3255441748588,4790.3302728880462,4786.3383309939727,4782.3497157181446,{"$f":"KD36*KD35","v":4778.3644242883793},4774.3824539348061,4770.40380188986,4766.4284653882851,4762.4564416671283,4758.4877279657385,4754.5223215257674,4750.5602195911624,4746.6014194081699,4742.6459182253293,4738.6937132934754,4734.7448018657306,4730.7991811975089,4726.8568485465103,4722.9178011727217,4718.9820363384106,4715.0495513081287,4711.1203433487044,4707.194409729248,4703.2717477211399,4699.3523545980388,4695.4362276358734,4691.5233641128443,4687.6137613094161,4683.707416508325,4679.8043269945674,4675.9044900554054,4672.0079029803583,4668.1145630612082,4664.224467591991,4660.3376138689973,4656.4539991907732,4652.5736208581138,4648.6964761740655,4644.8225624439201,4640.9518769752176,4637.0844170777382,4633.2201800635066,4629.3591632467869,4625.5013639440813,4621.6467794741275,4617.7954071578988,4613.9472443186005]
[null,null,"Demand Factor",null,null,null,null,{"$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,{"$f":"G47+H47","v":542250},{"$f":"SUM(AG47:QJ47)","v":0},{"$f":"(SUM(I47:AF47))","v":542250},{"$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":180750},{"$f":"IF(P$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), P$14), 0)*Inputs!$E96","v":45187.5},{"$f":"IF(Q$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), Q$14), 0)*Inputs!$E96","v":45187.5},{"$f":"IF(R$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), R$14), 0)*Inputs!$E96","v":180750},{"$f":"IF(S$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), S$14), 0)*Inputs!$E96","v":45187.5},{"$f":"IF(T$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), T$14), 0)*Inputs!$E96","v":45187.5},{"$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,{"$f":"G48+H48","v":1497840.8860160001},{"$f":"SUM(AG48:QJ48)","v":0},{"$f":"(SUM(I48:AF48))","v":1497840.8860160001},{"$f":"IF(I$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), I$14), 0)*Inputs!$E97","v":224676.13290239993},{"$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":59913.635440639984},{"$f":"IF(P$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), P$14), 0)*Inputs!$E97","v":59913.635440639984},{"$f":"IF(Q$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), Q$14), 0)*Inputs!$E97","v":59913.635440639984},{"$f":"IF(R$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), R$14), 0)*Inputs!$E97","v":59913.635440639984},{"$f":"IF(S$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), S$14), 0)*Inputs!$E97","v":59913.635440639984},{"$f":"IF(T$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), T$14), 0)*Inputs!$E97","v":59913.635440639984},{"$f":"IF(U$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), U$14), 0)*Inputs!$E97","v":59913.635440639984},{"$f":"IF(V$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), V$14), 0)*Inputs!$E97","v":59913.635440639984},{"$f":"IF(W$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), W$14), 0)*Inputs!$E97","v":59913.635440639984},{"$f":"IF(X$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), X$14), 0)*Inputs!$E97","v":59913.635440639984},{"$f":"IF(Y$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), Y$14), 0)*Inputs!$E97","v":59913.635440639984},{"$f":"IF(Z$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), Z$14), 0)*Inputs!$E97","v":59913.635440639984},{"$f":"IF(AA$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AA$14), 0)*Inputs!$E97","v":52424.431010559994},{"$f":"IF(AB$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AB$14), 0)*Inputs!$E97","v":52424.431010559994},{"$f":"IF(AC$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AC$14), 0)*Inputs!$E97","v":449352.26580479986},{"$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,{"$f":"G50+H50","v":818002.78560000006},0,818002.78560000006,{"$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":409001.39280000003},{"$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":409001.39280000003},{"$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":563492.16},0,563492.16,{"$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":281746.08},{"$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":281746.08},{"$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,{"$f":"G54+H54","v":2339359.8946801247},1252053.8946801247,1087306,{"$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":543653},{"$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":543653},{"$f":"IF(Y$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), Y$14), 0)*Inputs!$E103","v":0},{"$f":"IF(Z$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), Z$14), 0)*Inputs!$E103","v":0},{"$f":"IF(AA$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), AA$14), 0)*Inputs!$E103","v":0},{"$f":"IF(AB$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), AB$14), 0)*Inputs!$E103","v":0},{"$f":"IF(AC$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), AC$14), 0)*Inputs!$E103","v":0},{"$f":"IF(AD$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), AD$14), 0)*Inputs!$E103","v":0},{"$f":"IF(AE$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), AE$14), 0)*Inputs!$E103","v":0},{"$f":"IF(AF$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), AF$14), 0)*Inputs!$E103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H54*0.85*(1.0175^17.5)","v":1252053.8946801247},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C104","v":"Batteries"},"EUR",null,{"$f":"G55+H55","v":1429215.7000000002},0,1429215.7000000002,{"$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":714607.85000000009},{"$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":714607.85000000009},{"$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":259131.75},0,259131.75,{"$f":"IF(I$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), I$14), 0)*Inputs!$E106","v":129565.875},{"$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":129565.875},{"$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":55500},0,55500,{"$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":55500},{"$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":7798071.1361165456},{"$f":"SUM(AG62:QJ62)","v":1259831.8545005429},{"$f":"SUM(I62:AF62)","v":6538239.2816160023},{"$f":"SUM(I47:I61)","v":466742.00790239993},{"$f":"SUM(J47:J61)","v":0},{"$f":"SUM(K47:K61)","v":0},0,0,1949008.3228000002,240663.63544063998,105101.13544063998,105101.13544063998,240663.63544063998,105101.13544063998,105101.13544063998,992726.98324064002,175913.63544063998,59913.635440639984,{"$f":"SUM(X47:X61)","v":603566.63544064004},59913.635440639984,59913.635440639984,767032.28101056011,52424.431010559994,449352.26580479986,0,0,0,{"$f":"SUM(AG47:AG61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(II47:II61)","v":7777.9598204181602},1252053.8946801247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"I62","v":466742.00790239993},{"$f":"J62+I63","v":466742.00790239993},466742.00790239993,466742.00790239993,466742.00790239993,2415750.3307024003,2656413.9661430405,2761515.1015836806,2866616.2370243208,3107279.8724649609,3212381.0079056011,3317482.1433462412,4310209.1265868815,4486122.7620275216,4546036.3974681618,{"$f":"X62+W63","v":5149603.0329088019},{"$f":"Y62+X63","v":5209516.6683494421},{"$f":"Z62+Y63","v":5269430.3037900822},{"$f":"AA62+Z63","v":6036462.584800642},{"$f":"AB62+AA63","v":6088887.0158112021},{"$f":"AC62+AB63","v":6538239.2816160023},{"$f":"AD62+AC63","v":6538239.2816160023},{"$f":"AE62+AD63","v":6538239.2816160023},{"$f":"AF62+AE63","v":6538239.2816160023},{"$f":"AG62+AF63","v":6538239.2816160023},6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,{"$f":"AX62+AW63","v":6538239.2816160023},6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,{"$f":"DJ62+DI63","v":6538239.2816160023},6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,{"$f":"FV62+FU63","v":6538239.2816160023},6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,6538239.2816160023,{"$f":"IH62+IG63","v":6538239.2816160023},6546017.2414364209,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,{"$f":"KQ62+KP63","v":7798071.1361165456},7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456,7798071.1361165456]
[]
[null,"Amortizable Project Costs"]
[null,null,"Loan Fee","EUR",null,{"$f":"G66+H66","v":62250},{"$f":"SUM(AG66:QJ66)","v":0},{"$f":"(SUM(I66:AF66))","v":62250},{"$f":"I139","v":62250},{"$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,{"$f":"G69+H69","v":776160},0,776160,{"$f":"Inputs!H118*Inputs!$E118","v":194040},{"$f":"Inputs!I118*Inputs!$E118","v":24255},{"$f":"Inputs!J118*Inputs!$E118","v":24255},{"$f":"Inputs!K118*Inputs!$E118","v":24255},{"$f":"Inputs!L118*Inputs!$E118","v":24255},{"$f":"Inputs!M118*Inputs!$E118","v":24255},{"$f":"Inputs!N118*Inputs!$E118","v":24255},{"$f":"Inputs!O118*Inputs!$E118","v":24255},{"$f":"Inputs!P118*Inputs!$E118","v":24255},{"$f":"Inputs!Q118*Inputs!$E118","v":24255},{"$f":"Inputs!R118*Inputs!$E118","v":24255},{"$f":"Inputs!S118*Inputs!$E118","v":24255},{"$f":"Inputs!T118*Inputs!$E118","v":24255},{"$f":"Inputs!U118*Inputs!$E118","v":24255},{"$f":"Inputs!V118*Inputs!$E118","v":24255},{"$f":"Inputs!W118*Inputs!$E118","v":24255},{"$f":"Inputs!X118*Inputs!$E118","v":24255},{"$f":"Inputs!Y118*Inputs!$E118","v":194040},0,{"$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},{"$f":"AD70","v":0},0]
[null,null,"Operating Expenses During Construction","EUR",null,96444.999999999985,0,96444.999999999985,{"$f":"OpEx!K36+Payroll!T50","v":0},{"$f":"OpEx!L36+Payroll!U50","v":3115},{"$f":"OpEx!M36+Payroll!V50","v":3115},{"$f":"OpEx!N36+Payroll!W50","v":3115},{"$f":"OpEx!O36+Payroll!X50","v":3115},{"$f":"OpEx!P36+Payroll!Y50","v":3115},{"$f":"OpEx!Q36+Payroll!Z50","v":3115},{"$f":"OpEx!R36+Payroll!AA50","v":3115},{"$f":"OpEx!S36+Payroll!AB50","v":3115},{"$f":"OpEx!T36+Payroll!AC50","v":4748.333333333333},{"$f":"OpEx!U36+Payroll!AD50","v":4748.333333333333},{"$f":"OpEx!V36+Payroll!AE50","v":4748.333333333333},{"$f":"OpEx!W36+Payroll!AF50","v":4748.333333333333},{"$f":"OpEx!X36+Payroll!AG50","v":4748.333333333333},{"$f":"OpEx!Y36+Payroll!AH50","v":4748.333333333333},{"$f":"OpEx!Z36+Payroll!AI50","v":4748.333333333333},{"$f":"OpEx!AA36+Payroll!AJ50","v":4748.333333333333},{"$f":"OpEx!AB36+Payroll!AK50","v":4748.333333333333},{"$f":"OpEx!AC36+Payroll!AL50","v":4748.333333333333},{"$f":"OpEx!AD36+Payroll!AM50","v":4748.333333333333},{"$f":"OpEx!AE36+Payroll!AN50","v":4748.333333333333},{"$f":"OpEx!AF36+Payroll!AO50","v":4848.333333333333},{"$f":"OpEx!AG36+Payroll!AP50","v":4848.333333333333},{"$f":"OpEx!AH36+Payroll!AQ50","v":4848.333333333333},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest During Construction","EUR",null,517399.77777777769,0,517399.77777777769,{"$f":"I140","v":0},{"$f":"J140","v":10375},{"$f":"K140","v":10375},10375,10375,10375,11060.875,12577.666666666666,12813.666666666666,12857.916666666666,14591.861111111109,14824.583333333332,15862,27126.097222222223,27780.833333333332,28650.263888888891,32082.916666666664,32460.680555555555,32345.833333333336,36356.25,36356.25,38877.083333333328,39450,39450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Amortizable Financing Costs",null,null,null,1477254.7777777775,{"$f":"SUM(AG73:QJ73)","v":0},{"$f":"(SUM(I73:AF73))","v":1477254.7777777775},{"$f":"SUM(I66:I72)","v":281290},37745,37745,37745,37745,37745,38430.875,39947.666666666664,40183.666666666664,41861.25,43595.194444444438,43827.916666666664,44865.333333333328,56129.430555555555,56784.166666666664,57653.597222222219,61086.25,231249.01388888891,37094.166666666672,41104.583333333336,41104.583333333336,43725.416666666664,44298.333333333336,44298.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"G75+H75","v":9275325.9138943236},{"$f":"G62+G73","v":1259831.8545005429},8015494.0593937803,748032.00790239987,37745,37745,37745,37745,1986753.3228000002,279094.51044063998,145048.80210730663,145284.80210730663,282524.88544063998,148696.32988508441,148929.05210730663,1037592.3165739734,232043.06599619554,116697.80210730665,661220.23266286228,120999.88544063998,291162.64932952891,804126.44767722674,93529.01434389333,490456.84913813317,43725.416666666664,44298.333333333336,44298.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS62+BS73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"GQ62+GQ73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7777.9598204181602,1252053.8946801247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC62+JC73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LO62+LO73","v":0},0,0,0,0,0]
[null,"Cumulative Capitalized Costs",null,null,null,null,null,null,{"$f":"I75","v":748032.00790239987},{"$f":"J75+I76","v":785777.00790239987},823522.00790239987,861267.00790239987,899012.00790239987,2885765.3307023998,3164859.84114304,3309908.6432503466,3455193.4453576533,3737718.3307982935,3886414.6606833776,4035343.7127906843,5072936.0293646576,5304979.0953608528,5421676.897468159,{"$f":"X75+W76","v":6082897.1301310211},{"$f":"Y75+X76","v":6203897.0155716613},{"$f":"Z75+Y76","v":6495059.6649011904},{"$f":"AA75+Z76","v":7299186.1125784172},{"$f":"AB75+AA76","v":7392715.1269223103},{"$f":"AC75+AB76","v":7883171.9760604436},{"$f":"AD75+AC76","v":7926897.3927271105},{"$f":"AE75+AD76","v":7971195.7260604436},{"$f":"AF75+AE76","v":8015494.0593937766},8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,{"$f":"AW75+AV76","v":8015494.0593937766},8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,{"$f":"DI75+DH76","v":8015494.0593937766},8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,{"$f":"FU75+FT76","v":8015494.0593937766},8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,8015494.0593937766,{"$f":"IG75+IF76","v":8015494.0593937766},8015494.0593937766,8023272.0192141952,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,{"$f":"KQ75+KP76","v":9275325.9138943199},9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199,9275325.9138943199]
[]
[null,"Other Capital Costs"]
[null,null,"Operating Capital",null,null,{"$f":"G79+H79","v":99102.8},{"$f":"SUM(AG79:QJ79)","v":0},{"$f":"(SUM(I79:AF79))","v":99102.8},{"$f":"Inputs!E141","v":99102.8},null,0,0,null,0,0,null,null,null,null,null,0]
[null,null,"Debt Service Reserve Account",null,null,{"$f":"G80+H80","v":185403.14572866826},{"$f":"SUM(AG80:QJ80)","v":0},{"$f":"(SUM(I80:AF80))","v":185403.14572866826},0,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E142","v":185403.14572866826},null,null,null,null,null,0]
[null,"Total Other Capital Costs",null,null,null,{"$f":"G81+H81","v":284505.94572866824},0,{"$f":"(SUM(I81:AF81))","v":284505.94572866824},{"$f":"I79+I80","v":99102.8},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,185403.14572866826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW79+AW80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":9559831.8596229907},{"$f":"G75","v":1259831.8545005429},{"$f":"(H75+H81)","v":8300000.0051224483},{"$f":"I75+I81","v":847134.80790239992},37745,37745,37745,37745,1986753.3228000002,279094.51044063998,145048.80210730663,145284.80210730663,282524.88544063998,148696.32988508441,148929.05210730663,1037592.3165739734,232043.06599619554,116697.80210730665,{"$f":"X75+X81","v":661220.23266286228},120999.88544063998,476565.79505819717,804126.44767722674,93529.01434389333,490456.84913813317,43725.416666666664,44298.333333333336,44298.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW75+AW81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,7777.9598204181602,1252053.8946801247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ75+KQ81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Uses of Funds (Construction Phase)",null,"EUR",null,null,null,{"$f":"AF84","v":8300000.0051224455},{"$f":"I83","v":847134.80790239992},{"$f":"I84+J83","v":884879.80790239992},922624.80790239992,960369.80790239992,998114.80790239992,2984868.1307024001,{"$f":"N84+O83","v":3263962.6411430403},3409011.4432503469,3554296.2453576536,3836821.1307982937,3985517.4606833784,4134446.5127906851,5172038.8293646583,5404081.8953608535,5520779.6974681597,{"$f":"W84+X83","v":6181999.9301310219},{"$f":"X84+Y83","v":6302999.815571662},{"$f":"Y84+Z83","v":6779565.6106298594},{"$f":"Z84+AA83","v":7583692.0583070861},{"$f":"AA84+AB83","v":7677221.0726509793},{"$f":"AB84+AC83","v":8167677.9217891125},{"$f":"AC84+AD83","v":8211403.3384557795},{"$f":"AD84+AE83","v":8255701.6717891125},{"$f":"AE84+AF83","v":8300000.0051224455},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Project Spend of Total",null,null,null,null,null,{"$f":"MAX(I85:IT85)","v":1},{"$f":"I84/$H$83","v":0.1020644346240458},0.10661202498268497,0.11115961534132417,0.11570720569996334,0.12025479605860252,0.35962266612774113,0.39324851073839096,0.41072427001764256,0.42822846303181633,0.46226760583498216,0.48018282629200804,0.4981260855709711,0.62313720797261085,0.65109420385851291,0.66515418000734239,{"$f":"X84/$H$84","v":0.74481926823081035},0.75939756767249267,0.81681513330671907,0.91369783778635161,0.92496639372444445,0.98405758033112423,0.98932570281783283,0.99466285140891642,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":2075000},{"$f":"I92","v":2075000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"(SUM(I92:Z92))","v":2075000},{"$f":"I105","v":2075000},{"$f":"J105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt",null,null,null,null,{"$f":"SUM(H95:H96)","v":6225000},1037500,0,0,0,0,135000,345000,0,25000,325000,75000,175000,1212500,175000,125000,750000,0,225000,875000,0,550000,125000,0,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW95:AW96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":4150000},{"$f":"I114","v":0},0,0,0,0,135000,345000,0,25000,325000,75000,175000,175000,175000,125000,750000,0,225000,875000,0,550000,125000,0,70000]
[null,null,"   Subordinated Debt",null,"EUR",null,null,{"$f":"(SUM(I96:CH96))","v":2075000},{"$f":"I150","v":1037500},0,0,0,0,0,0,0,0,0,0,0,1037500,0,0,0,0,0,0,0,0,{"$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":8300000},{"$f":"I91+I94","v":3112500},{"$f":"J91+J94","v":0},0,0,0,135000,345000,0,25000,325000,75000,175000,1212500,175000,125000,750000,0,225000,875000,0,550000,125000,0,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV91+BV94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":-5.1224455237388611E-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":2075000},{"$f":"Inputs!$F165+Inputs!$G165","v":2075000},0,0,0,0,{"$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":2075000},{"$f":"I104","v":2075000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Undrawn Equity (End)",null,"EUR",null,null,null,{"$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($I104:I104)","v":2075000},{"$f":"SUM($I104:J104)","v":2075000},{"$f":"SUM($I104:K104)","v":2075000},{"$f":"SUM($I104:L104)","v":2075000},{"$f":"SUM($I104:M104)","v":2075000},{"$f":"SUM($I104:N104)","v":2075000},{"$f":"SUM($I104:O104)","v":2075000},{"$f":"SUM($I104:P104)","v":2075000},{"$f":"SUM($I104:Q104)","v":2075000},{"$f":"SUM($I104:R104)","v":2075000},{"$f":"SUM($I104:S104)","v":2075000},{"$f":"SUM($I104:T104)","v":2075000},{"$f":"SUM($I104:U104)","v":2075000},{"$f":"SUM($I104:V104)","v":2075000},{"$f":"SUM($I104:W104)","v":2075000},{"$f":"SUM($I104:X104)","v":2075000},{"$f":"SUM($I104:Y104)","v":2075000},{"$f":"SUM($I104:Z104)","v":2075000},{"$f":"SUM($I104:AA104)","v":2075000}]
[null,null,"Additional Funding Required",null,"EUR",null,null,{"$f":"ROUND(SUM(I108:T108),-3)","v":0}]
[]
["·","Senior Debt",null,null,"Unit"]
[null,null,null,null,null,null,null,null,{"$f":"MIN(I112:QJ112)","v":7391.5979564078807}]
[null,"Principal",null,null,null,null,null,null,{"$f":"I374","v":2289789.2708332161},2252044.2708332161,2214299.2708332161,2176554.2708332161,2213487.9920976004,49893.337649600115,77292.645538457728,227268.99340864873,90168.009630839719,94136.942519697332,75762.975975617737,85017.742197808722,101089.10830533286,88038.405650142086,86754.421872333027,78963.527538968352,144946.14108733321,69197.310087301885,17345.69744838553,31171.799154309803,18818.587487408673,7391.5979564078807,166102.70107522173,191804.36774188839,72860.353244192098,46986.487757858558,155768.36749232683,71676.715683520801,155614.1483976992,215361.93193555111,97130.717338386428,116645.87196513425,150124.5390182519,20539.773789613842,85115.129276652369,147287.27904850061,69188.853877825808,165216.18881658619,273802.59766224993,214060.94530101292,301098.9397275701,363747.54323879856,244456.30540046334,262844.84144979215,295125.25389841339,164285.49607839776,227494.9267136947,289029.77922923974,210207.72330248292,305401.87911849952,413134.23375930253,352545.85305156832,438837.86656733864,500858.30935946491,381037.28738689248,398824.1960208384,430540.95911042741,299115.44464723358,361618.45188925177,423354.65501019714,343743.57274926186,438113.45703024312,545001.89595124393,483576.50268198375,{"$f":"BU374","v":569130.524785858},630528.39421976439,510056.38171027316,526986.97063825175,558017.6531673501,425928.83882954926,487606.06371648557,549423.8824182034,468906.53673124133,562335.90385441447,668265.40994633909,605887.56501610915,690586.44027235673,751242.19039267977,630247.85733805015,646710.03227567778,677182.07601026399,544467.76528629591,605449.70775205817,667479.35625093302,586190.98105515458,678813.43129993812,783787.7488965512,720591.85750548495,804568.28455636115,864612.23486551328,743099.12624789716,758962.93149415695,788878.64964147937,655586.0393161762,715878.05696939258,778124.69746852666,696083.73562975472,787907.71423096315,891397.82902562025,827393.13979756355,910139.68369099172,969577.01786545594,847222.89690161287,862489.15212845406,891850.72775374784,757982.04093060514,817589.34777513053,880058.08916053595,797271.84794118628,888314.4272083512,990330.76106776902,925093.11881866376,1006573.493034674,1065113.7553714111,941897.96925772866,956436.55406494334,985246.03844976507,850842.92631155043,909770.59140723501,972466.48789327848,888942.12195700465,979215.66691824573,1079767.5317408103,1013097.0367953014,1093318.4866088349,1150825.7817830453,1026751.5121769074,1040824.5804187545,{"$f":"EG374","v":1069083.8913596387},934069.18327702081,992322.12933947309,1055250.1790623008,970994.68924395426,1060507.1737478871,1159603.654774864,1091509.077655877,1170478.6422565314,1226957.7602130724,1102028.0227663547,1115505.176407048,1143216.0964531514,1007631.1705168815,1065214.1724549234,1128380.5709319119,1043400.8029434943,1132097.2967161401,1229747.2514387916,1160237.1380520479,1237961.6492464172,1293417.1949367861,1167634.837595525,1180516.340911594,1207680.5155399605,1071527.0485456761,1128444.7319351528,1191865.1483095714,1106167.791380835,1193516.5708019743,1289728.6277958294,1218811.2982329307,1295297.3790761353,1349733.7708671251,1223101.4721043452,1235256.7430211867,1261875.6787482302,1125189.6961958613,1181446.5356884315,1245125.7901757439,1158717.3756280583,1244725.9715569508,1339508.5292418576,1267192.0765094645,1342446.1398644834,1395867.6078768612,1268387.8748571388,1280078.2932444643,1306153.3556722282,1168867.2704704325,1224477.7942076835,1288420.6459707718,1200797.2421350784,1285472.9633494671,1378834.1886740229,1305126.4773477179,1379154.7243710957,1431565.308746851,1303240.4754211416,1314335.165353999,1339867.5771497129,1202021.8431616873,1256990.919423348,1320966.2375761571,{"$f":"GS374","v":1232099.0295425286},1315448.961271375,1407396.788320286,1332305.4531216701,1405113.8716741314,1456517.4207708081,1327349.6459000367,1337848.2838183579,1362839.122625778,1224450.736029194,1278782.3765619351,1341999.9988797163,1251895.0306780923,1333926.0330569712,1424468.1615798557,1348000.6058753903,1419594.9688558576,1469995.1373664399,1339986.4024723067,1349757.907154758,1374208.1034357313,1235307.6286004293,1289005.6882685903,1351470.3389763676,1260133.4360435777,1340852.1424911991,1429996.0363513064,1352159.4305713691,1422545.2941728334,1471945.5411696183,1341097.6484110346,1350402.5991326433,1374312.9339372984,1234841.9359462322,1287910.1107936392,1349626.3433646145,1187143.2315190379,1266556.0470333269,1354308.932574599,1367811.7854155113,1436994.4873011669,1485398.0742020097,1599042.0059314342,355695.1145496415,379066.21721356863,331756.53196302161,384198.35720084136,445170.55243024096,444087.94583232037,522201.0452044399,608569.90953530336,620717.34762104403,688702.00501905172,736111.99347433145,696292.03580126783,704400.14348525787,727232.48925199581,679383.03612478462,731201.88404376013,791434.24804588116,784958.11107270257,850164.52142852382,922316.1213492573,920682.40704904939,{"$f":"JE374","v":977598.66947932192},1017569.0627559345,972872.07056969916,980085.65962777042,999621.4679269538,948220.41873818741,991474.87317338411,1041858.0161844946,1027697.8917707882,1091274.5403262833,1161721.8828978664,1158401.028000599,1213752.8066920866,1252319.6091379519,1206341.9144740459,1212593.6896105374,1231092.4941065134,1178597.036349657,1220382.8932050597,1269542.9957201032,1253757.111674167,1315637.8200612909,1384314.6984489532,1379239.555477892,1432957.7040321103,1470049.3819345292,1422717.3920386541,1427800.5723158901,1445186.5472162995,1391562.7801675424,1431805.1046878397,1479667.102850992,1462180.2662841508,1522289.6893692124,1589120.6333505996,1582214.703117013,1634220.6446566158,1669756.1579366887,1620986.6931149862,1624815.3471360325,1641002.9156509133,3411994.4436502475,3450608.3151635681,3497087.0861988626,3552129.7960831434,3613480.3511048323,3681508.5255824775,3747213.3291938496,3800730.7199720312,3837964.302285233,3862411.018210921,3867374.2221861002,3886754.1033367543,3905615.6331886775,3946266.9948724317,3995065.8154332736,4049115.3341527483,4109410.6291035088,4176317.2968531023,4240922.4495400935,4293463.4994308716,4329880.8417197196,4353634.7911679447,4358120.3238797858,{"$f":"LQ374","v":4377162.0553313792},4395535.8640506901,4435336.9641302861,3966308.7098201849]
[null,null,"Starting Balance",null,"EUR",null,null,0,0,{"$f":"I116","v":0},0,0,0,0,135000,480000,480000,505000,830000,905000,1080000,1255000,1430000,1555000,2305000,2305000,2530000,{"$f":"AA116","v":3405000},{"$f":"AB116","v":3405000},{"$f":"AC116","v":3955000},{"$f":"AD116","v":4080000},{"$f":"AE116","v":4080000},4150000,4150000,4150000,4150000,4133906.4334953828,4133906.4334953828,4133906.4334953828,4098306.9943400421,4098306.9943400421,4098306.9943400421,4062215.8159624147,4062215.8159624147,4062215.8159624147,4025626.1059110328,4025626.1059110328,4025626.1059110328,3988530.9779095016,3988530.9779095016,3988530.9779095016,3950923.4505604832,3950923.4505604832,3950923.4505604832,3912796.4460317809,3912796.4460317809,3912796.4460317809,3874142.7887242734,3874142.7887242734,3874142.7887242734,3834955.203921448,3834955.203921448,3834955.203921448,3795226.3164202808,3795226.3164202808,3795226.3164202808,3754948.649143205,3754948.649143205,3754948.649143205,3714114.6217309055,3714114.6217309055,3714114.6217309055,3672716.549115676,3672716.549115676,3672716.549115676,3630746.6400750703,3630746.6400750703,3630746.6400750703,3588196.9957655743,3588196.9957655743,3588196.9957655743,3545059.6082360228,3545059.6082360228,3545059.6082360228,3501326.3589204834,3501326.3589204834,3501326.3589204834,3456989.0171103217,3456989.0171103217,3456989.0171103217,3412039.2384051615,3412039.2384051615,3412039.2384051615,3366468.5631424463,3366468.5631424463,{"$f":"CQ116","v":3366468.5631424463},3320268.4148053103,3320268.4148053103,3320268.4148053103,3273430.0984084555,3273430.0984084555,3273430.0984084555,3225944.7988617336,3225944.7988617336,3225944.7988617336,3177803.5793111245,3177803.5793111245,3177803.5793111245,3128997.3794567962,3128997.3794567962,3128997.3794567962,3079517.0138479341,3079517.0138479341,3079517.0138479341,3029353.1701540155,3029353.1701540155,3029353.1701540155,2978496.4074122063,2978496.4074122063,2978496.4074122063,2926937.1542505464,2926937.1542505464,2926937.1542505464,2874665.7070865943,2874665.7070865943,2874665.7070865943,2821672.2283011875,2821672.2283011875,2821672.2283011875,2767946.744386978,2767946.744386978,2767946.744386978,2713479.1440713927,2713479.1440713927,2713479.1440713927,2658259.1764136665,2658259.1764136665,2658259.1764136665,2602276.4488755884,2602276.4488755884,2602276.4488755884,2545520.4253656007,2545520.4253656007,2545520.4253656007,2487980.4242558787,2487980.4242558787,2487980.4242558787,2429645.6163720214,2429645.6163720214,2429645.6163720214,2370505.0229549739,2370505.0229549739,2370505.0229549739,2310547.5135947969,2310547.5135947969,2310547.5135947969,2249761.8041358939,2249761.8041358939,2249761.8041358939,{"$f":"FC116","v":2188136.454553307},2188136.454553307,2188136.454553307,2125659.8667996731,2125659.8667996731,2125659.8667996731,2062320.2826224426,2062320.2826224426,2062320.2826224426,1998105.7813509463,1998105.7813509463,1998105.7813509463,1933004.2776528951,1933004.2776528951,1933004.2776528951,1867003.5192598896,1867003.5192598896,1867003.5192598896,1800091.0846615119,1800091.0846615119,1800091.0846615119,1732254.3807675664,1732254.3807675664,1732254.3807675664,1663480.640538027,1663480.640538027,1663480.640538027,1593756.9205802495,1593756.9205802495,1593756.9205802495,1523070.0987129903,1523070.0987129903,1523070.0987129903,1451406.8714967801,1451406.8714967801,1451406.8714967801,1378753.751730182,1378753.751730182,1378753.751730182,1305097.0659114658,1305097.0659114658,1305097.0659114658,1230422.951665221,1230422.951665221,1230422.951665221,1154717.355133422,1154717.355133422,1154717.355133422,1077966.028330456,1077966.028330456,1077966.028330456,1000154.5264616165,1000154.5264616165,1000154.5264616165,921268.20520455611,921268.20520455611,921268.20520455611,841292.21795318765,841292.21795318765,841292.21795318765,760211.51302351535,760211.51302351535,760211.51302351535,678010.83082086954,{"$f":"HO116","v":678010.83082086954},678010.83082086954,594674.70096801245,594674.70096801245,594674.70096801245,510187.43939357344,510187.43939357344,510187.43939357344,424533.14538026741,424533.14538026741,424533.14538026741,337695.69857233902,337695.69857233902,337695.69857233902,249658.75594167109,249658.75594167109,249658.75594167109,160405.74871198492,160405.74871198492,160405.74871198492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KA116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Drawdown",null,"EUR",null,null,{"$f":"ROUND(SUM(I114:QJ114),0)","v":4150000},{"$f":"I108","v":0},{"$f":"J108","v":0},0,0,0,135000,345000,0,25000,325000,75000,175000,175000,175000,125000,750000,0,225000,875000,0,550000,125000,0,70000,0,0,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":-4150000},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,{"$f":"AB135*-1","v":0},0,0,0,0,0,0,0,-16093.566504617032,0,0,-35599.439155340602,0,0,-36091.178377627402,0,0,-36589.710051381779,0,0,-37095.128001531339,0,0,-37607.527349018412,0,0,-38127.004528702069,0,0,-38653.657307507339,0,0,-39187.584802825295,0,0,-39728.887501167046,0,0,-40277.667277075772,0,0,-40834.027412299547,0,0,-41398.072615229379,0,0,-41969.909040605518,0,0,-42549.644309496114,0,0,-43137.38752955167,0,0,-43733.249315539491,0,0,-44337.341810161626,0,0,-44949.778705160359,0,{"$f":"CN135*-1","v":0},-45570.675262715347,0,0,-46200.148337136248,0,0,-46838.316396854971,0,0,-47485.299546721741,0,0,-48141.219550609159,0,0,-48806.19985432845,0,0,-49480.365608862296,0,0,-50163.843693918541,0,0,-50856.762741809318,0,0,-51559.253161659944,0,0,-52271.447163952238,0,0,-52993.478785406915,0,0,-53725.483914209588,0,0,-54467.600315585325,0,0,-55219.967657726338,0,0,-55982.727538077968,0,0,-56756.023509987652,0,0,-57540.001109721998,0,0,-58334.807883857145,0,0,-59140.593417047341,0,0,-59957.509360177195,0,0,{"$f":"EZ135*-1","v":-60785.709458902747},0,0,-61625.349582586787,0,0,-62476.587753633867,0,0,-63339.584177230507,0,0,-64214.501271496258,0,0,-65101.503698051158,0,0,-66000.758393005497,0,0,-66912.434598377586,0,0,-67836.703893945596,0,0,-68773.740229539238,0,0,-69723.719957777605,0,0,-70686.821867259132,0,0,-71663.227216210187,0,0,-72653.11976659816,0,0,-73656.685818716083,0,0,-74674.114246244702,0,0,-75705.596531799063,0,0,-76751.32680296601,0,0,-77811.501868839463,0,0,-78886.321257060394,0,0,-79975.987251368468,0,0,-81080.704929672327,{"$f":"HL135*-1","v":0},0,-82200.682202645781,0,0,-83336.12985285715,0,0,-84487.261574439006,0,0,-85654.294013306062,0,0,-86837.446807928383,0,0,-88036.942630667952,0,0,-89253.007229686162,0,0,{"$f":"II135*-1","v":-160405.74871198492},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(ROUND(SUM(I113:I115), 2)=0,0,SUM(I113:I115))","v":0},0,0,0,0,135000,480000,480000,505000,830000,905000,1080000,1255000,1430000,1555000,2305000,2305000,2530000,3405000,{"$f":"IF(ROUND(SUM(AB113:AB115), 2)=0,0,SUM(AB113:AB115))","v":3405000},3955000,4080000,4080000,4150000,4150000,4150000,4150000,4133906.4334953828,4133906.4334953828,4133906.4334953828,4098306.9943400421,4098306.9943400421,4098306.9943400421,4062215.8159624147,4062215.8159624147,4062215.8159624147,4025626.1059110328,4025626.1059110328,4025626.1059110328,3988530.9779095016,3988530.9779095016,3988530.9779095016,3950923.4505604832,3950923.4505604832,3950923.4505604832,3912796.4460317809,3912796.4460317809,3912796.4460317809,3874142.7887242734,3874142.7887242734,3874142.7887242734,3834955.203921448,3834955.203921448,3834955.203921448,3795226.3164202808,3795226.3164202808,3795226.3164202808,3754948.649143205,3754948.649143205,3754948.649143205,3714114.6217309055,3714114.6217309055,3714114.6217309055,3672716.549115676,3672716.549115676,3672716.549115676,3630746.6400750703,3630746.6400750703,3630746.6400750703,3588196.9957655743,3588196.9957655743,3588196.9957655743,3545059.6082360228,3545059.6082360228,3545059.6082360228,3501326.3589204834,3501326.3589204834,3501326.3589204834,3456989.0171103217,3456989.0171103217,3456989.0171103217,3412039.2384051615,3412039.2384051615,{"$f":"IF(ROUND(SUM(CN113:CN115), 2)=0,0,SUM(CN113:CN115))","v":3412039.2384051615},3366468.5631424463,3366468.5631424463,3366468.5631424463,3320268.4148053103,3320268.4148053103,3320268.4148053103,3273430.0984084555,3273430.0984084555,3273430.0984084555,3225944.7988617336,3225944.7988617336,3225944.7988617336,3177803.5793111245,3177803.5793111245,3177803.5793111245,3128997.3794567962,3128997.3794567962,3128997.3794567962,3079517.0138479341,3079517.0138479341,3079517.0138479341,3029353.1701540155,3029353.1701540155,3029353.1701540155,2978496.4074122063,2978496.4074122063,2978496.4074122063,2926937.1542505464,2926937.1542505464,2926937.1542505464,2874665.7070865943,2874665.7070865943,2874665.7070865943,2821672.2283011875,2821672.2283011875,2821672.2283011875,2767946.744386978,2767946.744386978,2767946.744386978,2713479.1440713927,2713479.1440713927,2713479.1440713927,2658259.1764136665,2658259.1764136665,2658259.1764136665,2602276.4488755884,2602276.4488755884,2602276.4488755884,2545520.4253656007,2545520.4253656007,2545520.4253656007,2487980.4242558787,2487980.4242558787,2487980.4242558787,2429645.6163720214,2429645.6163720214,2429645.6163720214,2370505.0229549739,2370505.0229549739,2370505.0229549739,2310547.5135947969,2310547.5135947969,2310547.5135947969,{"$f":"IF(ROUND(SUM(EZ113:EZ115), 2)=0,0,SUM(EZ113:EZ115))","v":2249761.8041358939},2249761.8041358939,2249761.8041358939,2188136.454553307,2188136.454553307,2188136.454553307,2125659.8667996731,2125659.8667996731,2125659.8667996731,2062320.2826224426,2062320.2826224426,2062320.2826224426,1998105.7813509463,1998105.7813509463,1998105.7813509463,1933004.2776528951,1933004.2776528951,1933004.2776528951,1867003.5192598896,1867003.5192598896,1867003.5192598896,1800091.0846615119,1800091.0846615119,1800091.0846615119,1732254.3807675664,1732254.3807675664,1732254.3807675664,1663480.640538027,1663480.640538027,1663480.640538027,1593756.9205802495,1593756.9205802495,1593756.9205802495,1523070.0987129903,1523070.0987129903,1523070.0987129903,1451406.8714967801,1451406.8714967801,1451406.8714967801,1378753.751730182,1378753.751730182,1378753.751730182,1305097.0659114658,1305097.0659114658,1305097.0659114658,1230422.951665221,1230422.951665221,1230422.951665221,1154717.355133422,1154717.355133422,1154717.355133422,1077966.028330456,1077966.028330456,1077966.028330456,1000154.5264616165,1000154.5264616165,1000154.5264616165,921268.20520455611,921268.20520455611,921268.20520455611,841292.21795318765,841292.21795318765,841292.21795318765,760211.51302351535,{"$f":"IF(ROUND(SUM(HL113:HL115), 2)=0,0,SUM(HL113:HL115))","v":760211.51302351535},760211.51302351535,678010.83082086954,678010.83082086954,678010.83082086954,594674.70096801245,594674.70096801245,594674.70096801245,510187.43939357344,510187.43939357344,510187.43939357344,424533.14538026741,424533.14538026741,424533.14538026741,337695.69857233902,337695.69857233902,337695.69857233902,249658.75594167109,249658.75594167109,249658.75594167109,160405.74871198492,160405.74871198492,160405.74871198492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"I116","v":0},0,0,0,0,135000,480000,480000,505000,830000,905000,1080000,1255000,1430000,1555000,{"$f":"SUM(Y135:AJ135)","v":16093.566504617032},16093.566504617032,16093.566504617032,51693.005659957635,51693.005659957635,51693.005659957635,87784.184037585044,87784.184037585044,87784.184037585044,124373.89408896683,124373.89408896683,124373.89408896683,145375.45558588114,145375.45558588114,145375.45558588114,147383.54377955894,147383.54377955894,147383.54377955894,149419.36993063358,149419.36993063358,149419.36993063358,151483.31718675914,151483.31718675914,151483.31718675914,153575.77398805312,153575.77398805312,153575.77398805312,155697.13414020176,155697.13414020176,155697.13414020176,157847.79688857545,157847.79688857545,157847.79688857545,160028.16699336766,160028.16699336766,160028.16699336766,162238.65480577174,162238.65480577174,162238.65480577174,164479.67634521023,164479.67634521023,164479.67634521023,166751.65337763057,166751.65337763057,166751.65337763057,169055.01349488267,169055.01349488267,169055.01349488267,171390.19019519279,171390.19019519279,{"$f":"SUM(BW135:CH135)","v":171390.19019519279},173757.62296474891,173757.62296474891,173757.62296474891,176157.75736041315,176157.75736041315,176157.75736041315,178591.04509357683,178591.04509357683,178591.04509357683,181057.9441151736,181057.9441151736,181057.9441151736,183558.91870186693,183558.91870186693,183558.91870186693,186094.43954342831,186094.43954342831,186094.43954342831,188664.98383132211,188664.98383132211,188664.98383132211,191271.0353485143,191271.0353485143,191271.0353485143,193913.08456052165,193913.08456052165,193913.08456052165,196591.62870771845,196591.62870771845,196591.62870771845,199307.17189891863,199307.17189891863,199307.17189891863,202060.22520625009,202060.22520625009,202060.22520625009,204851.30676134001,204851.30676134001,204851.30676134001,207680.94185282843,207680.94185282843,207680.94185282843,210549.66302522869,210549.66302522869,210549.66302522869,213458.01017915405,213458.01017915405,213458.01017915405,216406.53067292817,216406.53067292817,216406.53067292817,219395.77942559923,219395.77942559923,219395.77942559923,222426.31902137731,222426.31902137731,222426.31902137731,225498.71981551393,225498.71981551393,225498.71981551393,228613.56004164476,228613.56004164476,228613.56004164476,{"$f":"SUM(EI135:ET135)","v":231771.42592061413},231771.42592061413,231771.42592061413,234972.91177080368,234972.91177080368,234972.91177080368,238218.62011998441,238218.62011998441,238218.62011998441,241509.16181871406,241509.16181871406,241509.16181871406,244845.15615530062,244845.15615530062,244845.15615530062,248227.23097235392,248227.23097235392,248227.23097235392,251656.02278494742,251656.02278494742,251656.02278494742,255132.17690041178,255132.17690041178,255132.17690041178,258656.34753978343,258656.34753978343,258656.34753978343,262229.19796093053,262229.19796093053,262229.19796093053,265851.40058337984,265851.40058337984,265851.40058337984,269523.63711486792,269523.63711486792,269523.63711486792,273246.59867963998,273246.59867963998,273246.59867963998,277020.98594852153,277020.98594852153,277020.98594852153,280847.50927078619,280847.50927078619,280847.50927078619,284726.88880784507,284726.88880784507,284726.88880784507,288659.85466878355,288659.85466878355,288659.85466878355,292647.14704776916,292647.14704776916,292647.14704776916,296689.51636335801,296689.51636335801,296689.51636335801,300787.72339972586,300787.72339972586,300787.72339972586,304942.53944984928,304942.53944984928,304942.53944984928,309154.7464606649,{"$f":"SUM(GU135:HF135)","v":309154.7464606649},309154.7464606649,313425.13718023431,313425.13718023431,313425.13718023431,317754.51530694065,317754.51530694065,317754.51530694065,322143.69564074697,322143.69564074697,322143.69564074697,326593.50423654373,326593.50423654373,326593.50423654373,331104.77855961426,331104.77855961426,331104.77855961426,335678.367643248,335678.367643248,335678.367643248,340315.13224853063,340315.13224853063,340315.13224853063,345015.94502634142,345015.94502634142,345015.94502634142,349781.6906815886,349781.6906815886,349781.6906815886,424533.14538026741,424533.14538026741,424533.14538026741,337695.69857233902,337695.69857233902,337695.69857233902,249658.75594167109,249658.75594167109,249658.75594167109,160405.74871198492,160405.74871198492,160405.74871198492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"J116-J119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2288906.4334953828,2288906.4334953828,2513906.4334953828,3353306.9943400426,3353306.9943400426,3903306.9943400426,3992215.8159624152,3992215.8159624152,4062215.8159624152,4025626.1059110332,4025626.1059110332,4025626.1059110332,3988530.9779095016,3988530.9779095016,3988530.9779095016,3950923.4505604832,3950923.4505604832,3950923.4505604832,3912796.4460317809,3912796.4460317809,3912796.4460317809,3874142.7887242734,3874142.7887242734,3874142.7887242734,3834955.2039214484,3834955.2039214484,3834955.2039214484,3795226.3164202813,3795226.3164202813,3795226.3164202813,3754948.6491432055,3754948.6491432055,3754948.6491432055,3714114.621730906,3714114.621730906,3714114.621730906,3672716.5491156764,3672716.5491156764,3672716.5491156764,3630746.6400750708,3630746.6400750708,3630746.6400750708,3588196.9957655743,3588196.9957655743,3588196.9957655743,3545059.6082360228,3545059.6082360228,3545059.6082360228,3501326.3589204834,3501326.3589204834,{"$f":"BV116-BV119","v":3501326.3589204834},3456989.0171103212,3456989.0171103212,3456989.0171103212,3412039.2384051611,3412039.2384051611,3412039.2384051611,3366468.5631424459,3366468.5631424459,3366468.5631424459,3320268.4148053098,3320268.4148053098,3320268.4148053098,3273430.0984084546,3273430.0984084546,3273430.0984084546,3225944.7988617332,3225944.7988617332,3225944.7988617332,3177803.579311124,3177803.579311124,3177803.579311124,3128997.3794567962,3128997.3794567962,3128997.3794567962,3079517.0138479341,3079517.0138479341,3079517.0138479341,3029353.1701540151,3029353.1701540151,3029353.1701540151,2978496.4074122058,2978496.4074122058,2978496.4074122058,2926937.1542505464,2926937.1542505464,2926937.1542505464,2874665.7070865938,2874665.7070865938,2874665.7070865938,2821672.228301187,2821672.228301187,2821672.228301187,2767946.7443869775,2767946.7443869775,2767946.7443869775,2713479.1440713922,2713479.1440713922,2713479.1440713922,2658259.176413666,2658259.176413666,2658259.176413666,2602276.4488755884,2602276.4488755884,2602276.4488755884,2545520.4253656007,2545520.4253656007,2545520.4253656007,2487980.4242558787,2487980.4242558787,2487980.4242558787,2429645.6163720218,2429645.6163720218,2429645.6163720218,{"$f":"EH116-EH119","v":2370505.0229549743},2370505.0229549743,2370505.0229549743,2310547.5135947969,2310547.5135947969,2310547.5135947969,2249761.8041358944,2249761.8041358944,2249761.8041358944,2188136.4545533075,2188136.4545533075,2188136.4545533075,2125659.8667996731,2125659.8667996731,2125659.8667996731,2062320.282622443,2062320.282622443,2062320.282622443,1998105.7813509465,1998105.7813509465,1998105.7813509465,1933004.2776528953,1933004.2776528953,1933004.2776528953,1867003.5192598896,1867003.5192598896,1867003.5192598896,1800091.0846615122,1800091.0846615122,1800091.0846615122,1732254.3807675664,1732254.3807675664,1732254.3807675664,1663480.640538027,1663480.640538027,1663480.640538027,1593756.9205802497,1593756.9205802497,1593756.9205802497,1523070.0987129905,1523070.0987129905,1523070.0987129905,1451406.8714967803,1451406.8714967803,1451406.8714967803,1378753.751730182,1378753.751730182,1378753.751730182,1305097.065911466,1305097.065911466,1305097.065911466,1230422.9516652212,1230422.9516652212,1230422.9516652212,1154717.3551334222,1154717.3551334222,1154717.3551334222,1077966.028330456,1077966.028330456,1077966.028330456,1000154.5264616165,1000154.5264616165,1000154.5264616165,921268.20520455611,{"$f":"GT116-GT119","v":921268.20520455611},921268.20520455611,841292.21795318765,841292.21795318765,841292.21795318765,760211.51302351535,760211.51302351535,760211.51302351535,678010.83082086954,678010.83082086954,678010.83082086954,594674.70096801245,594674.70096801245,594674.70096801245,510187.43939357338,510187.43939357338,510187.43939357338,424533.14538026735,424533.14538026735,424533.14538026735,337695.69857233891,337695.69857233891,337695.69857233891,249658.75594167103,249658.75594167103,249658.75594167103,160405.74871198484,160405.74871198484,160405.74871198484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF116-JF119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(I130:QJ130)","v":-2409029.979743944},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AA129","v":0},0,{"$f":"-AC129","v":0},0,0,0,0,0,0,{"$f":"-AJ129-AJ128","v":-76608.006359717096},0,0,{"$f":"-AM129-AM128","v":-57102.133708993526},0,0,{"$f":"-AP129-AP128","v":-56610.394486706726},0,0,{"$f":"-AS129-AS128","v":-56111.862812952349},0,0,{"$f":"-AV129-AV128","v":-55606.444862802789},0,0,{"$f":"-AY129-AY128","v":-55094.045515315716},0,0,{"$f":"-BB129-BB128","v":-54574.568335632059},0,0,{"$f":"-BE129-BE128","v":-54047.915556826789},0,0,{"$f":"-BH129-BH128","v":-53513.988061508833},0,0,{"$f":"-BK129-BK128","v":-52972.685363167082},0,0,{"$f":"-BN129-BN128","v":-52423.905587258356},0,0,{"$f":"-BQ129-BQ128","v":-51867.545452034581},0,0,{"$f":"-BT129-BT128","v":-51303.500249104749},0,0,{"$f":"-BW129-BW128","v":-50731.66382372861},0,0,{"$f":"-BZ129-BZ128","v":-50151.928554838014},0,0,{"$f":"-CC129-CC128","v":-49564.185334782458},0,0,{"$f":"-CF129-CF128","v":-48968.323548794637},0,0,{"$f":"-CI129-CI128","v":-48364.231054172502},0,0,{"$f":"-CL129-CL128","v":-47751.794159173769},0,0,{"$f":"-CO129-CO128","v":-47130.897601618781},0,0,{"$f":"-CR129-CR128","v":-46501.42452719788},0,0,{"$f":"-CU129-CU128","v":-45863.256467479157},0,0,{"$f":"-CX129-CX128","v":-45216.273317612387},0,0,{"$f":"-DA129-DA128","v":-44560.353313724969},0,0,{"$f":"-DD129-DD128","v":-43895.373010005678},0,0,{"$f":"-DG129-DG128","v":-43221.207255471832},0,0,{"$f":"-DJ129-DJ128","v":-42537.729170415587},0,0,{"$f":"-DM129-DM128","v":-41844.81012252481},0,0,{"$f":"-DP129-DP128","v":-41142.319702674184},0,0,{"$f":"-DS129-DS128","v":-40430.12570038189},0,0,{"$f":"-DV129-DV128","v":-39708.094078927214},0,0,{"$f":"-DY129-DY128","v":-38976.08895012454},0,0,{"$f":"-EB129-EB128","v":-38233.972548748803},0,0,{"$f":"-EE129-EE128","v":-37481.60520660779},0,0,{"$f":"-EH129-EH128","v":-36718.84532625616},0,0,{"$f":"-EK129-EK128","v":-35945.549354346476},0,0,{"$f":"-EN129-EN128","v":-35161.57175461213},0,0,{"$f":"-EQ129-EQ128","v":-34366.764980476983},0,0,{"$f":"-ET129-ET128","v":-33560.979447286787},0,0,{"$f":"-EW129-EW128","v":-32744.063504156929},0,0,{"$f":"-EZ129-EZ128","v":-31915.863405431381},0,0,{"$f":"-FC129-FC128","v":-31076.223281747338},0,0,{"$f":"-FF129-FF128","v":-30224.985110700265},0,0,{"$f":"-FI129-FI128","v":-29361.988687103621},0,0,{"$f":"-FL129-FL128","v":-28487.07159283787},0,0,{"$f":"-FO129-FO128","v":-27600.06916628297},0,0,{"$f":"-FR129-FR128","v":-26700.814471328635},0,0,{"$f":"-FU129-FU128","v":-25789.138265956539},0,0,{"$f":"-FX129-FX128","v":-24864.868970388528},0,0,{"$f":"-GA129-GA128","v":-23927.83263479489},0,0,{"$f":"-GD129-GD128","v":-22977.852906556527},0,0,{"$f":"-GG129-GG128","v":-22014.750997074989},0,0,{"$f":"-GJ129-GJ128","v":-21038.345648123941},0,0,{"$f":"-GM129-GM128","v":-20048.453097735961},0,0,{"$f":"-GP129-GP128","v":-19044.887045618045},0,0,{"$f":"-GS129-GS128","v":-18027.458618089426},0,0,{"$f":"-GV129-GV128","v":-16995.976332535058},0,0,{"$f":"-GY129-GY128","v":-15950.246061368111},0,0,{"$f":"-HB129-HB128","v":-14890.070995494667},0,0,{"$f":"-HE129-HE128","v":-13815.251607273738},0,0,{"$f":"-HH129-HH128","v":-12725.585612965668},0,0,{"$f":"-HK129-HK128","v":-11620.867934661806},0,0,{"$f":"-HN129-HN128","v":-10500.890661688347},0,0,{"$f":"-HQ129-HQ128","v":-9365.4430114769857},0,0,{"$f":"-HT129-HT128","v":-8214.3112898951185},0,0,{"$f":"-HW129-HW128","v":-7047.2788510280643},0,0,{"$f":"-HZ129-HZ128","v":-5864.1260564057447},0,0,{"$f":"-IC129-IC128","v":-4664.6302336661765},0,0,{"$f":"-IF129-IF128","v":-3448.5656346479591},0,0,{"$f":"-II129-II128","v":-2215.7033929038998},0,0,{"$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,{"$f":"SUM(I139:QJ139)","v":62250},{"$f":"Inputs!E190*Inputs!E179","v":62250},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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":1037500},1037500,1037500,1037500,1037500,1037500,1037500,1037500,1037500,1037500,1037500,1037500,2075000,2075000,2075000,2075000,2075000,2075000,2075000,2075000,2075000,2075000,2075000,2075000,2075000,2075000,2075000,2066837.7487099241,2066837.7487099241,2066837.7487099241,2058216.5022935076,2058216.5022935076,2058216.5022935076,2049334.0234894273,2049334.0234894273,2049334.0234894273,2040182.3966951044,2040182.3966951044,2040182.3966951044,2030753.4664572868,2030753.4664572868,2030753.4664572868,2021038.8302043332,2021038.8302043332,2021038.8302043332,2011029.8307582787,2011029.8307582787,2011029.8307582787,2000717.5486200093,2000717.5486200093,2000717.5486200093,1990092.7940206684,1990092.7940206684,1990092.7940206684,1979146.0987322128,1979146.0987322128,1979146.0987322128,1967867.7076298217,1967867.7076298217,1967867.7076298217,1956247.5699986371,1956247.5699986371,1956247.5699986371,1944275.3305770899,{"$f":"BU152","v":1944275.3305770899},1944275.3305770899,1931940.3203288303,1931940.3203288303,1931940.3203288303,1919231.5469350382,1919231.5469350382,1919231.5469350382,1906137.6849986408,1906137.6849986408,1906137.6849986408,1892647.0659517087,1892647.0659517087,1892647.0659517087,1878747.6676570354,1878747.6676570354,1878747.6676570354,1864427.1036946352,1864427.1036946352,1864427.1036946352,1849672.6123236103,1849672.6123236103,1849672.6123236103,1834471.0451095521,1834471.0451095521,1834471.0451095521,1818808.8552073408,1818808.8552073408,1818808.8552073408,1802672.0852889025,1802672.0852889025,1802672.0852889025,1786046.3551051656,1786046.3551051656,1786046.3551051656,1768916.8486711313,1768916.8486711313,1768916.8486711313,1751268.3010626393,1751268.3010626393,1751268.3010626393,1733084.9848130625,1733084.9848130625,1733084.9848130625,1714350.6958978071,1714350.6958978071,1714350.6958978071,1695048.7392941306,1695048.7392941306,1695048.7392941306,1675161.914103406,1675161.914103406,1675161.914103406,1654672.4982225774,1654672.4982225774,1654672.4982225774,1633562.2325511437,1633562.2325511437,1633562.2325511437,1611812.3047195999,1611812.3047195999,1611812.3047195999,1589403.3323248324,1589403.3323248324,{"$f":"EG152","v":1589403.3323248324},1566315.3456575312,1566315.3456575312,1566315.3456575312,1542527.769906224,1542527.769906224,1542527.769906224,1518019.4068220765,1518019.4068220765,1518019.4068220765,1492768.4158281162,1492768.4158281162,1492768.4158281162,1466752.294556048,1466752.294556048,1466752.294556048,1439947.8587933148,1439947.8587933148,1439947.8587933148,1412331.2218225352,1412331.2218225352,1412331.2218225352,1383877.7731349037,1383877.7731349037,1383877.7731349037,1354562.1564985886,1354562.1564985886,1354562.1564985886,1324358.2473625764,1324358.2473625764,1324358.2473625764,1293239.1295758339,1293239.1295758339,1293239.1295758339,1261177.0714010354,1261177.0714010354,1261177.0714010354,1228143.5008014822,1228143.5008014822,1228143.5008014822,1194108.9799791919,1194108.9799791919,1194108.9799791919,1159043.1791414653,1159043.1791414653,1159043.1791414653,1122914.8494725549,1122914.8494725549,1122914.8494725549,1085691.7952863467,1085691.7952863467,1085691.7952863467,1047340.8453352423,1047340.8453352423,1047340.8453352423,1007827.8232496695,1007827.8232496695,1007827.8232496695,967117.51708188176,967117.51708188176,967117.51708188176,925173.64792690391,925173.64792690391,925173.64792690391,{"$f":"GS152","v":881958.83759266103},881958.83759266103,881958.83759266103,837434.57529048028,837434.57529048028,837434.57529048028,791561.18331628118,791561.18331628118,791561.18331628118,744297.78169187182,744297.78169187182,744297.78169187182,695602.25173484127,695602.25173484127,695602.25173484127,645431.19852458278,645431.19852458278,645431.19852458278,593739.91223100026,593739.91223100026,593739.91223100026,540482.32827143581,540482.32827143581,540482.32827143581,485610.98626031261,485610.98626031261,485610.98626031261,429076.98771491041,429076.98771491041,429076.98771491041,370829.95247958397,370829.95247958397,370829.95247958397,310817.97382959188,310817.97382959188,310817.97382959188,248987.57221452639,248987.57221452639,248987.57221452639,185283.64760012279,185283.64760012279,185283.64760012279,119649.43036597816,119649.43036597816,119649.43036597816,52026.430715421709,52026.430715421709,52026.430715421709,-17645.613447546246,-17645.613447546246,-17645.613447546246,-89428.79022069629,-89428.79022069629,-89428.79022069629,-163387.06903324957,-163387.06903324957,-163387.06903324957,-239586.35765210201,-239586.35765210201,-239586.35765210201,-318094.56091539434,-318094.56091539434,-318094.56091539434,-398981.64124576765,{"$f":"JE152","v":-398981.64124576765},-398981.64124576765,-482319.68099723163,-482319.68099723163,-482319.68099723163,-568182.94669120468,-568182.94669120468,-568182.94669120468,-656647.95519897086,-656647.95519897086,-656647.95519897086,-747793.54192953079,-747793.54192953079,-747793.54192953079,-841700.93108361342,-841700.93108361342,-841700.93108361342,-938453.80803645391,-938453.80803645391,-938453.80803645391,-1038138.3939138425,-1038138.3939138425,-1038138.3939138425,-1140843.5224279019,-1140843.5224279019,-1140843.5224279019,-1246660.7190410658,-1246660.7190410658,-1246660.7190410658,-1355684.2825288051,-1355684.2825288051,-1355684.2825288051,-1468011.3690137863,-1468011.3690137863,-1468011.3690137863,-1583742.078546349,-1583742.078546349,-1583742.078546349,-1702979.5443084578,-1702979.5443084578,-1702979.5443084578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ152","v":0},0,0]
[null,null,"Ending Balance",null,"EUR",null,null,0,{"$f":"I148+I150+I151","v":1037500},1037500,1037500,1037500,1037500,1037500,1037500,1037500,1037500,1037500,1037500,1037500,2075000,2075000,2075000,2075000,2075000,2075000,2075000,2075000,2075000,2075000,2075000,2075000,2075000,2075000,2075000,2066837.7487099241,2066837.7487099241,2066837.7487099241,2058216.5022935076,2058216.5022935076,2058216.5022935076,2049334.0234894273,2049334.0234894273,2049334.0234894273,2040182.3966951044,2040182.3966951044,2040182.3966951044,2030753.4664572868,2030753.4664572868,2030753.4664572868,2021038.8302043332,2021038.8302043332,2021038.8302043332,2011029.8307582787,2011029.8307582787,2011029.8307582787,2000717.5486200093,2000717.5486200093,2000717.5486200093,1990092.7940206684,1990092.7940206684,1990092.7940206684,1979146.0987322128,1979146.0987322128,1979146.0987322128,1967867.7076298217,1967867.7076298217,1967867.7076298217,1956247.5699986371,1956247.5699986371,1956247.5699986371,1944275.3305770899,{"$f":"BU148+BU150+BU151","v":1944275.3305770899},1944275.3305770899,1931940.3203288303,1931940.3203288303,1931940.3203288303,1919231.5469350382,1919231.5469350382,1919231.5469350382,1906137.6849986408,1906137.6849986408,1906137.6849986408,1892647.0659517087,1892647.0659517087,1892647.0659517087,1878747.6676570354,1878747.6676570354,1878747.6676570354,1864427.1036946352,1864427.1036946352,1864427.1036946352,1849672.6123236103,1849672.6123236103,1849672.6123236103,1834471.0451095521,1834471.0451095521,1834471.0451095521,1818808.8552073408,1818808.8552073408,1818808.8552073408,1802672.0852889025,1802672.0852889025,1802672.0852889025,1786046.3551051656,1786046.3551051656,1786046.3551051656,1768916.8486711313,1768916.8486711313,1768916.8486711313,1751268.3010626393,1751268.3010626393,1751268.3010626393,1733084.9848130625,1733084.9848130625,1733084.9848130625,1714350.6958978071,1714350.6958978071,1714350.6958978071,1695048.7392941306,1695048.7392941306,1695048.7392941306,1675161.914103406,1675161.914103406,1675161.914103406,1654672.4982225774,1654672.4982225774,1654672.4982225774,1633562.2325511437,1633562.2325511437,1633562.2325511437,1611812.3047195999,1611812.3047195999,1611812.3047195999,1589403.3323248324,1589403.3323248324,{"$f":"EG148+EG150+EG151","v":1589403.3323248324},1566315.3456575312,1566315.3456575312,1566315.3456575312,1542527.769906224,1542527.769906224,1542527.769906224,1518019.4068220765,1518019.4068220765,1518019.4068220765,1492768.4158281162,1492768.4158281162,1492768.4158281162,1466752.294556048,1466752.294556048,1466752.294556048,1439947.8587933148,1439947.8587933148,1439947.8587933148,1412331.2218225352,1412331.2218225352,1412331.2218225352,1383877.7731349037,1383877.7731349037,1383877.7731349037,1354562.1564985886,1354562.1564985886,1354562.1564985886,1324358.2473625764,1324358.2473625764,1324358.2473625764,1293239.1295758339,1293239.1295758339,1293239.1295758339,1261177.0714010354,1261177.0714010354,1261177.0714010354,1228143.5008014822,1228143.5008014822,1228143.5008014822,1194108.9799791919,1194108.9799791919,1194108.9799791919,1159043.1791414653,1159043.1791414653,1159043.1791414653,1122914.8494725549,1122914.8494725549,1122914.8494725549,1085691.7952863467,1085691.7952863467,1085691.7952863467,1047340.8453352423,1047340.8453352423,1047340.8453352423,1007827.8232496695,1007827.8232496695,1007827.8232496695,967117.51708188176,967117.51708188176,967117.51708188176,925173.64792690391,925173.64792690391,925173.64792690391,{"$f":"GS148+GS150+GS151","v":881958.83759266103},881958.83759266103,881958.83759266103,837434.57529048028,837434.57529048028,837434.57529048028,791561.18331628118,791561.18331628118,791561.18331628118,744297.78169187182,744297.78169187182,744297.78169187182,695602.25173484127,695602.25173484127,695602.25173484127,645431.19852458278,645431.19852458278,645431.19852458278,593739.91223100026,593739.91223100026,593739.91223100026,540482.32827143581,540482.32827143581,540482.32827143581,485610.98626031261,485610.98626031261,485610.98626031261,429076.98771491041,429076.98771491041,429076.98771491041,370829.95247958397,370829.95247958397,370829.95247958397,310817.97382959188,310817.97382959188,310817.97382959188,248987.57221452639,248987.57221452639,248987.57221452639,185283.64760012279,185283.64760012279,185283.64760012279,119649.43036597816,119649.43036597816,119649.43036597816,52026.430715421709,52026.430715421709,52026.430715421709,-17645.613447546246,-17645.613447546246,-17645.613447546246,-89428.79022069629,-89428.79022069629,-89428.79022069629,-163387.06903324957,-163387.06903324957,-163387.06903324957,-239586.35765210201,-239586.35765210201,-239586.35765210201,-318094.56091539434,-318094.56091539434,-318094.56091539434,-398981.64124576765,{"$f":"JE148+JE150+JE151","v":-398981.64124576765},-398981.64124576765,-482319.68099723163,-482319.68099723163,-482319.68099723163,-568182.94669120468,-568182.94669120468,-568182.94669120468,-656647.95519897086,-656647.95519897086,-656647.95519897086,-747793.54192953079,-747793.54192953079,-747793.54192953079,-841700.93108361342,-841700.93108361342,-841700.93108361342,-938453.80803645391,-938453.80803645391,-938453.80803645391,-1038138.3939138425,-1038138.3939138425,-1038138.3939138425,-1140843.5224279019,-1140843.5224279019,-1140843.5224279019,-1246660.7190410658,-1246660.7190410658,-1246660.7190410658,-1355684.2825288051,-1355684.2825288051,-1355684.2825288051,-1468011.3690137863,-1468011.3690137863,-1468011.3690137863,-1583742.078546349,-1583742.078546349,-1583742.078546349,-1702979.5443084578,-1702979.5443084578,-1702979.5443084578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ148+LQ150+LQ151","v":0},0,0,0]
[null,null,"Long-Term Portion of Long-Term Subordinated Debt",null,"EUR",null,null,null,{"$f":"I152-I155","v":1037500},1037500,1037500,1037500,1037500,1037500,{"$f":"O152-O155","v":1037500},1037500,1037500,1037500,1037500,1037500,2075000,2075000,2075000,2075000,2075000,2075000,2058216.5022935076,2058216.5022935076,2058216.5022935076,2049334.0234894271,2049334.0234894271,2049334.0234894271,2040182.3966951044,2040182.3966951044,2040182.3966951044,2030753.4664572868,2030753.4664572868,2030753.4664572868,2021038.8302043332,2021038.8302043332,2021038.8302043332,2011029.8307582787,2011029.8307582787,2011029.8307582787,2000717.5486200093,2000717.5486200093,2000717.5486200093,1990092.7940206684,1990092.7940206684,1990092.7940206684,1979146.0987322126,1979146.0987322126,1979146.0987322126,1967867.7076298215,1967867.7076298215,1967867.7076298215,1956247.5699986366,1956247.5699986366,1956247.5699986366,1944275.3305770895,1944275.3305770895,1944275.3305770895,1931940.32032883,1931940.32032883,1931940.32032883,1919231.5469350382,1919231.5469350382,1919231.5469350382,1906137.6849986408,1906137.6849986408,1906137.6849986408,1892647.0659517089,1892647.0659517089,1892647.0659517089,1878747.6676570354,1878747.6676570354,1878747.6676570354,1864427.1036946354,{"$f":"CA152-CA155","v":1864427.1036946354},1864427.1036946354,1849672.6123236106,1849672.6123236106,1849672.6123236106,1834471.0451095523,1834471.0451095523,1834471.0451095523,1818808.8552073408,1818808.8552073408,1818808.8552073408,1802672.0852889025,1802672.0852889025,1802672.0852889025,1786046.3551051654,1786046.3551051654,1786046.3551051654,1768916.8486711311,1768916.8486711311,1768916.8486711311,1751268.3010626393,1751268.3010626393,1751268.3010626393,1733084.9848130625,1733084.9848130625,1733084.9848130625,1714350.6958978071,1714350.6958978071,1714350.6958978071,1695048.7392941306,1695048.7392941306,1695048.7392941306,1675161.914103406,1675161.914103406,1675161.914103406,1654672.4982225774,1654672.4982225774,1654672.4982225774,1633562.232551144,1633562.232551144,1633562.232551144,1611812.3047196001,1611812.3047196001,1611812.3047196001,1589403.3323248327,1589403.3323248327,1589403.3323248327,1566315.3456575314,1566315.3456575314,1566315.3456575314,1542527.7699062245,1542527.7699062245,1542527.7699062245,1518019.4068220768,1518019.4068220768,1518019.4068220768,1492768.4158281165,1492768.4158281165,1492768.4158281165,1466752.2945560482,1466752.2945560482,1466752.2945560482,1439947.858793315,1439947.858793315,{"$f":"EM152-EM155","v":1439947.858793315},1412331.2218225352,1412331.2218225352,1412331.2218225352,1383877.773134904,1383877.773134904,1383877.773134904,1354562.1564985886,1354562.1564985886,1354562.1564985886,1324358.2473625764,1324358.2473625764,1324358.2473625764,1293239.1295758339,1293239.1295758339,1293239.1295758339,1261177.0714010352,1261177.0714010352,1261177.0714010352,1228143.5008014822,1228143.5008014822,1228143.5008014822,1194108.9799791919,1194108.9799791919,1194108.9799791919,1159043.1791414656,1159043.1791414656,1159043.1791414656,1122914.8494725551,1122914.8494725551,1122914.8494725551,1085691.7952863472,1085691.7952863472,1085691.7952863472,1047340.8453352426,1047340.8453352426,1047340.8453352426,1007827.8232496697,1007827.8232496697,1007827.8232496697,967117.51708188199,967117.51708188199,967117.51708188199,925173.64792690403,925173.64792690403,925173.64792690403,881958.83759266115,881958.83759266115,881958.83759266115,837434.5752904804,837434.5752904804,837434.5752904804,791561.1833162813,791561.1833162813,791561.1833162813,744297.78169187193,744297.78169187193,744297.78169187193,695602.25173484138,695602.25173484138,695602.25173484138,645431.19852458278,645431.19852458278,645431.19852458278,{"$f":"GY152-GY155","v":593739.91223100026},593739.91223100026,593739.91223100026,540482.32827143581,540482.32827143581,540482.32827143581,485610.98626031261,485610.98626031261,485610.98626031261,429076.98771491041,429076.98771491041,429076.98771491041,370829.95247958403,370829.95247958403,370829.95247958403,310817.97382959188,310817.97382959188,310817.97382959188,248987.57221452639,248987.57221452639,248987.57221452639,185283.64760012284,185283.64760012284,185283.64760012284,119649.43036597822,119649.43036597822,119649.43036597822,52026.430715421739,52026.430715421739,52026.430715421739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JK152-JK155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Annual Rate",null,"%",null,null,null,{"$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,{"$f":"SUM(I163:QJ163)","v":2603950.2811262901},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG160*(AF152+AF165)","v":20750},{"$f":"AH160*(AG152+AG165)","v":20957.5},21167.075000000001,21378.745750000002,20668.377487099242,20875.061261970233,21083.811874589934,20582.165022935074,20787.986673164425,20995.866539896069,20493.340234894273,20698.273637243215,20905.256373615648,20401.823966951044,20605.842206620557,20811.900628686763,20307.534664572868,20510.6100112186,20715.716111330785,20210.388302043331,20412.492185063766,20616.617106914404,20110.298307582787,20311.401290658614,20514.5153035652,20007.175486200093,20207.247241062094,20409.319713472716,19900.927940206686,20099.93721960875,20300.936591804839,19791.460987322127,19989.375597195347,20189.269353167303,19678.677076298216,19875.463847061201,20074.218485531812,19562.475699986371,19758.100456986234,19955.681461556098,19442.753305770901,19637.180838828608,19833.552647216897,19319.403203288304,19512.597235321187,19707.723207674397,19192.315469350382,19384.238624043886,19578.081010284324,19061.376849986409,19251.990618486274,19444.510524671135,18926.470659517086,19115.735366112258,19306.892719773379,18787.476676570353,18975.351443336058,19165.104957769418,18644.271036946353,18830.713747315818,19019.020884788973,18496.726123236105,18681.693384468465,18868.51031831315,18344.710451095521,{"$f":"CT160*(CS152+CS165)","v":18528.157555606478},18713.43913116254,18188.088552073408,18369.969437594144,18553.669131970084,18026.720852889026,18206.988061417916,18389.057942032094,17860.463551051656,18039.068186562174,18219.458868427795,17689.168486711314,17866.060171578425,18044.720773294212,17512.683010626395,17687.809840732658,17864.687939139985,17330.849848130623,17504.158346611934,17679.199930078052,17143.506958978072,17314.942028567853,17488.091448853531,16950.487392941308,17119.992266870719,17291.192189539426,16751.619141034062,16919.135332444403,17088.326685768847,16546.724982225773,16712.192232048033,16879.314154368512,16335.622325511438,16498.97854876655,16663.968334254219,16118.123047195999,16279.304277667959,16442.097320444638,15894.033323248324,16052.973656480808,16213.503393045616,15663.153456575312,15819.784991141065,15977.982841052477,15425.277699062241,15579.530476052862,15735.325780813391,15180.194068220766,15331.996008902972,15485.315968992003,14927.684158281163,15076.960999863975,15227.730609862614,14667.52294556048,14814.198175016085,14962.340156766246,14399.478587933148,14543.47337381248,14688.908107550606,14123.312218225352,14264.545340407605,14407.190793811682,13838.777731349037,13977.165508662527,{"$f":"FF160*(FE152+FE165)","v":14116.937163749153},13545.621564985886,13681.077780635746,13817.888558442104,13243.582473625764,13376.018298362022,13509.778481345642,12932.39129575834,13061.715208715923,13192.332360803082,12611.770714010354,12737.888421150457,12865.267305361962,12281.435008014823,12404.24935809497,12528.29185167592,11941.08979979192,12060.500697789837,12181.105704767737,11590.431791414654,11706.3361093288,11823.39947042209,11229.148494725549,11341.439979672805,11454.854379469531,10856.917952863467,10965.487132392102,11075.142003716024,10473.408453352424,10578.142537885949,10683.923963264808,10078.278232496696,10179.061014821662,10280.851624969879,9671.1751708188185,9767.8869225270064,9865.5657917522749,9251.7364792690387,9344.25384406173,9437.6963825023468,8819.5883759266108,8907.7842596858773,8996.8621022827356,8374.3457529048028,8458.0892104338509,8542.6701025381899,7915.6118331628122,7994.7679514944402,8074.7156310093851,7442.9778169187184,7517.407595087906,7592.5816710387844,6956.0225173484132,7025.5827425218968,7095.8385699471155,6454.3119852458276,6518.855105098286,6584.0436561492688,5937.3991223100029,5996.7731135331023,6056.740844668434,5404.8232827143584,5458.871515541502,5513.4602306969164,{"$f":"HR160*(HQ152+HQ165)","v":4856.1098626031262},4904.6709612291579,4953.717670841449,4290.7698771491041,4333.6775759205948,4377.0143516798007,3708.2995247958397,3745.3825200437982,3782.8363452442363,3108.1797382959189,3139.2615356788779,3170.6541510356665,2489.8757221452638,2514.7744793667166,2539.9222241603838,1852.836476001228,1871.36484076124,1890.0784891688527,1196.4943036597815,1208.4592466963795,1220.5438391633431,520.26430715421714,525.46695022575932,530.72161972801689,-176.45613447546245,-178.22069582021709,-180.00290277841927,-894.28790220696294,-903.23078122903257,-912.26308904132281,-1633.8706903324958,-1650.2093972358207,-1666.711491208179,-2395.8635765210201,-2419.8222122862303,-2444.0204344090926,-3180.9456091539432,-3212.7550652454829,-3244.8826158979377,-3989.8164124576765,-4029.7145765822534,-4070.0117223480756,{"$f":"JH160*(JG152+JG165)","v":-4823.1968099723163},{"$f":"JI160*(JH152+JH165)","v":-4871.4287780720397},{"$f":"JJ160*(JI152+JI165)","v":-4920.1430658527597},{"$f":"JK160*(JJ152+JJ165)","v":-5681.8294669120469},{"$f":"JL160*(JK152+JK165)","v":-5738.6477615811673},{"$f":"JM160*(JL152+JL165)","v":-5796.0342391969789},{"$f":"JN160*(JM152+JM165)","v":-6566.4795519897089},{"$f":"JO160*(JN152+JN165)","v":-6632.1443475096057},{"$f":"JP160*(JO152+JO165)","v":-6698.4657909847019},{"$f":"JQ160*(JP152+JP165)","v":-7477.9354192953078},{"$f":"JR160*(JQ152+JQ165)","v":-7552.714773488261},{"$f":"JS160*(JR152+JR165)","v":-7628.2419212231434},{"$f":"JT160*(JS152+JS165)","v":-8417.0093108361343},{"$f":"JU160*(JT152+JT165)","v":-8501.1794039444958},{"$f":"JV160*(JU152+JU165)","v":-8586.1911979839406},{"$f":"JW160*(JV152+JV165)","v":-9384.5380803645385},{"$f":"JX160*(JW152+JW165)","v":-9478.383461168185},{"$f":"JY160*(JX152+JX165)","v":-9573.1672957798673},{"$f":"JZ160*(JY152+JY165)","v":-10381.383939138424},{"$f":"KA160*(JZ152+JZ165)","v":-10485.19777852981},{"$f":"KB160*(KA152+KA165)","v":-10590.049756315109},{"$f":"KC160*(KB152+KB165)","v":-11408.435224279019},{"$f":"KD160*(KC152+KC165)","v":-11522.519576521809},{"$f":"KE160*(KD152+KD165)","v":-11637.744772287027},{"$f":"KF160*(KE152+KE165)","v":-12466.607190410657},{"$f":"KG160*(KF152+KF165)","v":-12591.273262314764},{"$f":"KH160*(KG152+KG165)","v":-12717.185994937912},{"$f":"KI160*(KH152+KH165)","v":-13556.842825288051},{"$f":"KJ160*(KI152+KI165)","v":-13692.411253540931},{"$f":"KK160*(KJ152+KJ165)","v":-13829.335366076341},{"$f":"KL160*(KK152+KK165)","v":-14680.113690137863},{"$f":"KM160*(KL152+KL165)","v":-14826.914827039242},{"$f":"KN160*(KM152+KM165)","v":-14975.183975309634},{"$f":"KO160*(KN152+KN165)","v":-15837.42078546349},{"$f":"KP160*(KO152+KO165)","v":-15995.794993318124},{"$f":"KQ160*(KP152+KP165)","v":-16155.752943251306},{"$f":"KR160*(KQ152+KQ165)","v":-17029.795443084578},{"$f":"KS160*(KR152+KR165)","v":-17200.093397515422},{"$f":"KT160*(KS152+KS165)","v":-17372.094331490578},{"$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,{"$f":"SUM(I169:QJ169)","v":2074999.9999999988},{"$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":8162.2512900759466},0,0,8621.2464164165358,0,0,{"$f":"AP170-AP168","v":8882.4788040803833},0,0,{"$f":"AS170-AS168","v":9151.6267943228158},0,0,{"$f":"AV170-AV168","v":9428.930237817578},0,0,{"$f":"AY170-AY168","v":9714.6362529537},0,0,{"$f":"BB170-BB168","v":10008.999446054448},0,0,{"$f":"BE170-BE168","v":10312.282138269351},0,0,{"$f":"BH170-BH168","v":10624.754599341046},0,0,{"$f":"BK170-BK168","v":10946.695288455667},0,0,{"$f":"BN170-BN168","v":11278.391102391179},0,0,{"$f":"BQ170-BQ168","v":11620.13763118472},0,0,{"$f":"BT170-BT168","v":11972.239421547245},0,0,{"$f":"BW170-BW168","v":12335.010248259539},0,0,{"$f":"BZ170-BZ168","v":12708.773393792057},0,0,{"$f":"CC170-CC168","v":13093.861936397356},0,0,{"$f":"CF170-CF168","v":13490.61904693213},0,0,{"$f":"CI170-CI168","v":13899.398294673221},0,0,{"$f":"CL170-CL168","v":14320.56396240012},0,0,{"$f":"CO170-CO168","v":14754.491371024807},0,0,{"$f":"CR170-CR168","v":15201.567214058225},0,0,{"$f":"CU170-CU168","v":15662.189902211408},0,0,{"$f":"CX170-CX168","v":16136.769918438316},0,0,{"$f":"DA170-DA168","v":16625.730183736909},0,0,{"$f":"DD170-DD168","v":17129.506434034323},0,0,{"$f":"DG170-DG168","v":17648.547608492001},0,0,{"$f":"DJ170-DJ168","v":18183.316249576907},0,0,{"$f":"DM170-DM168","v":18734.28891525534},0,0,{"$f":"DP170-DP168","v":19301.956603676488},0,0,{"$f":"DS170-DS168","v":19886.825190724492},0,0,{"$f":"DV170-DV168","v":20489.415880828645},0,0,{"$f":"DY170-DY168","v":21110.265671433626},0,0,{"$f":"EB170-EB168","v":21749.92783154374},0,0,{"$f":"EE170-EE168","v":22408.972394767348},0,0,{"$f":"EH170-EH168","v":23087.9866673012},0,0,{"$f":"EK170-EK168","v":23787.575751307093},0,0,{"$f":"EN170-EN168","v":24508.363084147451},0,0,{"$f":"EQ170-EQ168","v":25250.990993960208},0,0,{"$f":"ET170-ET168","v":26016.121272068194},0,0,{"$f":"EW170-EW168","v":26804.435762733141},0,0,{"$f":"EZ170-EZ168","v":27616.636970779713},0,0,{"$f":"FC170-FC168","v":28453.448687631309},0,0,{"$f":"FF170-FF168","v":29315.61663631523},0,0,{"$f":"FI170-FI168","v":30203.909136012211},0,0,{"$f":"FL170-FL168","v":31119.117786742521},0,0,{"$f":"FO170-FO168","v":32062.0581747986},0,0,{"$f":"FR170-FR168","v":33033.570599553175},0,0,{"$f":"FU170-FU168","v":34034.520822290229},0,0,{"$f":"FX170-FX168","v":35065.800837726456},0,0,{"$f":"GA170-GA168","v":36128.329668910403},0,0,{"$f":"GD170-GD168","v":37223.054186208064},0,0,{"$f":"GG170-GG168","v":38350.949951104354},0,0,{"$f":"GJ170-GJ168","v":39513.022085572768},0,0,{"$f":"GM170-GM168","v":40710.306167787712},0,0,{"$f":"GP170-GP168","v":41943.869154977845},0,0,{"$f":"GS170-GS168","v":43214.810334242829},0,0,{"$f":"GV170-GV168","v":44524.262302180723},0,0,{"$f":"GY170-GY168","v":45873.391974199105},0,0,{"$f":"HB170-HB168","v":47263.401624409307},0,0,{"$f":"HE170-HE168","v":48695.529957030536},0,0,{"$f":"HH170-HH168","v":50171.053210258528},0,0,{"$f":"HK170-HK168","v":51691.286293582569},0,0,{"$f":"HN170-HN168","v":53257.583959564407},0,0,{"$f":"HQ170-HQ168","v":54871.342011123168},0,0,{"$f":"HT170-HT168","v":56533.998545402217},0,0,{"$f":"HW170-HW168","v":58247.035235326446},0,0,{"$f":"HZ170-HZ168","v":60011.978649992074},0,0,{"$f":"IC170-IC168","v":61830.401615065486},0,0,{"$f":"IF170-IF168","v":63703.924614403586},0,0,{"$f":"II170-II168","v":65634.217234144628},0,0,{"$f":"IL170-IL168","v":67622.999650556449},0,0,{"$f":"IO170-IO168","v":69672.044162967955},0,0,{"$f":"IR170-IR168","v":71783.176773150044},0,0,{"$f":"IU170-IU168","v":73958.278812553268},0,0,{"$f":"IX170-IX168","v":76199.288618852443},0,0,{"$f":"JA170-JA168","v":78508.203263292293},0,0,{"$f":"JD170-JD168","v":80887.080330373312},0,0,{"$f":"JG170-JG168","v":83338.039751463948},0,0,{"$f":"JJ170-JJ168","v":85863.265693973066},0,0,{"$f":"JM170-JM168","v":88465.00850776615},0,0,{"$f":"JP170-JP168","v":91145.586730559968},0,0,{"$f":"JS170-JS168","v":93907.389154082659},0,0,{"$f":"JV170-JV168","v":96752.87695284051},0,0,{"$f":"JY170-JY168","v":99684.585877388541},0,0,{"$f":"KB170-KB168","v":102705.1285140593},0,0,{"$f":"KE170-KE168","v":105817.1966131638},0,0,{"$f":"KH170-KH168","v":109023.56348773927},0,0,{"$f":"KK170-KK168","v":112327.08648498126},0,0,{"$f":"KN170-KN168","v":115730.70953256269},0,0,{"$f":"KQ170-KQ168","v":119237.46576210887},0,0,{"$f":"KT170-KT168","v":-1702979.5443084578},{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92701.572864334128,92701.572864334128,92701.572864334128,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,{"$f":"BY183","v":185403.14572866826},185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,{"$f":"EK183","v":185403.14572866826},185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,{"$f":"GW183","v":185403.14572866826},185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,185403.14572866826,255323.02496922296,255323.02496922296,255323.02496922296,162621.45210488883,162621.45210488883,162621.45210488883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":0.19169},{"$f":"$H$207*I$32","v":0.19169},0.19169,0.19169,0.19169,0.19169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,{"$f":"$H$207*BU$32","v":0.19169},0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,{"$f":"$H$207*EG$32","v":0.19169},0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,{"$f":"$H$207*GS$32","v":0.19169},0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,{"$f":"$H$207*JE$32","v":0.19169},0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169,0.19169]
[null,null,"Production"]
[null,null,"Kwh Sold"]
[null,null,"Production Used",null,null,null,{"$f":"SUM(AG216:AR216)","v":-169360},-4236320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG222/3","v":-14384},{"$f":"AH222/3","v":-14384},-13920,-14384,-13920,-14384,-14384,-12992,-14384,-13920,-14384,-13920,-14384,-14384,-13920,-14384,-13920,-14384,-14384,-12992,-14384,-13920,-14384,-13920,-14384,-14384,-13920,-14384,-13920,-14384,-14384,-12992,-14384,-13920,-14384,-13920,-14384,-14384,-13920,-14384,-13920,-14384,-14384,-13456,-14384,-13920,-14384,-13920,-14384,-14384,-13920,-14384,-13920,-14384,-14384,-12992,-14384,-13920,-14384,-13920,-14384,-14384,-13920,-14384,-13920,{"$f":"CT222/3","v":-14384},-14384,-12992,-14384,-13920,-14384,-13920,-14384,-14384,-13920,-14384,-13920,-14384,-14384,-12992,-14384,-13920,-14384,-13920,-14384,-14384,-13920,-14384,-13920,-14384,-14384,-13456,-14384,-13920,-14384,-13920,-14384,-14384,-13920,-14384,-13920,-14384,-14384,-12992,-14384,-13920,-14384,-13920,-14384,-14384,-13920,-14384,-13920,-14384,-14384,-12992,-14384,-13920,-14384,-13920,-14384,-14384,-13920,-14384,-13920,-14384,-14384,-12992,-14384,{"$f":"FF222/3","v":-13920},-14384,-13920,-14384,-14384,-13920,-14384,-13920,-14384,-14384,-13456,-14384,-13920,-14384,-13920,-14384,-14384,-13920,-14384,-13920,-14384,-14384,-12992,-14384,-13920,-14384,-13920,-14384,-14384,-13920,-14384,-13920,-14384,-14384,-12992,-14384,-13920,-14384,-13920,-14384,-14384,-13920,-14384,-13920,-14384,-14384,-12992,-14384,-13920,-14384,-13920,-14384,-14384,-13920,-14384,-13920,-14384,-14384,-13456,-14384,-13920,-14384,-13920,-14384,{"$f":"HR222/3","v":-14384},-13920,-14384,-13920,-14384,-14384,-12992,-14384,-13920,-14384,-13920,-14384,-14384,-13920,-14384,-13920,-14384,-14384,-12992,-14384,-13920,-14384,-13920,-14384,-14384,-13920,-14384,-13920,-14384,-14384,-12992,-14384,-13920,-14384,-13920,-14384,-14384,-13920,-14384,-13920,-14384,-14384,-13456,-14384,-13920,-14384,-13920,-14384,-14384,-13920,-14384,-13920,-14384,-14384,-12992,-14384,-13920,-14384,-13920,-14384,-14384,-13920,-14384,-13920,{"$f":"KD222/3","v":-14384},-14384,-12992,-14384,-13920,-14384,-13920,-14384,-14384,-13920,-14384,-13920,-14384,-14384,-12992,-14384,-13920,-14384,-13920,-14384,-14384,-13920,-14384,-13920,-14384,-14384,-13456,-14384,-13920,-14384,-13920,-14384,-14384,-13920,-14384,-13920,-14384,-14384,-12992,-14384,-13920,-14384,-13456]
[null,null,"Production Stored (PV and BESS)",null,null,null,{"$f":"SUM(AG219:AR219)","v":1154270.6357754567},12119522.588104988,{"$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},{"$f":"IF(J215+J216+J217<0,0,IF(J215+J216+J217>J37*(_xlfn.DAYS(J4,J3)+1),J37*(_xlfn.DAYS(J4,J3)+1),J215+J216+J217))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59010.956253928947,76807.801534631755,53136.585876856116,52248.728894125554,33387.097577706445,1885.4260799370531,156306.71134558355,163763.47287981381,152938.59356400749,176275.57271892062,120866.78739449609,107642.90165544942,51964.348977408255,69569.616981615778,46296.458469887148,46628.171006767079,28553.044933281606,0,152538.42806971757,159668.09606429868,145701.8357493942,174520.87388834605,110364.10766374395,95507.844469030038,38308.496739106369,56491.872937203618,34936.932766657788,37857.909867048031,21529.935367450817,0,147341.2629694741,154413.78669700812,137204.67203723924,172783.64184536168,99357.53866618569,83384.33336288284,24658.624852464651,43421.888147704536,23582.881985185901,29093.321202241234,14510.732693224156,{"$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},142160.47627508055,148712.42426804311,128723.05536586815,171063.70272043304,88362.884392632812,71271.160905497265,11013.374247177271,30358.361170707853,12233.175615153392,20333.532254058053,7494.7379882148816,0,136995.55139405196,143955.48652259598,120256.14061324217,169360.88437477421,77379.049761453643,59167.120759507059,0,17299.991276697954,886.68363956059329,11577.670788974967,481.25268699467415,0,131845.97334064686,138750.45286893711,111803.08416629356,167675.0163831191,66404.940826991457,47071.007561547915,0,4245.4783195374766,0,2824.8650113791809,0,0,126711.22868451689,133560.8043265036,103363.04383686779,166005.93001666505,55439.464670607529,34981.61680222,0,0,0,0,0,0,121590.80549951529,127922.02347415214,94935.178777814319,164353.45822618529,44481.529291835148,22897.744706141646,0,0,0,0,0,0,116484.19331265683,123225.59439856894,86518.649399212503,{"$f":"IF(EH215+EH216+EH217<0,0,IF(EH215+EH216+EH217>EH37*(_xlfn.DAYS(EH4,EH3)+1),EH37*(_xlfn.DAYS(EH4,EH3)+1),EH215+EH216+EH217))","v":162717.43562531011},33530.043499628198,10818.188112082542,0,0,0,0,0,0,111390.88305322581,118079.00264283339,78112.617284729611,161097.69847397436,22583.916803696891,0,0,0,0,0,0,0,106310.36700202615,112945.73515512902,69716.245108098898,159494.08466202955,11642.059305920615,0,0,0,0,0,0,0,101242.13874076866,107361.28023759709,61328.696549711342,157906.43369301929,703.38159182399977,0,0,0,0,0,0,0,96185.693101590878,102717.12749532785,52949.136213311111,156334.5866681161,0,0,0,0,0,0,0,0,91140.526116703608,97620.767785484291,44576.729542788642,153548.36748989264,0,0,0,{"$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},0,0,0,0,86106.134968160273,92535.693166552985,36210.64273906115,144759.39392279781,0,0,0,0,0,0,0,0,81082.017937742232,86997.396847717406,27850.042677032528,135986.68893784587,0,0,0,0,0,0,0,0,76067.674356958072,82397.373138348747,19494.096822626074,127229.37839836685,0,0,0,0,0,0,0,0,71062.60455714821,77343.117397608527,11141.973149879195,118486.58974715974,0,0,0,0,0,0,0,0,66066.309819693241,72298.125984158716,2792.8400580942398,109757.45191955072,0,0,0,0,0,0,0,{"$f":"IF(JF215+JF216+JF217<0,0,IF(JF215+JF216+JF217>JF37*(_xlfn.DAYS(JF4,JF3)+1),JF37*(_xlfn.DAYS(JF4,JF3)+1),JF215+JF216+JF217))","v":0},61078.292326318508,66797.89620597419,0,101041.09525660414,0,0,0,0,0,0,0,0,56098.055109491426,62233.926270251861,0,92336.651418478694,0,0,0,0,0,0,0,0,51125.102002906002,57213.715233412513,0,83643.253297918825,0,0,0,0,0,0,0,0,46158.937592050032,52200.762951189565,0,74960.034933874849,0,0,0,0,0,0,0,0,41199.067164849403,46730.570028800546,0,66286.131425239961,0,0,0,0,0,0,0,0,36244.996662385354,42194.637771194888,0,{"$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":57620.678844699054},0,0]
[null,null,"Electricity Used internally",null,null,null,-508080,-12793872,{"$f":"Inputs!$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$81*24*(_xlfn.DAYS(T4,T3)+1)*-1*T19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(U4,U3)+1)*-1*U19","v":-43152},{"$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$81*24*(_xlfn.DAYS(AG4,AG3)+1)*-1*AG19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AH4,AH3)+1)*-1*AH19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AI4,AI3)+1)*-1*AI19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AJ4,AJ3)+1)*-1*AJ19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AK4,AK3)+1)*-1*AK19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AL4,AL3)+1)*-1*AL19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AM4,AM3)+1)*-1*AM19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AN4,AN3)+1)*-1*AN19","v":-38976},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AO4,AO3)+1)*-1*AO19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AP4,AP3)+1)*-1*AP19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AQ4,AQ3)+1)*-1*AQ19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AR4,AR3)+1)*-1*AR19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AS4,AS3)+1)*-1*AS19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AT4,AT3)+1)*-1*AT19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AU4,AU3)+1)*-1*AU19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AV4,AV3)+1)*-1*AV19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AW4,AW3)+1)*-1*AW19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AX4,AX3)+1)*-1*AX19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AY4,AY3)+1)*-1*AY19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AZ4,AZ3)+1)*-1*AZ19","v":-38976},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BA4,BA3)+1)*-1*BA19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BB4,BB3)+1)*-1*BB19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BC4,BC3)+1)*-1*BC19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BD4,BD3)+1)*-1*BD19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BE4,BE3)+1)*-1*BE19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BF4,BF3)+1)*-1*BF19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BG4,BG3)+1)*-1*BG19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BH4,BH3)+1)*-1*BH19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BI4,BI3)+1)*-1*BI19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BJ4,BJ3)+1)*-1*BJ19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BK4,BK3)+1)*-1*BK19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BL4,BL3)+1)*-1*BL19","v":-38976},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BM4,BM3)+1)*-1*BM19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BN4,BN3)+1)*-1*BN19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BO4,BO3)+1)*-1*BO19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BP4,BP3)+1)*-1*BP19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BQ4,BQ3)+1)*-1*BQ19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BR4,BR3)+1)*-1*BR19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BS4,BS3)+1)*-1*BS19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BT4,BT3)+1)*-1*BT19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BU4,BU3)+1)*-1*BU19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BV4,BV3)+1)*-1*BV19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BW4,BW3)+1)*-1*BW19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BX4,BX3)+1)*-1*BX19","v":-40368},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BY4,BY3)+1)*-1*BY19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BZ4,BZ3)+1)*-1*BZ19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CA4,CA3)+1)*-1*CA19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CB4,CB3)+1)*-1*CB19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CC4,CC3)+1)*-1*CC19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CD4,CD3)+1)*-1*CD19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CE4,CE3)+1)*-1*CE19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CF4,CF3)+1)*-1*CF19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CG4,CG3)+1)*-1*CG19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CH4,CH3)+1)*-1*CH19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CI4,CI3)+1)*-1*CI19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CJ4,CJ3)+1)*-1*CJ19","v":-38976},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CK4,CK3)+1)*-1*CK19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CL4,CL3)+1)*-1*CL19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CM4,CM3)+1)*-1*CM19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CN4,CN3)+1)*-1*CN19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CO4,CO3)+1)*-1*CO19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CP4,CP3)+1)*-1*CP19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CQ4,CQ3)+1)*-1*CQ19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CR4,CR3)+1)*-1*CR19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CS4,CS3)+1)*-1*CS19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CT4,CT3)+1)*-1*CT19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CU4,CU3)+1)*-1*CU19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CV4,CV3)+1)*-1*CV19","v":-38976},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CW4,CW3)+1)*-1*CW19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CX4,CX3)+1)*-1*CX19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CY4,CY3)+1)*-1*CY19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CZ4,CZ3)+1)*-1*CZ19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DA4,DA3)+1)*-1*DA19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DB4,DB3)+1)*-1*DB19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DC4,DC3)+1)*-1*DC19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DD4,DD3)+1)*-1*DD19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DE4,DE3)+1)*-1*DE19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DF4,DF3)+1)*-1*DF19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DG4,DG3)+1)*-1*DG19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DH4,DH3)+1)*-1*DH19","v":-38976},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DI4,DI3)+1)*-1*DI19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DJ4,DJ3)+1)*-1*DJ19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DK4,DK3)+1)*-1*DK19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DL4,DL3)+1)*-1*DL19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DM4,DM3)+1)*-1*DM19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DN4,DN3)+1)*-1*DN19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DO4,DO3)+1)*-1*DO19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DP4,DP3)+1)*-1*DP19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DQ4,DQ3)+1)*-1*DQ19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DR4,DR3)+1)*-1*DR19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DS4,DS3)+1)*-1*DS19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DT4,DT3)+1)*-1*DT19","v":-40368},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DU4,DU3)+1)*-1*DU19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DV4,DV3)+1)*-1*DV19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DW4,DW3)+1)*-1*DW19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DX4,DX3)+1)*-1*DX19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DY4,DY3)+1)*-1*DY19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DZ4,DZ3)+1)*-1*DZ19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EA4,EA3)+1)*-1*EA19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EB4,EB3)+1)*-1*EB19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EC4,EC3)+1)*-1*EC19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ED4,ED3)+1)*-1*ED19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EE4,EE3)+1)*-1*EE19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EF4,EF3)+1)*-1*EF19","v":-38976},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EG4,EG3)+1)*-1*EG19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EH4,EH3)+1)*-1*EH19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EI4,EI3)+1)*-1*EI19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EJ4,EJ3)+1)*-1*EJ19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EK4,EK3)+1)*-1*EK19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EL4,EL3)+1)*-1*EL19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EM4,EM3)+1)*-1*EM19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EN4,EN3)+1)*-1*EN19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EO4,EO3)+1)*-1*EO19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EP4,EP3)+1)*-1*EP19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EQ4,EQ3)+1)*-1*EQ19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ER4,ER3)+1)*-1*ER19","v":-38976},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ES4,ES3)+1)*-1*ES19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ET4,ET3)+1)*-1*ET19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EU4,EU3)+1)*-1*EU19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EV4,EV3)+1)*-1*EV19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EW4,EW3)+1)*-1*EW19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EX4,EX3)+1)*-1*EX19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EY4,EY3)+1)*-1*EY19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EZ4,EZ3)+1)*-1*EZ19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FA4,FA3)+1)*-1*FA19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FB4,FB3)+1)*-1*FB19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FC4,FC3)+1)*-1*FC19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FD4,FD3)+1)*-1*FD19","v":-38976},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FE4,FE3)+1)*-1*FE19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FF4,FF3)+1)*-1*FF19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FG4,FG3)+1)*-1*FG19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FH4,FH3)+1)*-1*FH19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FI4,FI3)+1)*-1*FI19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FJ4,FJ3)+1)*-1*FJ19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FK4,FK3)+1)*-1*FK19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FL4,FL3)+1)*-1*FL19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FM4,FM3)+1)*-1*FM19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FN4,FN3)+1)*-1*FN19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FO4,FO3)+1)*-1*FO19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FP4,FP3)+1)*-1*FP19","v":-40368},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FQ4,FQ3)+1)*-1*FQ19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FR4,FR3)+1)*-1*FR19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FS4,FS3)+1)*-1*FS19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FT4,FT3)+1)*-1*FT19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FU4,FU3)+1)*-1*FU19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FV4,FV3)+1)*-1*FV19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FW4,FW3)+1)*-1*FW19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FX4,FX3)+1)*-1*FX19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FY4,FY3)+1)*-1*FY19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FZ4,FZ3)+1)*-1*FZ19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GA4,GA3)+1)*-1*GA19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GB4,GB3)+1)*-1*GB19","v":-38976},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GC4,GC3)+1)*-1*GC19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GD4,GD3)+1)*-1*GD19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GE4,GE3)+1)*-1*GE19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GF4,GF3)+1)*-1*GF19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GG4,GG3)+1)*-1*GG19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GH4,GH3)+1)*-1*GH19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GI4,GI3)+1)*-1*GI19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GJ4,GJ3)+1)*-1*GJ19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GK4,GK3)+1)*-1*GK19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GL4,GL3)+1)*-1*GL19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GM4,GM3)+1)*-1*GM19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GN4,GN3)+1)*-1*GN19","v":-38976},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GO4,GO3)+1)*-1*GO19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GP4,GP3)+1)*-1*GP19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GQ4,GQ3)+1)*-1*GQ19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GR4,GR3)+1)*-1*GR19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GS4,GS3)+1)*-1*GS19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GT4,GT3)+1)*-1*GT19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GU4,GU3)+1)*-1*GU19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GV4,GV3)+1)*-1*GV19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GW4,GW3)+1)*-1*GW19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GX4,GX3)+1)*-1*GX19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GY4,GY3)+1)*-1*GY19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GZ4,GZ3)+1)*-1*GZ19","v":-38976},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HA4,HA3)+1)*-1*HA19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HB4,HB3)+1)*-1*HB19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HC4,HC3)+1)*-1*HC19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HD4,HD3)+1)*-1*HD19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HE4,HE3)+1)*-1*HE19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HF4,HF3)+1)*-1*HF19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HG4,HG3)+1)*-1*HG19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HH4,HH3)+1)*-1*HH19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HI4,HI3)+1)*-1*HI19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HJ4,HJ3)+1)*-1*HJ19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HK4,HK3)+1)*-1*HK19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HL4,HL3)+1)*-1*HL19","v":-40368},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HM4,HM3)+1)*-1*HM19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HN4,HN3)+1)*-1*HN19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HO4,HO3)+1)*-1*HO19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HP4,HP3)+1)*-1*HP19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HQ4,HQ3)+1)*-1*HQ19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HR4,HR3)+1)*-1*HR19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HS4,HS3)+1)*-1*HS19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HT4,HT3)+1)*-1*HT19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HU4,HU3)+1)*-1*HU19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HV4,HV3)+1)*-1*HV19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HW4,HW3)+1)*-1*HW19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HX4,HX3)+1)*-1*HX19","v":-38976},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HY4,HY3)+1)*-1*HY19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HZ4,HZ3)+1)*-1*HZ19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IA4,IA3)+1)*-1*IA19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IB4,IB3)+1)*-1*IB19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IC4,IC3)+1)*-1*IC19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ID4,ID3)+1)*-1*ID19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IE4,IE3)+1)*-1*IE19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IF4,IF3)+1)*-1*IF19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IG4,IG3)+1)*-1*IG19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IH4,IH3)+1)*-1*IH19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(II4,II3)+1)*-1*II19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IJ4,IJ3)+1)*-1*IJ19","v":-38976},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IK4,IK3)+1)*-1*IK19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IL4,IL3)+1)*-1*IL19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IM4,IM3)+1)*-1*IM19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IN4,IN3)+1)*-1*IN19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IO4,IO3)+1)*-1*IO19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IP4,IP3)+1)*-1*IP19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IQ4,IQ3)+1)*-1*IQ19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IR4,IR3)+1)*-1*IR19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IS4,IS3)+1)*-1*IS19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IT4,IT3)+1)*-1*IT19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IU4,IU3)+1)*-1*IU19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IV4,IV3)+1)*-1*IV19","v":-38976},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IW4,IW3)+1)*-1*IW19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IX4,IX3)+1)*-1*IX19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IY4,IY3)+1)*-1*IY19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IZ4,IZ3)+1)*-1*IZ19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JA4,JA3)+1)*-1*JA19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JB4,JB3)+1)*-1*JB19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JC4,JC3)+1)*-1*JC19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JD4,JD3)+1)*-1*JD19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JE4,JE3)+1)*-1*JE19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JF4,JF3)+1)*-1*JF19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JG4,JG3)+1)*-1*JG19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JH4,JH3)+1)*-1*JH19","v":-40368},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JI4,JI3)+1)*-1*JI19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JJ4,JJ3)+1)*-1*JJ19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JK4,JK3)+1)*-1*JK19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JL4,JL3)+1)*-1*JL19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JM4,JM3)+1)*-1*JM19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JN4,JN3)+1)*-1*JN19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JO4,JO3)+1)*-1*JO19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JP4,JP3)+1)*-1*JP19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JQ4,JQ3)+1)*-1*JQ19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JR4,JR3)+1)*-1*JR19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JS4,JS3)+1)*-1*JS19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JT4,JT3)+1)*-1*JT19","v":-38976},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JU4,JU3)+1)*-1*JU19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JV4,JV3)+1)*-1*JV19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JW4,JW3)+1)*-1*JW19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JX4,JX3)+1)*-1*JX19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JY4,JY3)+1)*-1*JY19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JZ4,JZ3)+1)*-1*JZ19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KA4,KA3)+1)*-1*KA19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KB4,KB3)+1)*-1*KB19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KC4,KC3)+1)*-1*KC19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KD4,KD3)+1)*-1*KD19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KE4,KE3)+1)*-1*KE19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KF4,KF3)+1)*-1*KF19","v":-38976},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KG4,KG3)+1)*-1*KG19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KH4,KH3)+1)*-1*KH19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KI4,KI3)+1)*-1*KI19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KJ4,KJ3)+1)*-1*KJ19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KK4,KK3)+1)*-1*KK19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KL4,KL3)+1)*-1*KL19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KM4,KM3)+1)*-1*KM19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KN4,KN3)+1)*-1*KN19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KO4,KO3)+1)*-1*KO19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KP4,KP3)+1)*-1*KP19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KQ4,KQ3)+1)*-1*KQ19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KR4,KR3)+1)*-1*KR19","v":-38976},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KS4,KS3)+1)*-1*KS19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KT4,KT3)+1)*-1*KT19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KU4,KU3)+1)*-1*KU19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KV4,KV3)+1)*-1*KV19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KW4,KW3)+1)*-1*KW19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KX4,KX3)+1)*-1*KX19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KY4,KY3)+1)*-1*KY19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KZ4,KZ3)+1)*-1*KZ19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LA4,LA3)+1)*-1*LA19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LB4,LB3)+1)*-1*LB19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LC4,LC3)+1)*-1*LC19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LD4,LD3)+1)*-1*LD19","v":-40368},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LE4,LE3)+1)*-1*LE19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LF4,LF3)+1)*-1*LF19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LG4,LG3)+1)*-1*LG19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LH4,LH3)+1)*-1*LH19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LI4,LI3)+1)*-1*LI19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LJ4,LJ3)+1)*-1*LJ19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LK4,LK3)+1)*-1*LK19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LL4,LL3)+1)*-1*LL19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LM4,LM3)+1)*-1*LM19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LN4,LN3)+1)*-1*LN19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LO4,LO3)+1)*-1*LO19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LP4,LP3)+1)*-1*LP19","v":-38976},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LQ4,LQ3)+1)*-1*LQ19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LR4,LR3)+1)*-1*LR19","v":-41760},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LS4,LS3)+1)*-1*LS19","v":-43152},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LT4,LT3)+1)*-1*LT19","v":-40368}]
[null,null,"Storage Sold",null,null,null,1740075.5893298653,37355696.544982456,{"$f":"(I219+I223+I224+(I222/3))*I19","v":0},{"$f":"(J219+J223+J224+(J222/3))*J19","v":0},0,0,0,0,0,0,0,0,0,-13920,-14384,0,0,0,0,0,0,0,0,0,0,0,145989.78913467212,146970.01910715399,140779.97932224054,145176.31880645669,139295.09741543548,141772.45975129161,151280.76513489519,137932.8914150616,150810.80151713913,148467.32290848711,148549.70515233852,143050.43966469314,143990.22510955756,144959.79740773106,138846.1319052199,143269.65899517789,137488.9713633213,140101.52341240598,149493.60302013581,136276.67143707487,148809.73709736613,146969.17633475611,146347.37661677008,140797.3689014345,141593.66550953465,142600.60777738702,136645.20262002194,141181.89510541054,135561.18871969148,138563.72913330479,147632.70469426876,134562.05770303059,146745.42629968782,145485.94275209022,144128.99464706241,138559.90694317015,139212.85077595414,140257.26123560139,134459.46601386575,139109.81846871399,133648.47614386707,{"$f":"(BV219+BV223+BV224+(BV222/3))*BV19","v":137041.24251017417},145788.12354031895,137245.89149464655,144697.3553026813,144017.47371219576,141926.60032541468,136337.83022603818,136847.54306787258,137929.52366583669,132288.70369418582,137053.22197994363,131750.64242749757,135533.91116611008,143959.67506479754,131177.24321699096,142665.31936104648,142563.6222444771,139739.9735583048,134130.91672970454,134661.57328650967,135617.16251792246,130132.69877075849,135011.9000860441,129867.49785361157,134041.58424101298,142147.17639004259,129506.70393963798,140649.11533668256,141124.24284132686,137568.89583360852,131938.94595517972,133177.92986890933,133319.94678482212,128643.9636703454,132985.6487655043,128406.45606698067,132564.11237648901,140350.44623592752,127850.5200581979,138648.54167838069,139699.19144356335,135413.15019876295,129761.69890278755,131709.05507369782,131587.31086113636,127224.84009879234,131344.12671200038,126989.69671587777,131101.34770090168,138569.30490173024,130400.82217672159,136663.39840167537,138288.32542601222,133272.5212390864,127598.95805028459,130254.80188966964,130134.26955476156,125819.84290012831,129893.5061320797,125587.04020351899,129653.14381457216,136803.57424816006,124580.55736744299,134693.48706885299,{"$f":"(EH219+EH223+EH224+(EH222/3))*EH19","v":136891.50358323188},131146.79505625265,125450.50733112782,128815.02476901209,128695.6922483712,124428.83145628797,128457.32545552132,124198.34614610489,128219.35577512701,135053.07767954108,122966.4515374178,132738.6107691158,135508.58611538136,129035.75924691727,123394.66722426139,127389.5796127381,127271.43496306083,123051.66654895959,127035.44094328556,122823.47555725754,126799.84008299181,133317.64012615033,121366.04702918042,130798.57409889824,134139.4346142282,126939.20288149375,122027.79669147718,125978.32375626435,125861.35515313409,121688.21034565146,125627.71028715328,121462.29083411029,125394.45466702903,131597.08802670863,123787.69340512765,128873.1831423351,132783.91204929631,124856.91648307792,120674.53238948507,124581.11595513253,124465.31169183657,120338.3263858968,124233.99259548329,120114.6557435359,124003.05887031899,129891.24931102266,118205.70314822564,126962.24545187832,131441.88275415119,123427.40634575073,119334.73887786706,123197.81637087333,123083.16485723091,119001.87956759668,122854.14837911114,118780.43540851149,122625.51343608237,128199.953382776,116645.4477361038,125065.570029061,127812.2914746555,122055.59112583756,118008.28206441874,121828.28655701052,{"$f":"(GT219+GT223+GT224+(GT222/3))*GT19","v":121714.77631821303},117678.73613349794,121488.03953738845,117459.49629461998,121261.68049374246,126523.03110246858,115098.26153535604,123182.96730540702,125948.27574299884,120697.43135758463,116695.02919172905,120472.3894452049,120360.00912066721,116368.76365780644,120135.52934436133,116151.70619668489,119911.42354512718,124860.31477050128,117395.9221320341,121314.24912348393,124098.36974855384,119352.79111061495,115394.84882389304,119129.98933153556,119018.72767375928,115071.83103293335,118796.48243508613,114856.93422553889,118574.60745080712,123211.63811040521,112042.47920161072,119459.228718097,122262.3885866224,118021.53580764239,114107.61083335744,117800.95186291839,117690.79773636596,113787.80845637323,117470.76479208155,113575.05079492403,117251.09841657031,121576.83625221328,110533.57750477592,117617.72069762315,120440.1487485799,116703.53221100263,112833.18638789692,116485.14402365942,116376.08640363971,112516.5674177129,116158.24373191585,112305.92760852186,115940.7639800319,119955.74571597332,109037.13386108566,115789.54102548299,118631.4681035328,115398.64840931824,111571.44793771981,115182.43412214187,115074.46209370675,111257.98068576967,114858.78789192706,111049.43764711331,{"$f":"(JF219+JF223+JF224+(JF222/3))*JF19","v":114643.47299737655},118348.20439539934,111215.28015705853,114321.17304744983,116836.16588011505,114106.75380429647,110322.2692027028,113892.69177764612,113785.7945344981,110011.92229585742,113572.26721707569,109805.4551558659,113359.0956302328,116754.05154166152,106081.02344202614,113040.003948681,115054.06264841974,112827.71909765818,109085.52515975171,112615.78790730033,112509.95475071092,108778.26753717933,112298.55294692829,108573.85563174762,112087.50333267852,115173.1277473114,104621.0610894424,111771.58798345592,113284.9803020666,111561.41627819734,107861.0920302892,111351.59471316166,111246.8150509007,107556.8929403467,111037.51760277076,107354.51581106623,110828.56883837558,113605.27493034201,103172.96560601977,110515.79820333704,111528.74204040106,110307.71860896909,106648.84726786612,110099.98566942544,109996.24901470091,106347.67626502126,109789.03497484932,106147.31365713252,109582.16614783219,112050.33631838049,105235.87775982448,109272.50892356904,109785.17235082475,109066.50061460541,105448.66954589667,108860.83550976205,108758.13148017056,105150.49648768106,108552.98010973936,104952.12834804638,108348.17051579266,110508.15643301199,100311.79727509948,108041.59571049952,{"$f":"(LR219+LR223+LR224+(LR222/3))*LR19","v":108054.09699125541},107837.63806875682,97425.587761087401]
[null,null,"Electricity Revenues",null,"EUR",{"$f":"SUM(I229:KP229)","v":21025596.749192521},{"$f":"SUM(AG229:AR229)","v":914218.55855640955},{"$f":"SUM(I229:QJ229)","v":23212266.866105195},{"$f":"I208*I218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123603.68457224416,116438.25732144657,102343.1006183943,77640.387092836521,62777.893738526785,40554.499630436789,33628.01167887116,33628.295444277079,65662.701134251824,60115.132200328102,92876.238174631755,104950.3569501645,124839.72141796662,117602.63989466104,103366.53162457823,78416.790963764885,63405.672675912057,40698.005449980497,33964.291795659869,33964.578398719852,66319.328145594351,60716.283522331381,93805.000556378072,105999.86051966615,126088.11863214627,118778.66629360765,104400.19694082401,79200.958873402531,64039.729402671175,40265.438883817216,34303.934713616465,34304.224182707047,66982.521427050291,61323.446357554691,94743.05056194184,107059.85912486281,127348.99981846772,119966.45295654373,105444.19891023226,79992.968462136545,{"$f":"BU208*BU218","v":64680.12669669788},39837.178212316961,34646.974060752633,34647.266424534115,67652.346641320793,61936.680821130234,95690.481067561253,108130.45771611143,128622.48981665242,121166.11748610916,106498.64089933458,80792.898146757929,65326.927963664857,39413.180573339429,34993.443801360161,34993.739088779461,68328.870107733994,62556.047629341541,96647.385878236877,109211.76229327255,129404.8357711749,122377.77866097026,107563.62730832792,81600.827128225501,65980.197243301503,38993.403531406642,35343.378239373757,35343.676479667258,69012.158808811335,63181.60810563495,97613.859737019244,110303.87991620527,128089.25535897649,123601.55644757995,106634.62254878548,82416.835399507749,65388.182720611061,38577.805073455864,35696.812021767495,35697.11324446393,69702.280396899456,63813.424186691307,98589.998334389427,111406.91871536731,126786.77062064374,123149.45836059444,105546.58890389076,82105.095485563841,64710.728253622459,38166.343604634705,36053.780141985168,36054.084376908562,70399.303200868439,64451.558428558215,99575.898317733314,112520.98790252098,125497.25119799227,121896.14581261484,104469.3858654997,81260.350582140018,64040.017367395842,37758.977944138154,36414.317943405025,36414.625220677648,{"$f":"EG208*EG218","v":71103.296232877125},65096.074012843797,100571.65730091065,113646.19778154619,124220.56803046129,120655.30910588968,103402.90562257376,80424.014517622854,63375.982934347398,37355.667321087036,36778.461122839079,36778.771472884429,71814.329195205908,65747.034752972249,101577.37387391976,114541.46473441963,122956.59334219675,119426.82405223051,102347.04143725707,79596.003587959829,62718.558495101053,36956.371370447472,37146.245734067466,37146.559187613275,72532.472487157967,66404.505100501963,102593.14761265898,113374.72405982889,121705.20062926302,118210.56769965439,101301.68763419382,78776.234922313146,62067.678251836835,36561.050128990988,37517.708191408135,37518.024779489409,73257.797212029545,67068.550151506992,103619.07908878557,112219.59746463507,120466.26464698178,117006.41832007874,100266.73958995171,77964.626474765682,61423.27706170563,36169.664031294844,37892.885273322223,37893.205027284304,73990.375184149845,67739.235653022057,102693.66674078497,111075.96933888023,119239.66139739704,115814.25539713791,99242.093722550795,77161.097016109459,60785.290430309382,35782.173905782125,38271.814126055448,38272.137077557149,74730.278935991344,68416.628009552282,101643.97715133625,109943.72522342199,{"$f":"GS208*GS218","v":118025.26811686489},114633.95961412166,98227.647481096647,76365.566125715952,60153.654505246239,35398.54097080131,38654.532267315997,38654.858448332721,75477.58172535125,69100.794289647805,100604.73648039992,108822.75179847793,116822.96326376675,113465.41284203327,97223.299335516494,75577.954183487091,59528.306069719838,35018.726830744818,39041.07758998916,39041.407032816045,76232.357542604776,69791.802232544287,99575.840716371924,107712.93687228396,115632.62650634516,112308.49812776683,96228.948766397807,74798.182361886778,58909.182536212458,34642.693472206221,39431.488365889054,39431.821103144204,76994.681118030814,70489.720254869724,98557.186883010057,106614.16936986582,114454.13871066012,111163.09968240188,95244.496254927712,74026.172618051234,58296.221940220872,34270.403260175721,39825.803249547942,39826.139314175649,77764.627929211129,71194.617457418426,97548.673029127967,105526.33932192203,113287.38192866593,110029.10286961492,94269.843272932892,73261.84768597834,57689.362934054712,33901.818934273448,40224.061282043425,40224.400707317407,78542.274208503237,71906.563631992612,96550.198218391393,104449.33785381804,112132.23938640647,108906.39419420618,93304.892273018413,72505.13106879445,{"$f":"JE208*JE218","v":57088.54478069656},33536.903605020292,40626.301894863856,40626.644714390583,78263.025059533436,72625.629268312536,95561.66251921597,103383.05717468933,110988.59547232777,107794.86129074037,92349.546678804778,71755.947031098316,56493.70734772311,33175.620750145885,41032.564913812501,41032.911161534488,77456.525253711938,73351.885560995666,94582.96699476568,102327.39056665324,109856.33572570735,106694.39291230083,91403.710875262143,71014.220591381047,55904.791101286894,32817.93421093325,41442.890562950626,41443.240273149837,76658.053583861343,74085.404416605626,93614.013693050802,101282.23237412829,108735.34682519824,105604.87891935516,90467.290199140669,70279.877514521722,55321.737100157756,32463.808188599869,41857.319468580135,41857.672675881346,75867.530135557958,74826.258460771685,92654.705637124527,100247.47799325974,107625.51657748753,104526.21026873254,89540.190929496413,69552.84430435767,54744.486989823949,32113.20724071487,42275.892663265942,42276.249402640155,75084.875789869766,75574.521045379413,91704.946815377029,99223.023861450274,106526.73390606749,103458.27900270963,88622.320278311177,68833.048196328527,54172.982996651604,31766.096277651712,42698.651589898604,42699.011896666561,74310.012215437862,76330.266255833209,90764.642171926287,94935.141865428639]
[null,null,"Total Revenues",null,"EUR",23509543.050756171,1119891.9111618686,{"$f":"SUM(I233:QJ233)","v":25839825.008243166},{"$f":"SUM(I229:I232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135555.10491418839,130910.06844132772,113338.87150111227,88621.968922715576,70965.780983227494,44386.241758286604,59356.589647542663,60066.582425376386,90906.435569688241,88574.833328655994,113564.30998092402,123645.12368882327,135748.7273631916,131004.90250689656,113350.62961187788,88558.311921654546,70866.463001517666,44219.484256786425,59115.610507621008,59783.394108363646,90493.966685470717,88888.804933940788,112960.8662441701,122932.32465527082,135017.79852886064,130283.62716572362,112732.08330591542,88056.147355422276,70463.378410290665,43744.477067837812,58675.772825685999,59339.59059762954,89909.735707882719,89211.64672370287,112295.67219626288,122232.06904090899,134300.62604666332,129575.63640364856,112125.05998290314,87563.052124710448,{"$f":"SUM(BU229:BU232)","v":70067.597651223594},43274.198239978083,58242.076515015389,58946.809299754081,89334.762995627723,89543.390357021039,111641.9691343468,121544.28646494083,133597.1377865478,128880.85902999356,111529.49859759722,87078.976657108447,69679.080933923091,42808.600705712015,57814.478073573366,58470.482270660854,88768.990815798737,89884.068377385353,110999.69136826234,120868.90779196149,132776.18079584767,128199.22517321304,110945.33924899524,86603.872280728174,69297.78919322195,42347.637866068071,57392.934608666008,58045.090277679308,88212.362354444951,90233.714215888904,110368.77434869402,120205.86512500899,131419.65423663208,127530.66627386729,109851.02344236284,86137.691219310655,68598.028790347511,41891.263585934605,56977.403832638745,57625.74929828522,87664.82171086676,90592.362194507965,109749.1546606835,119555.09179873903,130076.63094125717,126435.95873880736,108723.82429334019,85384.884376498449,67881.474067872929,41439.432189442363,56567.84405863432,57251.979312757438,87126.313892002276,90960.047529470496,109140.77001725619,118916.52237272252,128746.97649426827,125142.54461234392,107607.84561575387,84500.104702706609,67172.052141588865,40992.098455393163,56164.21419641086,56805.052707874995,{"$f":"SUM(EG229:EG232)","v":86596.784806904034},91336.806334713518,108543.55925316007,118290.0926248656,127430.55781822148,123862.00551002675,106502.97571773532,83624.132385685632,66469.692009546809,40549.21761273389,55766.473748219454,56403.61475753862,86076.181261306236,91722.675625429707,107957.4623187168,117612.99357756459,126127.24316036493,122594.21327008355,105409.10401922949,82756.879754419089,65774.323376572531,40110.745336075634,55374.582804741061,56008.063133888594,85564.450952281273,92117.693321703366,107382.42027378427,116408.52949779107,124836.90207945238,121339.04100650192,104326.12104092784,81898.260010593614,65085.876647230594,39676.637741257407,54988.50204108208,55652.847981864637,85061.542462985453,92521.898252236599,106818.37528182961,115216.05500727067,123559.40543268796,120096.36309633017,103253.91839331096,81048.187219911793,64404.282918858997,39246.851380954111,54608.192712828459,55234.460685692429,84567.405257492966,92935.330158165292,105754.96701635206,114035.45075811002,122294.62536280126,118866.05516710429,102192.38876580054,80206.576303491398,63729.473974673041,38821.343240328053,54233.616652157551,54856.332227064704,84081.989675718083,93122.202387547368,104667.41755639222,112866.59859043981,{"$f":"SUM(GS229:GS232)","v":121042.4352852506},117647.99408440037,101141.42591601939,79373.343029350479,63061.382276938013,38400.070732723849,53864.736264007952,54483.934819169554,83605.246928424691,92523.589666212225,103590.69388321691,111709.38152058887,119802.70987555402,116442.05793951072,100100.924659158,78548.404003976844,62399.940960209518,37982.991695406236,53501.514522306126,54146.84767343165,83137.129092322662,91934.487241851297,102524.68823376461,110563.68372937576,118575.3250567464,115248.12603724275,99070.780857447506,77731.676663981954,61745.083824641581,37570.064385340163,53143.914966250231,53756.184212063694,82677.589105250969,91354.835961475939,101469.2939176787,109429.3905505172,117360.157986961,114066.07888383915,98050.89140973684,76923.079267837355,61096.74532936082,37161.247475013035,52791.901696650217,53400.757959344664,82226.580761446487,90784.577616076844,100424.40530662991,108306.38845915171,116157.08704713509,112895.7981750187,97041.154241174125,76122.530887693851,60454.860585907052,36756.500048298432,52445.439372324101,53050.916643008517,81784.058706898519,90223.654934778751,99389.917823744268,107194.56506047779,114965.99182883804,111737.16678413571,96041.468292990598,75329.951401281854,{"$f":"SUM(JE229:JE232)","v":59819.365351738808},36355.781596361099,52104.493206549945,52731.559641748194,81073.008096077974,89672.011579089158,98365.727933136819,106093.80907850472,113786.75312221984,110590.06875045755,95051.733512386141,74545.261483892347,59190.196023803794,35959.052013602646,51769.028963573233,52367.848874193718,80231.15010536529,89129.592137239917,97351.733129549204,105004.01034491569,112619.25290408061,109454.38926755878,94071.850842515603,73768.382600437806,58567.289632173226,35566.271593647543,51439.012955169288,52034.553831437195,79397.672216382154,88596.342118621556,96347.831928090454,103925.05978804163,111463.37432605782,108330.01467183071,93101.722212574678,72999.236997591957,57950.583833739372,35177.401025369181,51114.412037260365,51706.706537620666,78572.491011134276,88072.207948309559,95353.923854080058,102856.84942194498,110319.00170293202,107216.83243110581,92141.250527984768,72237.747696008053,57340.016905976205,34792.401388955514,50795.193606587127,51404.710144504708,77755.523901994733,87557.136961681957,94369.909432991961,101799.27233561182,109186.02050104832,106114.73113339466,91190.339660675163,71483.838482614272,56735.527740761776,34411.234152013691,50481.325597434028,51067.224024902018,{"$f":"SUM(LQ229:LQ232)","v":76946.689123437973},87051.077399128015,93395.690180498816,96812.671644409435]
[]
[null,null,{"$f":"OpEx!A9","v":"      Solar Panel Parts Replacement"},null,"EUR",null,null,{"$f":"SUM(I240:QJ240)","v":120000.00000000048},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"OpEx!AU9","v":416.66666666666669},{"$f":"OpEx!AV9","v":416.66666666666669},{"$f":"OpEx!AW9","v":416.66666666666669},{"$f":"OpEx!AX9","v":416.66666666666669},{"$f":"OpEx!AY9","v":416.66666666666669},{"$f":"OpEx!AZ9","v":416.66666666666669},{"$f":"OpEx!BA9","v":416.66666666666669},{"$f":"OpEx!BB9","v":416.66666666666669},{"$f":"OpEx!BC9","v":416.66666666666669},{"$f":"OpEx!BD9","v":416.66666666666669},{"$f":"OpEx!BE9","v":416.66666666666669},{"$f":"OpEx!BF9","v":416.66666666666669},{"$f":"OpEx!BG9","v":416.66666666666669},{"$f":"OpEx!BH9","v":416.66666666666669},{"$f":"OpEx!BI9","v":416.66666666666669},{"$f":"OpEx!BJ9","v":416.66666666666669},{"$f":"OpEx!BK9","v":416.66666666666669},{"$f":"OpEx!BL9","v":416.66666666666669},{"$f":"OpEx!BM9","v":416.66666666666669},{"$f":"OpEx!BN9","v":416.66666666666669},{"$f":"OpEx!BO9","v":416.66666666666669},{"$f":"OpEx!BP9","v":416.66666666666669},{"$f":"OpEx!BQ9","v":416.66666666666669},{"$f":"OpEx!BR9","v":416.66666666666669},{"$f":"OpEx!BS9","v":416.66666666666669},{"$f":"OpEx!BT9","v":416.66666666666669},{"$f":"OpEx!BU9","v":416.66666666666669},{"$f":"OpEx!BV9","v":416.66666666666669},{"$f":"OpEx!BW9","v":416.66666666666669},{"$f":"OpEx!BX9","v":416.66666666666669},{"$f":"OpEx!BY9","v":416.66666666666669},{"$f":"OpEx!BZ9","v":416.66666666666669},{"$f":"OpEx!CA9","v":416.66666666666669},{"$f":"OpEx!CB9","v":416.66666666666669},{"$f":"OpEx!CC9","v":416.66666666666669},{"$f":"OpEx!CD9","v":416.66666666666669},{"$f":"OpEx!CE9","v":416.66666666666669},{"$f":"OpEx!CF9","v":416.66666666666669},{"$f":"OpEx!CG9","v":416.66666666666669},{"$f":"OpEx!CH9","v":416.66666666666669},{"$f":"OpEx!CI9","v":416.66666666666669},{"$f":"OpEx!CJ9","v":416.66666666666669},{"$f":"OpEx!CK9","v":416.66666666666669},{"$f":"OpEx!CL9","v":416.66666666666669},{"$f":"OpEx!CM9","v":416.66666666666669},{"$f":"OpEx!CN9","v":416.66666666666669},{"$f":"OpEx!CO9","v":416.66666666666669},{"$f":"OpEx!CP9","v":416.66666666666669},{"$f":"OpEx!CQ9","v":416.66666666666669},{"$f":"OpEx!CR9","v":416.66666666666669},{"$f":"OpEx!CS9","v":416.66666666666669},{"$f":"OpEx!CT9","v":416.66666666666669},{"$f":"OpEx!CU9","v":416.66666666666669},{"$f":"OpEx!CV9","v":416.66666666666669},{"$f":"OpEx!CW9","v":416.66666666666669},{"$f":"OpEx!CX9","v":416.66666666666669},{"$f":"OpEx!CY9","v":416.66666666666669},{"$f":"OpEx!CZ9","v":416.66666666666669},{"$f":"OpEx!DA9","v":416.66666666666669},{"$f":"OpEx!DB9","v":416.66666666666669},{"$f":"OpEx!DC9","v":416.66666666666669},{"$f":"OpEx!DD9","v":416.66666666666669},{"$f":"OpEx!DE9","v":416.66666666666669},{"$f":"OpEx!DF9","v":416.66666666666669},{"$f":"OpEx!DG9","v":416.66666666666669},{"$f":"OpEx!DH9","v":416.66666666666669},{"$f":"OpEx!DI9","v":416.66666666666669},{"$f":"OpEx!DJ9","v":416.66666666666669},{"$f":"OpEx!DK9","v":416.66666666666669},{"$f":"OpEx!DL9","v":416.66666666666669},{"$f":"OpEx!DM9","v":416.66666666666669},{"$f":"OpEx!DN9","v":416.66666666666669},{"$f":"OpEx!DO9","v":416.66666666666669},{"$f":"OpEx!DP9","v":416.66666666666669},{"$f":"OpEx!DQ9","v":416.66666666666669},{"$f":"OpEx!DR9","v":416.66666666666669},{"$f":"OpEx!DS9","v":416.66666666666669},{"$f":"OpEx!DT9","v":416.66666666666669},{"$f":"OpEx!DU9","v":416.66666666666669},{"$f":"OpEx!DV9","v":416.66666666666669},{"$f":"OpEx!DW9","v":416.66666666666669},{"$f":"OpEx!DX9","v":416.66666666666669},{"$f":"OpEx!DY9","v":416.66666666666669},{"$f":"OpEx!DZ9","v":416.66666666666669},{"$f":"OpEx!EA9","v":416.66666666666669},{"$f":"OpEx!EB9","v":416.66666666666669},{"$f":"OpEx!EC9","v":416.66666666666669},{"$f":"OpEx!ED9","v":416.66666666666669},{"$f":"OpEx!EE9","v":416.66666666666669},{"$f":"OpEx!EF9","v":416.66666666666669},{"$f":"OpEx!EG9","v":416.66666666666669},{"$f":"OpEx!EH9","v":416.66666666666669},{"$f":"OpEx!EI9","v":416.66666666666669},{"$f":"OpEx!EJ9","v":416.66666666666669},{"$f":"OpEx!EK9","v":416.66666666666669},{"$f":"OpEx!EL9","v":416.66666666666669},{"$f":"OpEx!EM9","v":416.66666666666669},{"$f":"OpEx!EN9","v":416.66666666666669},{"$f":"OpEx!EO9","v":416.66666666666669},{"$f":"OpEx!EP9","v":416.66666666666669},{"$f":"OpEx!EQ9","v":416.66666666666669},{"$f":"OpEx!ER9","v":416.66666666666669},{"$f":"OpEx!ES9","v":416.66666666666669},{"$f":"OpEx!ET9","v":416.66666666666669},{"$f":"OpEx!EU9","v":416.66666666666669},{"$f":"OpEx!EV9","v":416.66666666666669},{"$f":"OpEx!EW9","v":416.66666666666669},{"$f":"OpEx!EX9","v":416.66666666666669},{"$f":"OpEx!EY9","v":416.66666666666669},{"$f":"OpEx!EZ9","v":416.66666666666669},{"$f":"OpEx!FA9","v":416.66666666666669},{"$f":"OpEx!FB9","v":416.66666666666669},{"$f":"OpEx!FC9","v":416.66666666666669},{"$f":"OpEx!FD9","v":416.66666666666669},{"$f":"OpEx!FE9","v":416.66666666666669},{"$f":"OpEx!FF9","v":416.66666666666669},{"$f":"OpEx!FG9","v":416.66666666666669},{"$f":"OpEx!FH9","v":416.66666666666669},{"$f":"OpEx!FI9","v":416.66666666666669},{"$f":"OpEx!FJ9","v":416.66666666666669},{"$f":"OpEx!FK9","v":416.66666666666669},{"$f":"OpEx!FL9","v":416.66666666666669},{"$f":"OpEx!FM9","v":416.66666666666669},{"$f":"OpEx!FN9","v":416.66666666666669},{"$f":"OpEx!FO9","v":416.66666666666669},{"$f":"OpEx!FP9","v":416.66666666666669},{"$f":"OpEx!FQ9","v":416.66666666666669},{"$f":"OpEx!FR9","v":416.66666666666669},{"$f":"OpEx!FS9","v":416.66666666666669},{"$f":"OpEx!FT9","v":416.66666666666669},{"$f":"OpEx!FU9","v":416.66666666666669},{"$f":"OpEx!FV9","v":416.66666666666669},{"$f":"OpEx!FW9","v":416.66666666666669},{"$f":"OpEx!FX9","v":416.66666666666669},{"$f":"OpEx!FY9","v":416.66666666666669},{"$f":"OpEx!FZ9","v":416.66666666666669},{"$f":"OpEx!GA9","v":416.66666666666669},{"$f":"OpEx!GB9","v":416.66666666666669},{"$f":"OpEx!GC9","v":416.66666666666669},{"$f":"OpEx!GD9","v":416.66666666666669},{"$f":"OpEx!GE9","v":416.66666666666669},{"$f":"OpEx!GF9","v":416.66666666666669},{"$f":"OpEx!GG9","v":416.66666666666669},{"$f":"OpEx!GH9","v":416.66666666666669},{"$f":"OpEx!GI9","v":416.66666666666669},{"$f":"OpEx!GJ9","v":416.66666666666669},{"$f":"OpEx!GK9","v":416.66666666666669},{"$f":"OpEx!GL9","v":416.66666666666669},{"$f":"OpEx!GM9","v":416.66666666666669},{"$f":"OpEx!GN9","v":416.66666666666669},{"$f":"OpEx!GO9","v":416.66666666666669},{"$f":"OpEx!GP9","v":416.66666666666669},{"$f":"OpEx!GQ9","v":416.66666666666669},{"$f":"OpEx!GR9","v":416.66666666666669},{"$f":"OpEx!GS9","v":416.66666666666669},{"$f":"OpEx!GT9","v":416.66666666666669},{"$f":"OpEx!GU9","v":416.66666666666669},{"$f":"OpEx!GV9","v":416.66666666666669},{"$f":"OpEx!GW9","v":416.66666666666669},{"$f":"OpEx!GX9","v":416.66666666666669},{"$f":"OpEx!GY9","v":416.66666666666669},{"$f":"OpEx!GZ9","v":416.66666666666669},{"$f":"OpEx!HA9","v":416.66666666666669},{"$f":"OpEx!HB9","v":416.66666666666669},{"$f":"OpEx!HC9","v":416.66666666666669},{"$f":"OpEx!HD9","v":416.66666666666669},{"$f":"OpEx!HE9","v":416.66666666666669},{"$f":"OpEx!HF9","v":416.66666666666669},{"$f":"OpEx!HG9","v":416.66666666666669},{"$f":"OpEx!HH9","v":416.66666666666669},{"$f":"OpEx!HI9","v":416.66666666666669},{"$f":"OpEx!HJ9","v":416.66666666666669},{"$f":"OpEx!HK9","v":416.66666666666669},{"$f":"OpEx!HL9","v":416.66666666666669},{"$f":"OpEx!HM9","v":416.66666666666669},{"$f":"OpEx!HN9","v":416.66666666666669},{"$f":"OpEx!HO9","v":416.66666666666669},{"$f":"OpEx!HP9","v":416.66666666666669},{"$f":"OpEx!HQ9","v":416.66666666666669},{"$f":"OpEx!HR9","v":416.66666666666669},{"$f":"OpEx!HS9","v":416.66666666666669},{"$f":"OpEx!HT9","v":416.66666666666669},{"$f":"OpEx!HU9","v":416.66666666666669},{"$f":"OpEx!HV9","v":416.66666666666669},{"$f":"OpEx!HW9","v":416.66666666666669},{"$f":"OpEx!HX9","v":416.66666666666669},{"$f":"OpEx!HY9","v":416.66666666666669},{"$f":"OpEx!HZ9","v":416.66666666666669},{"$f":"OpEx!IA9","v":416.66666666666669},{"$f":"OpEx!IB9","v":416.66666666666669},{"$f":"OpEx!IC9","v":416.66666666666669},{"$f":"OpEx!ID9","v":416.66666666666669},{"$f":"OpEx!IE9","v":416.66666666666669},{"$f":"OpEx!IF9","v":416.66666666666669},{"$f":"OpEx!IG9","v":416.66666666666669},{"$f":"OpEx!IH9","v":416.66666666666669},{"$f":"OpEx!II9","v":416.66666666666669},{"$f":"OpEx!IJ9","v":416.66666666666669},{"$f":"OpEx!IK9","v":416.66666666666669},{"$f":"OpEx!IL9","v":416.66666666666669},{"$f":"OpEx!IM9","v":416.66666666666669},{"$f":"OpEx!IN9","v":416.66666666666669},{"$f":"OpEx!IO9","v":416.66666666666669},{"$f":"OpEx!IP9","v":416.66666666666669},{"$f":"OpEx!IQ9","v":416.66666666666669},{"$f":"OpEx!IR9","v":416.66666666666669},{"$f":"OpEx!IS9","v":416.66666666666669},{"$f":"OpEx!IT9","v":416.66666666666669},{"$f":"OpEx!IU9","v":416.66666666666669},{"$f":"OpEx!IV9","v":416.66666666666669},{"$f":"OpEx!IW9","v":416.66666666666669},{"$f":"OpEx!IX9","v":416.66666666666669},{"$f":"OpEx!IY9","v":416.66666666666669},{"$f":"OpEx!IZ9","v":416.66666666666669},{"$f":"OpEx!JA9","v":416.66666666666669},{"$f":"OpEx!JB9","v":416.66666666666669},{"$f":"OpEx!JC9","v":416.66666666666669},{"$f":"OpEx!JD9","v":416.66666666666669},{"$f":"OpEx!JE9","v":416.66666666666669},{"$f":"OpEx!JF9","v":416.66666666666669},{"$f":"OpEx!JG9","v":416.66666666666669},{"$f":"OpEx!JH9","v":416.66666666666669},{"$f":"OpEx!JI9","v":416.66666666666669},{"$f":"OpEx!JJ9","v":416.66666666666669},{"$f":"OpEx!JK9","v":416.66666666666669},{"$f":"OpEx!JL9","v":416.66666666666669},{"$f":"OpEx!JM9","v":416.66666666666669},{"$f":"OpEx!JN9","v":416.66666666666669},{"$f":"OpEx!JO9","v":416.66666666666669},{"$f":"OpEx!JP9","v":416.66666666666669},{"$f":"OpEx!JQ9","v":416.66666666666669},{"$f":"OpEx!JR9","v":416.66666666666669},{"$f":"OpEx!JS9","v":416.66666666666669},{"$f":"OpEx!JT9","v":416.66666666666669},{"$f":"OpEx!JU9","v":416.66666666666669},{"$f":"OpEx!JV9","v":416.66666666666669},{"$f":"OpEx!JW9","v":416.66666666666669},{"$f":"OpEx!JX9","v":416.66666666666669},{"$f":"OpEx!JY9","v":416.66666666666669},{"$f":"OpEx!JZ9","v":416.66666666666669},{"$f":"OpEx!KA9","v":416.66666666666669},{"$f":"OpEx!KB9","v":416.66666666666669},{"$f":"OpEx!KC9","v":416.66666666666669},{"$f":"OpEx!KD9","v":416.66666666666669},{"$f":"OpEx!KE9","v":416.66666666666669},{"$f":"OpEx!KF9","v":416.66666666666669},{"$f":"OpEx!KG9","v":416.66666666666669},{"$f":"OpEx!KH9","v":416.66666666666669},{"$f":"OpEx!KI9","v":416.66666666666669},{"$f":"OpEx!KJ9","v":416.66666666666669},{"$f":"OpEx!KK9","v":416.66666666666669},{"$f":"OpEx!KL9","v":416.66666666666669},{"$f":"OpEx!KM9","v":416.66666666666669},{"$f":"OpEx!KN9","v":416.66666666666669},{"$f":"OpEx!KO9","v":416.66666666666669},{"$f":"OpEx!KP9","v":416.66666666666669},{"$f":"OpEx!KQ9","v":416.66666666666669},{"$f":"OpEx!KR9","v":416.66666666666669},{"$f":"OpEx!KS9","v":416.66666666666669},{"$f":"OpEx!KT9","v":416.66666666666669},{"$f":"OpEx!KU9","v":416.66666666666669},{"$f":"OpEx!KV9","v":416.66666666666669},{"$f":"OpEx!KW9","v":416.66666666666669},{"$f":"OpEx!KX9","v":416.66666666666669},{"$f":"OpEx!KY9","v":416.66666666666669},{"$f":"OpEx!KZ9","v":416.66666666666669},{"$f":"OpEx!LA9","v":416.66666666666669},{"$f":"OpEx!LB9","v":416.66666666666669},{"$f":"OpEx!LC9","v":416.66666666666669},{"$f":"OpEx!LD9","v":416.66666666666669},{"$f":"OpEx!LE9","v":416.66666666666669},{"$f":"OpEx!LF9","v":416.66666666666669},{"$f":"OpEx!LG9","v":416.66666666666669},{"$f":"OpEx!LH9","v":416.66666666666669},{"$f":"OpEx!LI9","v":416.66666666666669},{"$f":"OpEx!LJ9","v":416.66666666666669},{"$f":"OpEx!LK9","v":416.66666666666669},{"$f":"OpEx!LL9","v":416.66666666666669},{"$f":"OpEx!LM9","v":416.66666666666669},{"$f":"OpEx!LN9","v":416.66666666666669},{"$f":"OpEx!LO9","v":416.66666666666669},{"$f":"OpEx!LP9","v":416.66666666666669},{"$f":"OpEx!LQ9","v":416.66666666666669},{"$f":"OpEx!LR9","v":416.66666666666669},{"$f":"OpEx!LS9","v":416.66666666666669},{"$f":"OpEx!LT9","v":416.66666666666669},{"$f":"OpEx!LU9","v":416.66666666666669},{"$f":"OpEx!LV9","v":416.66666666666669}]
[null,null,{"$f":"OpEx!A12","v":"      Warranty"},null,"EUR",null,null,1123609.2428000022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AF12/2","v":0},{"$f":"OpEx!AG12/2","v":0},{"$f":"OpEx!AH12/2","v":0},{"$f":"OpEx!AI12","v":3745.3641426666672},{"$f":"OpEx!AJ12","v":3745.3641426666672},{"$f":"OpEx!AK12","v":3745.3641426666672},{"$f":"OpEx!AL12","v":3745.3641426666672},{"$f":"OpEx!AM12","v":3745.3641426666672},{"$f":"OpEx!AN12","v":3745.3641426666672},{"$f":"OpEx!AO12","v":3745.3641426666672},{"$f":"OpEx!AP12","v":3745.3641426666672},{"$f":"OpEx!AQ12","v":3745.3641426666672},{"$f":"OpEx!AR12","v":3745.3641426666672},{"$f":"OpEx!AS12","v":3745.3641426666672},{"$f":"OpEx!AT12","v":3745.3641426666672},{"$f":"OpEx!AU12","v":3745.3641426666672},{"$f":"OpEx!AV12","v":3745.3641426666672},{"$f":"OpEx!AW12","v":3745.3641426666672},{"$f":"OpEx!AX12","v":3745.3641426666672},{"$f":"OpEx!AY12","v":3745.3641426666672},{"$f":"OpEx!AZ12","v":3745.3641426666672},{"$f":"OpEx!BA12","v":3745.3641426666672},{"$f":"OpEx!BB12","v":3745.3641426666672},{"$f":"OpEx!BC12","v":3745.3641426666672},{"$f":"OpEx!BD12","v":3745.3641426666672},{"$f":"OpEx!BE12","v":3745.3641426666672},{"$f":"OpEx!BF12","v":3745.3641426666672},{"$f":"OpEx!BG12","v":3745.3641426666672},{"$f":"OpEx!BH12","v":3745.3641426666672},{"$f":"OpEx!BI12","v":3745.3641426666672},{"$f":"OpEx!BJ12","v":3745.3641426666672},{"$f":"OpEx!BK12","v":3745.3641426666672},{"$f":"OpEx!BL12","v":3745.3641426666672},{"$f":"OpEx!BM12","v":3745.3641426666672},{"$f":"OpEx!BN12","v":3745.3641426666672},{"$f":"OpEx!BO12","v":3745.3641426666672},{"$f":"OpEx!BP12","v":3745.3641426666672},{"$f":"OpEx!BQ12","v":3745.3641426666672},{"$f":"OpEx!BR12","v":3745.3641426666672},{"$f":"OpEx!BS12","v":3745.3641426666672},{"$f":"OpEx!BT12","v":3745.3641426666672},{"$f":"OpEx!BU12","v":3745.3641426666672},{"$f":"OpEx!BV12","v":3745.3641426666672},{"$f":"OpEx!BW12","v":3745.3641426666672},{"$f":"OpEx!BX12","v":3745.3641426666672},{"$f":"OpEx!BY12","v":3745.3641426666672},{"$f":"OpEx!BZ12","v":3745.3641426666672},{"$f":"OpEx!CA12","v":3745.3641426666672},{"$f":"OpEx!CB12","v":3745.3641426666672},{"$f":"OpEx!CC12","v":3745.3641426666672},{"$f":"OpEx!CD12","v":3745.3641426666672},{"$f":"OpEx!CE12","v":3745.3641426666672},{"$f":"OpEx!CF12","v":3745.3641426666672},{"$f":"OpEx!CG12","v":3745.3641426666672},{"$f":"OpEx!CH12","v":3745.3641426666672},{"$f":"OpEx!CI12","v":3745.3641426666672},{"$f":"OpEx!CJ12","v":3745.3641426666672},{"$f":"OpEx!CK12","v":3745.3641426666672},{"$f":"OpEx!CL12","v":3745.3641426666672},{"$f":"OpEx!CM12","v":3745.3641426666672},{"$f":"OpEx!CN12","v":3745.3641426666672},{"$f":"OpEx!CO12","v":3745.3641426666672},{"$f":"OpEx!CP12","v":3745.3641426666672},{"$f":"OpEx!CQ12","v":3745.3641426666672},{"$f":"OpEx!CR12","v":3745.3641426666672},{"$f":"OpEx!CS12","v":3745.3641426666672},{"$f":"OpEx!CT12","v":3745.3641426666672},{"$f":"OpEx!CU12","v":3745.3641426666672},{"$f":"OpEx!CV12","v":3745.3641426666672},{"$f":"OpEx!CW12","v":3745.3641426666672},{"$f":"OpEx!CX12","v":3745.3641426666672},{"$f":"OpEx!CY12","v":3745.3641426666672},{"$f":"OpEx!CZ12","v":3745.3641426666672},{"$f":"OpEx!DA12","v":3745.3641426666672},{"$f":"OpEx!DB12","v":3745.3641426666672},{"$f":"OpEx!DC12","v":3745.3641426666672},{"$f":"OpEx!DD12","v":3745.3641426666672},{"$f":"OpEx!DE12","v":3745.3641426666672},{"$f":"OpEx!DF12","v":3745.3641426666672},{"$f":"OpEx!DG12","v":3745.3641426666672},{"$f":"OpEx!DH12","v":3745.3641426666672},{"$f":"OpEx!DI12","v":3745.3641426666672},{"$f":"OpEx!DJ12","v":3745.3641426666672},{"$f":"OpEx!DK12","v":3745.3641426666672},{"$f":"OpEx!DL12","v":3745.3641426666672},{"$f":"OpEx!DM12","v":3745.3641426666672},{"$f":"OpEx!DN12","v":3745.3641426666672},{"$f":"OpEx!DO12","v":3745.3641426666672},{"$f":"OpEx!DP12","v":3745.3641426666672},{"$f":"OpEx!DQ12","v":3745.3641426666672},{"$f":"OpEx!DR12","v":3745.3641426666672},{"$f":"OpEx!DS12","v":3745.3641426666672},{"$f":"OpEx!DT12","v":3745.3641426666672},{"$f":"OpEx!DU12","v":3745.3641426666672},{"$f":"OpEx!DV12","v":3745.3641426666672},{"$f":"OpEx!DW12","v":3745.3641426666672},{"$f":"OpEx!DX12","v":3745.3641426666672},{"$f":"OpEx!DY12","v":3745.3641426666672},{"$f":"OpEx!DZ12","v":3745.3641426666672},{"$f":"OpEx!EA12","v":3745.3641426666672},{"$f":"OpEx!EB12","v":3745.3641426666672},{"$f":"OpEx!EC12","v":3745.3641426666672},{"$f":"OpEx!ED12","v":3745.3641426666672},{"$f":"OpEx!EE12","v":3745.3641426666672},{"$f":"OpEx!EF12","v":3745.3641426666672},{"$f":"OpEx!EG12","v":3745.3641426666672},{"$f":"OpEx!EH12","v":3745.3641426666672},{"$f":"OpEx!EI12","v":3745.3641426666672},{"$f":"OpEx!EJ12","v":3745.3641426666672},{"$f":"OpEx!EK12","v":3745.3641426666672},{"$f":"OpEx!EL12","v":3745.3641426666672},{"$f":"OpEx!EM12","v":3745.3641426666672},{"$f":"OpEx!EN12","v":3745.3641426666672},{"$f":"OpEx!EO12","v":3745.3641426666672},{"$f":"OpEx!EP12","v":3745.3641426666672},{"$f":"OpEx!EQ12","v":3745.3641426666672},{"$f":"OpEx!ER12","v":3745.3641426666672},{"$f":"OpEx!ES12","v":3745.3641426666672},{"$f":"OpEx!ET12","v":3745.3641426666672},{"$f":"OpEx!EU12","v":3745.3641426666672},{"$f":"OpEx!EV12","v":3745.3641426666672},{"$f":"OpEx!EW12","v":3745.3641426666672},{"$f":"OpEx!EX12","v":3745.3641426666672},{"$f":"OpEx!EY12","v":3745.3641426666672},{"$f":"OpEx!EZ12","v":3745.3641426666672},{"$f":"OpEx!FA12","v":3745.3641426666672},{"$f":"OpEx!FB12","v":3745.3641426666672},{"$f":"OpEx!FC12","v":3745.3641426666672},{"$f":"OpEx!FD12","v":3745.3641426666672},{"$f":"OpEx!FE12","v":3745.3641426666672},{"$f":"OpEx!FF12","v":3745.3641426666672},{"$f":"OpEx!FG12","v":3745.3641426666672},{"$f":"OpEx!FH12","v":3745.3641426666672},{"$f":"OpEx!FI12","v":3745.3641426666672},{"$f":"OpEx!FJ12","v":3745.3641426666672},{"$f":"OpEx!FK12","v":3745.3641426666672},{"$f":"OpEx!FL12","v":3745.3641426666672},{"$f":"OpEx!FM12","v":3745.3641426666672},{"$f":"OpEx!FN12","v":3745.3641426666672},{"$f":"OpEx!FO12","v":3745.3641426666672},{"$f":"OpEx!FP12","v":3745.3641426666672},{"$f":"OpEx!FQ12","v":3745.3641426666672},{"$f":"OpEx!FR12","v":3745.3641426666672},{"$f":"OpEx!FS12","v":3745.3641426666672},{"$f":"OpEx!FT12","v":3745.3641426666672},{"$f":"OpEx!FU12","v":3745.3641426666672},{"$f":"OpEx!FV12","v":3745.3641426666672},{"$f":"OpEx!FW12","v":3745.3641426666672},{"$f":"OpEx!FX12","v":3745.3641426666672},{"$f":"OpEx!FY12","v":3745.3641426666672},{"$f":"OpEx!FZ12","v":3745.3641426666672},{"$f":"OpEx!GA12","v":3745.3641426666672},{"$f":"OpEx!GB12","v":3745.3641426666672},{"$f":"OpEx!GC12","v":3745.3641426666672},{"$f":"OpEx!GD12","v":3745.3641426666672},{"$f":"OpEx!GE12","v":3745.3641426666672},{"$f":"OpEx!GF12","v":3745.3641426666672},{"$f":"OpEx!GG12","v":3745.3641426666672},{"$f":"OpEx!GH12","v":3745.3641426666672},{"$f":"OpEx!GI12","v":3745.3641426666672},{"$f":"OpEx!GJ12","v":3745.3641426666672},{"$f":"OpEx!GK12","v":3745.3641426666672},{"$f":"OpEx!GL12","v":3745.3641426666672},{"$f":"OpEx!GM12","v":3745.3641426666672},{"$f":"OpEx!GN12","v":3745.3641426666672},{"$f":"OpEx!GO12","v":3745.3641426666672},{"$f":"OpEx!GP12","v":3745.3641426666672},{"$f":"OpEx!GQ12","v":3745.3641426666672},{"$f":"OpEx!GR12","v":3745.3641426666672},{"$f":"OpEx!GS12","v":3745.3641426666672},{"$f":"OpEx!GT12","v":3745.3641426666672},{"$f":"OpEx!GU12","v":3745.3641426666672},{"$f":"OpEx!GV12","v":3745.3641426666672},{"$f":"OpEx!GW12","v":3745.3641426666672},{"$f":"OpEx!GX12","v":3745.3641426666672},{"$f":"OpEx!GY12","v":3745.3641426666672},{"$f":"OpEx!GZ12","v":3745.3641426666672},{"$f":"OpEx!HA12","v":3745.3641426666672},{"$f":"OpEx!HB12","v":3745.3641426666672},{"$f":"OpEx!HC12","v":3745.3641426666672},{"$f":"OpEx!HD12","v":3745.3641426666672},{"$f":"OpEx!HE12","v":3745.3641426666672},{"$f":"OpEx!HF12","v":3745.3641426666672},{"$f":"OpEx!HG12","v":3745.3641426666672},{"$f":"OpEx!HH12","v":3745.3641426666672},{"$f":"OpEx!HI12","v":3745.3641426666672},{"$f":"OpEx!HJ12","v":3745.3641426666672},{"$f":"OpEx!HK12","v":3745.3641426666672},{"$f":"OpEx!HL12","v":3745.3641426666672},{"$f":"OpEx!HM12","v":3745.3641426666672},{"$f":"OpEx!HN12","v":3745.3641426666672},{"$f":"OpEx!HO12","v":3745.3641426666672},{"$f":"OpEx!HP12","v":3745.3641426666672},{"$f":"OpEx!HQ12","v":3745.3641426666672},{"$f":"OpEx!HR12","v":3745.3641426666672},{"$f":"OpEx!HS12","v":3745.3641426666672},{"$f":"OpEx!HT12","v":3745.3641426666672},{"$f":"OpEx!HU12","v":3745.3641426666672},{"$f":"OpEx!HV12","v":3745.3641426666672},{"$f":"OpEx!HW12","v":3745.3641426666672},{"$f":"OpEx!HX12","v":3745.3641426666672},{"$f":"OpEx!HY12","v":3745.3641426666672},{"$f":"OpEx!HZ12","v":3745.3641426666672},{"$f":"OpEx!IA12","v":3745.3641426666672},{"$f":"OpEx!IB12","v":3745.3641426666672},{"$f":"OpEx!IC12","v":3745.3641426666672},{"$f":"OpEx!ID12","v":3745.3641426666672},{"$f":"OpEx!IE12","v":3745.3641426666672},{"$f":"OpEx!IF12","v":3745.3641426666672},{"$f":"OpEx!IG12","v":3745.3641426666672},{"$f":"OpEx!IH12","v":3745.3641426666672},{"$f":"OpEx!II12","v":3745.3641426666672},{"$f":"OpEx!IJ12","v":3745.3641426666672},{"$f":"OpEx!IK12","v":3745.3641426666672},{"$f":"OpEx!IL12","v":3745.3641426666672},{"$f":"OpEx!IM12","v":3745.3641426666672},{"$f":"OpEx!IN12","v":3745.3641426666672},{"$f":"OpEx!IO12","v":3745.3641426666672},{"$f":"OpEx!IP12","v":3745.3641426666672},{"$f":"OpEx!IQ12","v":3745.3641426666672},{"$f":"OpEx!IR12","v":3745.3641426666672},{"$f":"OpEx!IS12","v":3745.3641426666672},{"$f":"OpEx!IT12","v":3745.3641426666672},{"$f":"OpEx!IU12","v":3745.3641426666672},{"$f":"OpEx!IV12","v":3745.3641426666672},{"$f":"OpEx!IW12","v":3745.3641426666672},{"$f":"OpEx!IX12","v":3745.3641426666672},{"$f":"OpEx!IY12","v":3745.3641426666672},{"$f":"OpEx!IZ12","v":3745.3641426666672},{"$f":"OpEx!JA12","v":3745.3641426666672},{"$f":"OpEx!JB12","v":3745.3641426666672},{"$f":"OpEx!JC12","v":3745.3641426666672},{"$f":"OpEx!JD12","v":3745.3641426666672},{"$f":"OpEx!JE12","v":3745.3641426666672},{"$f":"OpEx!JF12","v":3745.3641426666672},{"$f":"OpEx!JG12","v":3745.3641426666672},{"$f":"OpEx!JH12","v":3745.3641426666672},{"$f":"OpEx!JI12","v":3745.3641426666672},{"$f":"OpEx!JJ12","v":3745.3641426666672},{"$f":"OpEx!JK12","v":3745.3641426666672},{"$f":"OpEx!JL12","v":3745.3641426666672},{"$f":"OpEx!JM12","v":3745.3641426666672},{"$f":"OpEx!JN12","v":3745.3641426666672},{"$f":"OpEx!JO12","v":3745.3641426666672},{"$f":"OpEx!JP12","v":3745.3641426666672},{"$f":"OpEx!JQ12","v":3745.3641426666672},{"$f":"OpEx!JR12","v":3745.3641426666672},{"$f":"OpEx!JS12","v":3745.3641426666672},{"$f":"OpEx!JT12","v":3745.3641426666672},{"$f":"OpEx!JU12","v":3745.3641426666672},{"$f":"OpEx!JV12","v":3745.3641426666672},{"$f":"OpEx!JW12","v":3745.3641426666672},{"$f":"OpEx!JX12","v":3745.3641426666672},{"$f":"OpEx!JY12","v":3745.3641426666672},{"$f":"OpEx!JZ12","v":3745.3641426666672},{"$f":"OpEx!KA12","v":3745.3641426666672},{"$f":"OpEx!KB12","v":3745.3641426666672},{"$f":"OpEx!KC12","v":3745.3641426666672},{"$f":"OpEx!KD12","v":3745.3641426666672},{"$f":"OpEx!KE12","v":3745.3641426666672},{"$f":"OpEx!KF12","v":3745.3641426666672},{"$f":"OpEx!KG12","v":3745.3641426666672},{"$f":"OpEx!KH12","v":3745.3641426666672},{"$f":"OpEx!KI12","v":3745.3641426666672},{"$f":"OpEx!KJ12","v":3745.3641426666672},{"$f":"OpEx!KK12","v":3745.3641426666672},{"$f":"OpEx!KL12","v":3745.3641426666672},{"$f":"OpEx!KM12","v":3745.3641426666672},{"$f":"OpEx!KN12","v":3745.3641426666672},{"$f":"OpEx!KO12","v":3745.3641426666672},{"$f":"OpEx!KP12","v":3745.3641426666672},{"$f":"OpEx!KQ12","v":3745.3641426666672},{"$f":"OpEx!KR12","v":3745.3641426666672},{"$f":"OpEx!KS12","v":3745.3641426666672},{"$f":"OpEx!KT12","v":3745.3641426666672},{"$f":"OpEx!KU12","v":3745.3641426666672},{"$f":"OpEx!KV12","v":3745.3641426666672},{"$f":"OpEx!KW12","v":3745.3641426666672},{"$f":"OpEx!KX12","v":3745.3641426666672},{"$f":"OpEx!KY12","v":3745.3641426666672},{"$f":"OpEx!KZ12","v":3745.3641426666672},{"$f":"OpEx!LA12","v":3745.3641426666672},{"$f":"OpEx!LB12","v":3745.3641426666672},{"$f":"OpEx!LC12","v":3745.3641426666672},{"$f":"OpEx!LD12","v":3745.3641426666672},{"$f":"OpEx!LE12","v":3745.3641426666672},{"$f":"OpEx!LF12","v":3745.3641426666672},{"$f":"OpEx!LG12","v":3745.3641426666672},{"$f":"OpEx!LH12","v":3745.3641426666672},{"$f":"OpEx!LI12","v":3745.3641426666672},{"$f":"OpEx!LJ12","v":3745.3641426666672},{"$f":"OpEx!LK12","v":3745.3641426666672},{"$f":"OpEx!LL12","v":3745.3641426666672},{"$f":"OpEx!LM12","v":3745.3641426666672},{"$f":"OpEx!LN12","v":3745.3641426666672},{"$f":"OpEx!LO12","v":3745.3641426666672},{"$f":"OpEx!LP12","v":3745.3641426666672},{"$f":"OpEx!LQ12","v":3745.3641426666672},{"$f":"OpEx!LR12","v":3745.3641426666672},{"$f":"OpEx!LS12","v":3745.3641426666672},{"$f":"OpEx!LT12","v":3745.3641426666672},{"$f":"OpEx!LU12","v":3745.3641426666672},{"$f":"OpEx!LV12","v":3745.3641426666672}]
[null,null,{"$f":"OpEx!A13","v":"      Battery system maintenance (parts)"},null,"EUR",null,null,1071911.775000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AF13/2","v":0},{"$f":"OpEx!AG13/2","v":0},{"$f":"OpEx!AH13/2","v":0},{"$f":"OpEx!AI13","v":3573.0392500000003},{"$f":"OpEx!AJ13","v":3573.0392500000003},{"$f":"OpEx!AK13","v":3573.0392500000003},{"$f":"OpEx!AL13","v":3573.0392500000003},{"$f":"OpEx!AM13","v":3573.0392500000003},{"$f":"OpEx!AN13","v":3573.0392500000003},{"$f":"OpEx!AO13","v":3573.0392500000003},{"$f":"OpEx!AP13","v":3573.0392500000003},{"$f":"OpEx!AQ13","v":3573.0392500000003},{"$f":"OpEx!AR13","v":3573.0392500000003},{"$f":"OpEx!AS13","v":3573.0392500000003},{"$f":"OpEx!AT13","v":3573.0392500000003},{"$f":"OpEx!AU13","v":3573.0392500000003},{"$f":"OpEx!AV13","v":3573.0392500000003},{"$f":"OpEx!AW13","v":3573.0392500000003},{"$f":"OpEx!AX13","v":3573.0392500000003},{"$f":"OpEx!AY13","v":3573.0392500000003},{"$f":"OpEx!AZ13","v":3573.0392500000003},{"$f":"OpEx!BA13","v":3573.0392500000003},{"$f":"OpEx!BB13","v":3573.0392500000003},{"$f":"OpEx!BC13","v":3573.0392500000003},{"$f":"OpEx!BD13","v":3573.0392500000003},{"$f":"OpEx!BE13","v":3573.0392500000003},{"$f":"OpEx!BF13","v":3573.0392500000003},{"$f":"OpEx!BG13","v":3573.0392500000003},{"$f":"OpEx!BH13","v":3573.0392500000003},{"$f":"OpEx!BI13","v":3573.0392500000003},{"$f":"OpEx!BJ13","v":3573.0392500000003},{"$f":"OpEx!BK13","v":3573.0392500000003},{"$f":"OpEx!BL13","v":3573.0392500000003},{"$f":"OpEx!BM13","v":3573.0392500000003},{"$f":"OpEx!BN13","v":3573.0392500000003},{"$f":"OpEx!BO13","v":3573.0392500000003},{"$f":"OpEx!BP13","v":3573.0392500000003},{"$f":"OpEx!BQ13","v":3573.0392500000003},{"$f":"OpEx!BR13","v":3573.0392500000003},{"$f":"OpEx!BS13","v":3573.0392500000003},{"$f":"OpEx!BT13","v":3573.0392500000003},{"$f":"OpEx!BU13","v":3573.0392500000003},{"$f":"OpEx!BV13","v":3573.0392500000003},{"$f":"OpEx!BW13","v":3573.0392500000003},{"$f":"OpEx!BX13","v":3573.0392500000003},{"$f":"OpEx!BY13","v":3573.0392500000003},{"$f":"OpEx!BZ13","v":3573.0392500000003},{"$f":"OpEx!CA13","v":3573.0392500000003},{"$f":"OpEx!CB13","v":3573.0392500000003},{"$f":"OpEx!CC13","v":3573.0392500000003},{"$f":"OpEx!CD13","v":3573.0392500000003},{"$f":"OpEx!CE13","v":3573.0392500000003},{"$f":"OpEx!CF13","v":3573.0392500000003},{"$f":"OpEx!CG13","v":3573.0392500000003},{"$f":"OpEx!CH13","v":3573.0392500000003},{"$f":"OpEx!CI13","v":3573.0392500000003},{"$f":"OpEx!CJ13","v":3573.0392500000003},{"$f":"OpEx!CK13","v":3573.0392500000003},{"$f":"OpEx!CL13","v":3573.0392500000003},{"$f":"OpEx!CM13","v":3573.0392500000003},{"$f":"OpEx!CN13","v":3573.0392500000003},{"$f":"OpEx!CO13","v":3573.0392500000003},{"$f":"OpEx!CP13","v":3573.0392500000003},{"$f":"OpEx!CQ13","v":3573.0392500000003},{"$f":"OpEx!CR13","v":3573.0392500000003},{"$f":"OpEx!CS13","v":3573.0392500000003},{"$f":"OpEx!CT13","v":3573.0392500000003},{"$f":"OpEx!CU13","v":3573.0392500000003},{"$f":"OpEx!CV13","v":3573.0392500000003},{"$f":"OpEx!CW13","v":3573.0392500000003},{"$f":"OpEx!CX13","v":3573.0392500000003},{"$f":"OpEx!CY13","v":3573.0392500000003},{"$f":"OpEx!CZ13","v":3573.0392500000003},{"$f":"OpEx!DA13","v":3573.0392500000003},{"$f":"OpEx!DB13","v":3573.0392500000003},{"$f":"OpEx!DC13","v":3573.0392500000003},{"$f":"OpEx!DD13","v":3573.0392500000003},{"$f":"OpEx!DE13","v":3573.0392500000003},{"$f":"OpEx!DF13","v":3573.0392500000003},{"$f":"OpEx!DG13","v":3573.0392500000003},{"$f":"OpEx!DH13","v":3573.0392500000003},{"$f":"OpEx!DI13","v":3573.0392500000003},{"$f":"OpEx!DJ13","v":3573.0392500000003},{"$f":"OpEx!DK13","v":3573.0392500000003},{"$f":"OpEx!DL13","v":3573.0392500000003},{"$f":"OpEx!DM13","v":3573.0392500000003},{"$f":"OpEx!DN13","v":3573.0392500000003},{"$f":"OpEx!DO13","v":3573.0392500000003},{"$f":"OpEx!DP13","v":3573.0392500000003},{"$f":"OpEx!DQ13","v":3573.0392500000003},{"$f":"OpEx!DR13","v":3573.0392500000003},{"$f":"OpEx!DS13","v":3573.0392500000003},{"$f":"OpEx!DT13","v":3573.0392500000003},{"$f":"OpEx!DU13","v":3573.0392500000003},{"$f":"OpEx!DV13","v":3573.0392500000003},{"$f":"OpEx!DW13","v":3573.0392500000003},{"$f":"OpEx!DX13","v":3573.0392500000003},{"$f":"OpEx!DY13","v":3573.0392500000003},{"$f":"OpEx!DZ13","v":3573.0392500000003},{"$f":"OpEx!EA13","v":3573.0392500000003},{"$f":"OpEx!EB13","v":3573.0392500000003},{"$f":"OpEx!EC13","v":3573.0392500000003},{"$f":"OpEx!ED13","v":3573.0392500000003},{"$f":"OpEx!EE13","v":3573.0392500000003},{"$f":"OpEx!EF13","v":3573.0392500000003},{"$f":"OpEx!EG13","v":3573.0392500000003},{"$f":"OpEx!EH13","v":3573.0392500000003},{"$f":"OpEx!EI13","v":3573.0392500000003},{"$f":"OpEx!EJ13","v":3573.0392500000003},{"$f":"OpEx!EK13","v":3573.0392500000003},{"$f":"OpEx!EL13","v":3573.0392500000003},{"$f":"OpEx!EM13","v":3573.0392500000003},{"$f":"OpEx!EN13","v":3573.0392500000003},{"$f":"OpEx!EO13","v":3573.0392500000003},{"$f":"OpEx!EP13","v":3573.0392500000003},{"$f":"OpEx!EQ13","v":3573.0392500000003},{"$f":"OpEx!ER13","v":3573.0392500000003},{"$f":"OpEx!ES13","v":3573.0392500000003},{"$f":"OpEx!ET13","v":3573.0392500000003},{"$f":"OpEx!EU13","v":3573.0392500000003},{"$f":"OpEx!EV13","v":3573.0392500000003},{"$f":"OpEx!EW13","v":3573.0392500000003},{"$f":"OpEx!EX13","v":3573.0392500000003},{"$f":"OpEx!EY13","v":3573.0392500000003},{"$f":"OpEx!EZ13","v":3573.0392500000003},{"$f":"OpEx!FA13","v":3573.0392500000003},{"$f":"OpEx!FB13","v":3573.0392500000003},{"$f":"OpEx!FC13","v":3573.0392500000003},{"$f":"OpEx!FD13","v":3573.0392500000003},{"$f":"OpEx!FE13","v":3573.0392500000003},{"$f":"OpEx!FF13","v":3573.0392500000003},{"$f":"OpEx!FG13","v":3573.0392500000003},{"$f":"OpEx!FH13","v":3573.0392500000003},{"$f":"OpEx!FI13","v":3573.0392500000003},{"$f":"OpEx!FJ13","v":3573.0392500000003},{"$f":"OpEx!FK13","v":3573.0392500000003},{"$f":"OpEx!FL13","v":3573.0392500000003},{"$f":"OpEx!FM13","v":3573.0392500000003},{"$f":"OpEx!FN13","v":3573.0392500000003},{"$f":"OpEx!FO13","v":3573.0392500000003},{"$f":"OpEx!FP13","v":3573.0392500000003},{"$f":"OpEx!FQ13","v":3573.0392500000003},{"$f":"OpEx!FR13","v":3573.0392500000003},{"$f":"OpEx!FS13","v":3573.0392500000003},{"$f":"OpEx!FT13","v":3573.0392500000003},{"$f":"OpEx!FU13","v":3573.0392500000003},{"$f":"OpEx!FV13","v":3573.0392500000003},{"$f":"OpEx!FW13","v":3573.0392500000003},{"$f":"OpEx!FX13","v":3573.0392500000003},{"$f":"OpEx!FY13","v":3573.0392500000003},{"$f":"OpEx!FZ13","v":3573.0392500000003},{"$f":"OpEx!GA13","v":3573.0392500000003},{"$f":"OpEx!GB13","v":3573.0392500000003},{"$f":"OpEx!GC13","v":3573.0392500000003},{"$f":"OpEx!GD13","v":3573.0392500000003},{"$f":"OpEx!GE13","v":3573.0392500000003},{"$f":"OpEx!GF13","v":3573.0392500000003},{"$f":"OpEx!GG13","v":3573.0392500000003},{"$f":"OpEx!GH13","v":3573.0392500000003},{"$f":"OpEx!GI13","v":3573.0392500000003},{"$f":"OpEx!GJ13","v":3573.0392500000003},{"$f":"OpEx!GK13","v":3573.0392500000003},{"$f":"OpEx!GL13","v":3573.0392500000003},{"$f":"OpEx!GM13","v":3573.0392500000003},{"$f":"OpEx!GN13","v":3573.0392500000003},{"$f":"OpEx!GO13","v":3573.0392500000003},{"$f":"OpEx!GP13","v":3573.0392500000003},{"$f":"OpEx!GQ13","v":3573.0392500000003},{"$f":"OpEx!GR13","v":3573.0392500000003},{"$f":"OpEx!GS13","v":3573.0392500000003},{"$f":"OpEx!GT13","v":3573.0392500000003},{"$f":"OpEx!GU13","v":3573.0392500000003},{"$f":"OpEx!GV13","v":3573.0392500000003},{"$f":"OpEx!GW13","v":3573.0392500000003},{"$f":"OpEx!GX13","v":3573.0392500000003},{"$f":"OpEx!GY13","v":3573.0392500000003},{"$f":"OpEx!GZ13","v":3573.0392500000003},{"$f":"OpEx!HA13","v":3573.0392500000003},{"$f":"OpEx!HB13","v":3573.0392500000003},{"$f":"OpEx!HC13","v":3573.0392500000003},{"$f":"OpEx!HD13","v":3573.0392500000003},{"$f":"OpEx!HE13","v":3573.0392500000003},{"$f":"OpEx!HF13","v":3573.0392500000003},{"$f":"OpEx!HG13","v":3573.0392500000003},{"$f":"OpEx!HH13","v":3573.0392500000003},{"$f":"OpEx!HI13","v":3573.0392500000003},{"$f":"OpEx!HJ13","v":3573.0392500000003},{"$f":"OpEx!HK13","v":3573.0392500000003},{"$f":"OpEx!HL13","v":3573.0392500000003},{"$f":"OpEx!HM13","v":3573.0392500000003},{"$f":"OpEx!HN13","v":3573.0392500000003},{"$f":"OpEx!HO13","v":3573.0392500000003},{"$f":"OpEx!HP13","v":3573.0392500000003},{"$f":"OpEx!HQ13","v":3573.0392500000003},{"$f":"OpEx!HR13","v":3573.0392500000003},{"$f":"OpEx!HS13","v":3573.0392500000003},{"$f":"OpEx!HT13","v":3573.0392500000003},{"$f":"OpEx!HU13","v":3573.0392500000003},{"$f":"OpEx!HV13","v":3573.0392500000003},{"$f":"OpEx!HW13","v":3573.0392500000003},{"$f":"OpEx!HX13","v":3573.0392500000003},{"$f":"OpEx!HY13","v":3573.0392500000003},{"$f":"OpEx!HZ13","v":3573.0392500000003},{"$f":"OpEx!IA13","v":3573.0392500000003},{"$f":"OpEx!IB13","v":3573.0392500000003},{"$f":"OpEx!IC13","v":3573.0392500000003},{"$f":"OpEx!ID13","v":3573.0392500000003},{"$f":"OpEx!IE13","v":3573.0392500000003},{"$f":"OpEx!IF13","v":3573.0392500000003},{"$f":"OpEx!IG13","v":3573.0392500000003},{"$f":"OpEx!IH13","v":3573.0392500000003},{"$f":"OpEx!II13","v":3573.0392500000003},{"$f":"OpEx!IJ13","v":3573.0392500000003},{"$f":"OpEx!IK13","v":3573.0392500000003},{"$f":"OpEx!IL13","v":3573.0392500000003},{"$f":"OpEx!IM13","v":3573.0392500000003},{"$f":"OpEx!IN13","v":3573.0392500000003},{"$f":"OpEx!IO13","v":3573.0392500000003},{"$f":"OpEx!IP13","v":3573.0392500000003},{"$f":"OpEx!IQ13","v":3573.0392500000003},{"$f":"OpEx!IR13","v":3573.0392500000003},{"$f":"OpEx!IS13","v":3573.0392500000003},{"$f":"OpEx!IT13","v":3573.0392500000003},{"$f":"OpEx!IU13","v":3573.0392500000003},{"$f":"OpEx!IV13","v":3573.0392500000003},{"$f":"OpEx!IW13","v":3573.0392500000003},{"$f":"OpEx!IX13","v":3573.0392500000003},{"$f":"OpEx!IY13","v":3573.0392500000003},{"$f":"OpEx!IZ13","v":3573.0392500000003},{"$f":"OpEx!JA13","v":3573.0392500000003},{"$f":"OpEx!JB13","v":3573.0392500000003},{"$f":"OpEx!JC13","v":3573.0392500000003},{"$f":"OpEx!JD13","v":3573.0392500000003},{"$f":"OpEx!JE13","v":3573.0392500000003},{"$f":"OpEx!JF13","v":3573.0392500000003},{"$f":"OpEx!JG13","v":3573.0392500000003},{"$f":"OpEx!JH13","v":3573.0392500000003},{"$f":"OpEx!JI13","v":3573.0392500000003},{"$f":"OpEx!JJ13","v":3573.0392500000003},{"$f":"OpEx!JK13","v":3573.0392500000003},{"$f":"OpEx!JL13","v":3573.0392500000003},{"$f":"OpEx!JM13","v":3573.0392500000003},{"$f":"OpEx!JN13","v":3573.0392500000003},{"$f":"OpEx!JO13","v":3573.0392500000003},{"$f":"OpEx!JP13","v":3573.0392500000003},{"$f":"OpEx!JQ13","v":3573.0392500000003},{"$f":"OpEx!JR13","v":3573.0392500000003},{"$f":"OpEx!JS13","v":3573.0392500000003},{"$f":"OpEx!JT13","v":3573.0392500000003},{"$f":"OpEx!JU13","v":3573.0392500000003},{"$f":"OpEx!JV13","v":3573.0392500000003},{"$f":"OpEx!JW13","v":3573.0392500000003},{"$f":"OpEx!JX13","v":3573.0392500000003},{"$f":"OpEx!JY13","v":3573.0392500000003},{"$f":"OpEx!JZ13","v":3573.0392500000003},{"$f":"OpEx!KA13","v":3573.0392500000003},{"$f":"OpEx!KB13","v":3573.0392500000003},{"$f":"OpEx!KC13","v":3573.0392500000003},{"$f":"OpEx!KD13","v":3573.0392500000003},{"$f":"OpEx!KE13","v":3573.0392500000003},{"$f":"OpEx!KF13","v":3573.0392500000003},{"$f":"OpEx!KG13","v":3573.0392500000003},{"$f":"OpEx!KH13","v":3573.0392500000003},{"$f":"OpEx!KI13","v":3573.0392500000003},{"$f":"OpEx!KJ13","v":3573.0392500000003},{"$f":"OpEx!KK13","v":3573.0392500000003},{"$f":"OpEx!KL13","v":3573.0392500000003},{"$f":"OpEx!KM13","v":3573.0392500000003},{"$f":"OpEx!KN13","v":3573.0392500000003},{"$f":"OpEx!KO13","v":3573.0392500000003},{"$f":"OpEx!KP13","v":3573.0392500000003},{"$f":"OpEx!KQ13","v":3573.0392500000003},{"$f":"OpEx!KR13","v":3573.0392500000003},{"$f":"OpEx!KS13","v":3573.0392500000003},{"$f":"OpEx!KT13","v":3573.0392500000003},{"$f":"OpEx!KU13","v":3573.0392500000003},{"$f":"OpEx!KV13","v":3573.0392500000003},{"$f":"OpEx!KW13","v":3573.0392500000003},{"$f":"OpEx!KX13","v":3573.0392500000003},{"$f":"OpEx!KY13","v":3573.0392500000003},{"$f":"OpEx!KZ13","v":3573.0392500000003},{"$f":"OpEx!LA13","v":3573.0392500000003},{"$f":"OpEx!LB13","v":3573.0392500000003},{"$f":"OpEx!LC13","v":3573.0392500000003},{"$f":"OpEx!LD13","v":3573.0392500000003},{"$f":"OpEx!LE13","v":3573.0392500000003},{"$f":"OpEx!LF13","v":3573.0392500000003},{"$f":"OpEx!LG13","v":3573.0392500000003},{"$f":"OpEx!LH13","v":3573.0392500000003},{"$f":"OpEx!LI13","v":3573.0392500000003},{"$f":"OpEx!LJ13","v":3573.0392500000003},{"$f":"OpEx!LK13","v":3573.0392500000003},{"$f":"OpEx!LL13","v":3573.0392500000003},{"$f":"OpEx!LM13","v":3573.0392500000003},{"$f":"OpEx!LN13","v":3573.0392500000003},{"$f":"OpEx!LO13","v":3573.0392500000003},{"$f":"OpEx!LP13","v":3573.0392500000003},{"$f":"OpEx!LQ13","v":3573.0392500000003},{"$f":"OpEx!LR13","v":3573.0392500000003},{"$f":"OpEx!LS13","v":3573.0392500000003},{"$f":"OpEx!LT13","v":3573.0392500000003},{"$f":"OpEx!LU13","v":3573.0392500000003},{"$f":"OpEx!LV13","v":3573.0392500000003}]
[null,null,"    Total Repairs, Maintenance and Operations",null,null,null,null,{"$f":"SUM(H240:H249)","v":4374137.8818000033},{"$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":11492.133526000001},11492.133526000001,11362.120726000001,11492.133526000001,11362.120726000001,11642.133526000001,12032.133526000001,11642.095126,12032.133526000001,11902.120726000001,12032.133526000001,11902.120726000001,12865.466859333335,12865.466859333335,12735.454059333335,12865.466859333335,12735.454059333335,12865.466859333335,12865.466859333335,12475.428459333334,12865.466859333335,12735.454059333335,12865.466859333335,12735.454059333335,12865.466859333335,12865.466859333335,12735.454059333335,12865.466859333335,12735.454059333335,12865.466859333335,12865.466859333335,12475.428459333334,12865.466859333335,12735.454059333335,12865.466859333335,12735.454059333335,12865.466859333335,12865.466859333335,12735.454059333335,12865.466859333335,12735.454059333335,12865.466859333335,12990.466859333335,12730.441259333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12600.428459333334,12990.466859333335,12860.454059333335,{"$f":"SUM(CM240:CM249)","v":12990.466859333335},12860.454059333335,12990.466859333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12600.428459333334,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12600.428459333334,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12730.441259333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12600.428459333334,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12600.428459333334,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,{"$f":"SUM(EY240:EY249)","v":12860.454059333335},12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12600.428459333334,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12730.441259333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12600.428459333334,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12600.428459333334,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12600.428459333334,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,{"$f":"SUM(HK240:HK249)","v":12990.466859333335},12730.441259333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12600.428459333334,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12600.428459333334,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12600.428459333334,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12730.441259333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12600.428459333334,12990.466859333335,12860.454059333335,{"$f":"SUM(JW240:JW249)","v":12990.466859333335},12860.454059333335,12990.466859333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12600.428459333334,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12600.428459333334,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12730.441259333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12860.454059333335,12990.466859333335,12860.454059333335,12990.466859333335,12990.466859333335,12600.428459333334,12990.466859333335,12860.454059333335,12990.466859333335,530170.44125933328]
[null,null,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,934500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AI29","v":3115},{"$f":"OpEx!AJ29","v":3115},{"$f":"OpEx!AK29","v":3115},{"$f":"OpEx!AL29","v":3115},{"$f":"OpEx!AM29","v":3115},{"$f":"OpEx!AN29","v":3115},{"$f":"OpEx!AO29","v":3115},{"$f":"OpEx!AP29","v":3115},{"$f":"OpEx!AQ29","v":3115},{"$f":"OpEx!AR29","v":3115},{"$f":"OpEx!AS29","v":3115},{"$f":"OpEx!AT29","v":3115},{"$f":"OpEx!AU29","v":3115},{"$f":"OpEx!AV29","v":3115},{"$f":"OpEx!AW29","v":3115},{"$f":"OpEx!AX29","v":3115},{"$f":"OpEx!AY29","v":3115},{"$f":"OpEx!AZ29","v":3115},{"$f":"OpEx!BA29","v":3115},{"$f":"OpEx!BB29","v":3115},{"$f":"OpEx!BC29","v":3115},{"$f":"OpEx!BD29","v":3115},{"$f":"OpEx!BE29","v":3115},{"$f":"OpEx!BF29","v":3115},{"$f":"OpEx!BG29","v":3115},{"$f":"OpEx!BH29","v":3115},{"$f":"OpEx!BI29","v":3115},{"$f":"OpEx!BJ29","v":3115},{"$f":"OpEx!BK29","v":3115},{"$f":"OpEx!BL29","v":3115},{"$f":"OpEx!BM29","v":3115},{"$f":"OpEx!BN29","v":3115},{"$f":"OpEx!BO29","v":3115},{"$f":"OpEx!BP29","v":3115},{"$f":"OpEx!BQ29","v":3115},{"$f":"OpEx!BR29","v":3115},{"$f":"OpEx!BS29","v":3115},{"$f":"OpEx!BT29","v":3115},{"$f":"OpEx!BU29","v":3115},{"$f":"OpEx!BV29","v":3115},{"$f":"OpEx!BW29","v":3115},{"$f":"OpEx!BX29","v":3115},{"$f":"OpEx!BY29","v":3115},{"$f":"OpEx!BZ29","v":3115},{"$f":"OpEx!CA29","v":3115},{"$f":"OpEx!CB29","v":3115},{"$f":"OpEx!CC29","v":3115},{"$f":"OpEx!CD29","v":3115},{"$f":"OpEx!CE29","v":3115},{"$f":"OpEx!CF29","v":3115},{"$f":"OpEx!CG29","v":3115},{"$f":"OpEx!CH29","v":3115},{"$f":"OpEx!CI29","v":3115},{"$f":"OpEx!CJ29","v":3115},{"$f":"OpEx!CK29","v":3115},{"$f":"OpEx!CL29","v":3115},{"$f":"OpEx!CM29","v":3115},{"$f":"OpEx!CN29","v":3115},{"$f":"OpEx!CO29","v":3115},{"$f":"OpEx!CP29","v":3115},{"$f":"OpEx!CQ29","v":3115},{"$f":"OpEx!CR29","v":3115},{"$f":"OpEx!CS29","v":3115},{"$f":"OpEx!CT29","v":3115},{"$f":"OpEx!CU29","v":3115},{"$f":"OpEx!CV29","v":3115},{"$f":"OpEx!CW29","v":3115},{"$f":"OpEx!CX29","v":3115},{"$f":"OpEx!CY29","v":3115},{"$f":"OpEx!CZ29","v":3115},{"$f":"OpEx!DA29","v":3115},{"$f":"OpEx!DB29","v":3115},{"$f":"OpEx!DC29","v":3115},{"$f":"OpEx!DD29","v":3115},{"$f":"OpEx!DE29","v":3115},{"$f":"OpEx!DF29","v":3115},{"$f":"OpEx!DG29","v":3115},{"$f":"OpEx!DH29","v":3115},{"$f":"OpEx!DI29","v":3115},{"$f":"OpEx!DJ29","v":3115},{"$f":"OpEx!DK29","v":3115},{"$f":"OpEx!DL29","v":3115},{"$f":"OpEx!DM29","v":3115},{"$f":"OpEx!DN29","v":3115},{"$f":"OpEx!DO29","v":3115},{"$f":"OpEx!DP29","v":3115},{"$f":"OpEx!DQ29","v":3115},{"$f":"OpEx!DR29","v":3115},{"$f":"OpEx!DS29","v":3115},{"$f":"OpEx!DT29","v":3115},{"$f":"OpEx!DU29","v":3115},{"$f":"OpEx!DV29","v":3115},{"$f":"OpEx!DW29","v":3115},{"$f":"OpEx!DX29","v":3115},{"$f":"OpEx!DY29","v":3115},{"$f":"OpEx!DZ29","v":3115},{"$f":"OpEx!EA29","v":3115},{"$f":"OpEx!EB29","v":3115},{"$f":"OpEx!EC29","v":3115},{"$f":"OpEx!ED29","v":3115},{"$f":"OpEx!EE29","v":3115},{"$f":"OpEx!EF29","v":3115},{"$f":"OpEx!EG29","v":3115},{"$f":"OpEx!EH29","v":3115},{"$f":"OpEx!EI29","v":3115},{"$f":"OpEx!EJ29","v":3115},{"$f":"OpEx!EK29","v":3115},{"$f":"OpEx!EL29","v":3115},{"$f":"OpEx!EM29","v":3115},{"$f":"OpEx!EN29","v":3115},{"$f":"OpEx!EO29","v":3115},{"$f":"OpEx!EP29","v":3115},{"$f":"OpEx!EQ29","v":3115},{"$f":"OpEx!ER29","v":3115},{"$f":"OpEx!ES29","v":3115},{"$f":"OpEx!ET29","v":3115},{"$f":"OpEx!EU29","v":3115},{"$f":"OpEx!EV29","v":3115},{"$f":"OpEx!EW29","v":3115},{"$f":"OpEx!EX29","v":3115},{"$f":"OpEx!EY29","v":3115},{"$f":"OpEx!EZ29","v":3115},{"$f":"OpEx!FA29","v":3115},{"$f":"OpEx!FB29","v":3115},{"$f":"OpEx!FC29","v":3115},{"$f":"OpEx!FD29","v":3115},{"$f":"OpEx!FE29","v":3115},{"$f":"OpEx!FF29","v":3115},{"$f":"OpEx!FG29","v":3115},{"$f":"OpEx!FH29","v":3115},{"$f":"OpEx!FI29","v":3115},{"$f":"OpEx!FJ29","v":3115},{"$f":"OpEx!FK29","v":3115},{"$f":"OpEx!FL29","v":3115},{"$f":"OpEx!FM29","v":3115},{"$f":"OpEx!FN29","v":3115},{"$f":"OpEx!FO29","v":3115},{"$f":"OpEx!FP29","v":3115},{"$f":"OpEx!FQ29","v":3115},{"$f":"OpEx!FR29","v":3115},{"$f":"OpEx!FS29","v":3115},{"$f":"OpEx!FT29","v":3115},{"$f":"OpEx!FU29","v":3115},{"$f":"OpEx!FV29","v":3115},{"$f":"OpEx!FW29","v":3115},{"$f":"OpEx!FX29","v":3115},{"$f":"OpEx!FY29","v":3115},{"$f":"OpEx!FZ29","v":3115},{"$f":"OpEx!GA29","v":3115},{"$f":"OpEx!GB29","v":3115},{"$f":"OpEx!GC29","v":3115},{"$f":"OpEx!GD29","v":3115},{"$f":"OpEx!GE29","v":3115},{"$f":"OpEx!GF29","v":3115},{"$f":"OpEx!GG29","v":3115},{"$f":"OpEx!GH29","v":3115},{"$f":"OpEx!GI29","v":3115},{"$f":"OpEx!GJ29","v":3115},{"$f":"OpEx!GK29","v":3115},{"$f":"OpEx!GL29","v":3115},{"$f":"OpEx!GM29","v":3115},{"$f":"OpEx!GN29","v":3115},{"$f":"OpEx!GO29","v":3115},{"$f":"OpEx!GP29","v":3115},{"$f":"OpEx!GQ29","v":3115},{"$f":"OpEx!GR29","v":3115},{"$f":"OpEx!GS29","v":3115},{"$f":"OpEx!GT29","v":3115},{"$f":"OpEx!GU29","v":3115},{"$f":"OpEx!GV29","v":3115},{"$f":"OpEx!GW29","v":3115},{"$f":"OpEx!GX29","v":3115},{"$f":"OpEx!GY29","v":3115},{"$f":"OpEx!GZ29","v":3115},{"$f":"OpEx!HA29","v":3115},{"$f":"OpEx!HB29","v":3115},{"$f":"OpEx!HC29","v":3115},{"$f":"OpEx!HD29","v":3115},{"$f":"OpEx!HE29","v":3115},{"$f":"OpEx!HF29","v":3115},{"$f":"OpEx!HG29","v":3115},{"$f":"OpEx!HH29","v":3115},{"$f":"OpEx!HI29","v":3115},{"$f":"OpEx!HJ29","v":3115},{"$f":"OpEx!HK29","v":3115},{"$f":"OpEx!HL29","v":3115},{"$f":"OpEx!HM29","v":3115},{"$f":"OpEx!HN29","v":3115},{"$f":"OpEx!HO29","v":3115},{"$f":"OpEx!HP29","v":3115},{"$f":"OpEx!HQ29","v":3115},{"$f":"OpEx!HR29","v":3115},{"$f":"OpEx!HS29","v":3115},{"$f":"OpEx!HT29","v":3115},{"$f":"OpEx!HU29","v":3115},{"$f":"OpEx!HV29","v":3115},{"$f":"OpEx!HW29","v":3115},{"$f":"OpEx!HX29","v":3115},{"$f":"OpEx!HY29","v":3115},{"$f":"OpEx!HZ29","v":3115},{"$f":"OpEx!IA29","v":3115},{"$f":"OpEx!IB29","v":3115},{"$f":"OpEx!IC29","v":3115},{"$f":"OpEx!ID29","v":3115},{"$f":"OpEx!IE29","v":3115},{"$f":"OpEx!IF29","v":3115},{"$f":"OpEx!IG29","v":3115},{"$f":"OpEx!IH29","v":3115},{"$f":"OpEx!II29","v":3115},{"$f":"OpEx!IJ29","v":3115},{"$f":"OpEx!IK29","v":3115},{"$f":"OpEx!IL29","v":3115},{"$f":"OpEx!IM29","v":3115},{"$f":"OpEx!IN29","v":3115},{"$f":"OpEx!IO29","v":3115},{"$f":"OpEx!IP29","v":3115},{"$f":"OpEx!IQ29","v":3115},{"$f":"OpEx!IR29","v":3115},{"$f":"OpEx!IS29","v":3115},{"$f":"OpEx!IT29","v":3115},{"$f":"OpEx!IU29","v":3115},{"$f":"OpEx!IV29","v":3115},{"$f":"OpEx!IW29","v":3115},{"$f":"OpEx!IX29","v":3115},{"$f":"OpEx!IY29","v":3115},{"$f":"OpEx!IZ29","v":3115},{"$f":"OpEx!JA29","v":3115},{"$f":"OpEx!JB29","v":3115},{"$f":"OpEx!JC29","v":3115},{"$f":"OpEx!JD29","v":3115},{"$f":"OpEx!JE29","v":3115},{"$f":"OpEx!JF29","v":3115},{"$f":"OpEx!JG29","v":3115},{"$f":"OpEx!JH29","v":3115},{"$f":"OpEx!JI29","v":3115},{"$f":"OpEx!JJ29","v":3115},{"$f":"OpEx!JK29","v":3115},{"$f":"OpEx!JL29","v":3115},{"$f":"OpEx!JM29","v":3115},{"$f":"OpEx!JN29","v":3115},{"$f":"OpEx!JO29","v":3115},{"$f":"OpEx!JP29","v":3115},{"$f":"OpEx!JQ29","v":3115},{"$f":"OpEx!JR29","v":3115},{"$f":"OpEx!JS29","v":3115},{"$f":"OpEx!JT29","v":3115},{"$f":"OpEx!JU29","v":3115},{"$f":"OpEx!JV29","v":3115},{"$f":"OpEx!JW29","v":3115},{"$f":"OpEx!JX29","v":3115},{"$f":"OpEx!JY29","v":3115},{"$f":"OpEx!JZ29","v":3115},{"$f":"OpEx!KA29","v":3115},{"$f":"OpEx!KB29","v":3115},{"$f":"OpEx!KC29","v":3115},{"$f":"OpEx!KD29","v":3115},{"$f":"OpEx!KE29","v":3115},{"$f":"OpEx!KF29","v":3115},{"$f":"OpEx!KG29","v":3115},{"$f":"OpEx!KH29","v":3115},{"$f":"OpEx!KI29","v":3115},{"$f":"OpEx!KJ29","v":3115},{"$f":"OpEx!KK29","v":3115},{"$f":"OpEx!KL29","v":3115},{"$f":"OpEx!KM29","v":3115},{"$f":"OpEx!KN29","v":3115},{"$f":"OpEx!KO29","v":3115},{"$f":"OpEx!KP29","v":3115},{"$f":"OpEx!KQ29","v":3115},{"$f":"OpEx!KR29","v":3115},{"$f":"OpEx!KS29","v":3115},{"$f":"OpEx!KT29","v":3115},{"$f":"OpEx!KU29","v":3115},{"$f":"OpEx!KV29","v":3115},{"$f":"OpEx!KW29","v":3115},{"$f":"OpEx!KX29","v":3115},{"$f":"OpEx!KY29","v":3115},{"$f":"OpEx!KZ29","v":3115},{"$f":"OpEx!LA29","v":3115},{"$f":"OpEx!LB29","v":3115},{"$f":"OpEx!LC29","v":3115},{"$f":"OpEx!LD29","v":3115},{"$f":"OpEx!LE29","v":3115},{"$f":"OpEx!LF29","v":3115},{"$f":"OpEx!LG29","v":3115},{"$f":"OpEx!LH29","v":3115},{"$f":"OpEx!LI29","v":3115},{"$f":"OpEx!LJ29","v":3115},{"$f":"OpEx!LK29","v":3115},{"$f":"OpEx!LL29","v":3115},{"$f":"OpEx!LM29","v":3115},{"$f":"OpEx!LN29","v":3115},{"$f":"OpEx!LO29","v":3115},{"$f":"OpEx!LP29","v":3115},{"$f":"OpEx!LQ29","v":3115},{"$f":"OpEx!LR29","v":3115},{"$f":"OpEx!LS29","v":3115},{"$f":"OpEx!LT29","v":3115},{"$f":"OpEx!LU29","v":3115},{"$f":"OpEx!LV29","v":3115}]
[null,null,"      Total Sales, General and Administration",null,null,null,null,{"$f":"SUM(H253:H261)","v":2555096.5001648609},{"$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":10567.768764950435},10474.86803549322,10123.444096688912,12829.106045120978,12475.982286331218,11944.391501832401,7927.1317929508541,7941.3316485075275,8558.1287113937633,8511.496666573119,9011.2861996184802,9212.9024737764648,9454.9745472638297,9360.098050137929,9007.0125922375573,8511.1662384330903,8157.3292600303548,7624.3896851357285,7922.3122101524214,7935.6678821672731,8549.8793337094139,8517.7760986788144,8999.2173248834006,9198.6464931054161,9440.3559705772113,9345.6725433144711,8994.6416661183066,8501.1229471084444,8149.2675682058134,7614.8895413567561,7913.5154565137209,7926.7918119525921,8538.1947141576529,8524.2329344740556,8985.9134439252557,9184.6413808181769,9426.0125209332637,9331.5127280729703,8982.5011996580615,8491.2610424942086,8141.351953024473,7605.4839647995623,7904.8415303003085,7918.9361859950814,8526.6952599125525,8530.8678071404192,8972.8393826869342,9170.8857292988159,9411.9427557309555,9317.6171805998692,8970.5899719519439,8481.5795331421668,8133.5816186784623,7596.1720141142405,7896.289561471468,7909.4096454132168,8515.3798163159736,8537.681367547706,8959.993827365246,{"$f":"SUM(CN253:CN261)","v":9157.3781558392293},9395.5236159169526,9303.9845034642585,8958.906784979903,8472.0774456145627,8125.9557838644405,7586.9527573213627,7887.8586921733213,7900.9018055535862,8504.247247088897,8544.6742843177763,8947.3754869738787,9144.117302500179,9368.3930847326392,9290.6133254773431,8937.020468847255,8462.7538243862127,8111.9605758069511,7577.8252717186924,7879.5480766527753,7892.5149859657058,8493.2964342173345,8551.8472438901572,8934.9830932136683,9131.1018359747795,9341.532618825142,9268.7191747761444,8914.4764858668022,8447.6976875299679,8097.6294813574596,7568.7886437888474,7871.3568811726864,7885.0395862551495,8482.5262778400447,8559.2009505894093,8922.8154003451218,9118.3304474544493,9314.9395298853651,9242.8508922468773,8892.1569123150766,8430.0020940541308,8083.4410428317778,7559.8419691078643,7863.2842839282175,7876.1010541575006,8471.9356961380799,8566.7361266942698,8910.8711850632008,9105.8018524973104,9288.6111563644281,9217.2401102005333,8870.0595143547052,8412.4826477137121,8069.3938401909372,7550.9843522546789,7855.3294749643892,7868.0722951507732,8461.5236252261238,8574.4535125085931,8899.1492463743343,9092.2598715512904,9262.5448632072967,9191.8842654016698,8848.1820803845894,{"$f":"SUM(EZ253:EZ261)","v":8395.1375950883812},8055.486467531452,7542.2149067215132,7847.4916560948213,7860.1612626777724,8451.2890190456237,8582.3538664340667,8887.6484054756838,9068.1705899558201,9236.7380415890457,9166.7808201300377,8826.5224208185555,8377.965200211871,8041.7175329446118,7533.5327548251489,7839.7700408216415,7853.0569596372925,8441.2308492597076,8590.4379650447299,8876.3675056365919,9044.3211001454129,9211.1881086537578,9141.927261926603,8805.0783678662174,8360.9637443982338,8028.0856583771811,7524.937027619083,7832.1638542565697,7844.6892137138484,8431.3481051498584,8598.706603163304,8855.0993403270404,9020.7090151621996,9185.8925072560251,9117.3211033420848,8783.8477753160096,8344.1315260698266,8014.589479493462,7516.4268648065618,7824.6723330431514,7837.1266445412939,8421.6397935143596,8602.444047750947,8833.3483511278428,8997.3319718087951,9160.8487057050115,9092.9598816880061,8762.8285183203861,8327.4668605870083,8001.227645538761,7508.0014146544772,7817.2947252801596,7829.678696383392,8412.1049385684928,8590.4717933242428,8811.8138776643373,8974.1876304117759,9136.0541975110791,9068.8411587902137,8742.0184931831591,8310.9680800795359,7987.9988192041901,7499.6598339081256,7810.0302904461232,{"$f":"SUM(HL253:HL261)","v":7822.936953468633},8402.7425818464526,8578.6897448370255,8790.4937646752915,8951.2736745875136,9111.506501134927,9044.9625207448535,8721.4156171489485,8294.633533279637,7974.9016764928319,7491.4012877068044,7802.8782993250052,7815.1236842412736,8393.551782105018,8567.0967192295175,8769.3858783535725,8928.5878110103422,9087.2031597392197,9021.3215776767811,8701.0178281947356,8278.4615853567466,7961.9349065872166,7483.2249495002607,7795.8380339330051,7808.0151591868935,8384.5316152289288,8555.6915523215357,8748.4881061325977,8906.1277691830328,9063.1417409427013,8997.9159635003725,8680.8230848234816,8262.4506177538769,7949.0972117181418,7475.130000965969,7788.9087874464831,7801.0183328601715,8375.6811741379697,8544.4730986955747,8727.7983564748847,8883.8913012095545,9039.3198365767603,8974.7433356827132,8660.8293658598104,8246.5990280256374,7936.3873070347772,7467.1156319272222,7782.0898641309996,7794.6311928349651,8361.4601619215591,8533.4402315817824,8707.3145586627343,8861.8761815700927,9015.7350624443952,8951.8013750091504,8641.0346702477218,8230.9052296778482,7923.8039204760762,7459.1810402720539,7775.3805792714656,7787.3569774838752,8344.6230021073043,8522.5918427447978,8687.0346625909824,{"$f":"SUM(JX253:JX261)","v":8840.0802068983121},8992.3850580816106,8929.0877853511738,8621.4370168503101,8215.3676520087574,7911.3457926434648,7451.3254318729514,7768.780259103386,7780.6910766287447,8327.9534443276425,8511.9268423724297,8666.9566385618073,8818.5011957608313,8969.2674865211557,8906.6002934366134,8602.0344442514925,8199.9847399518403,7899.0116766747879,7443.5480205073845,7762.288240745208,7774.1341307524135,8311.4498202226841,8501.4441589661892,8647.0784770816008,8797.1369884388987,8946.3800340586386,8884.3366486221148,8582.8250105596944,8184.7549539201618,7886.800338119524,7435.8480277791105,7755.9038721317438,7768.0942028900945,8295.1104780398928,8491.1427392336373,8627.3981886598376,8775.985446712235,8923.7204100209656,8862.2946226678923,8563.8067932135018,8169.6767696522866,7874.7105548152367,7428.2246830402737,7749.6265119486807,7761.3444804980418,8278.9337824687591,8481.0215479825583,8607.9138036099757,8676.2534328881866]
[null,null,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":1046118.2850585601},{"$f":"I62*0.16","v":74678.721264383988},0,0,0,0,311841.33164800005,38506.181670502396,16816.181670502396,16816.181670502396,38506.181670502396,16816.181670502396,16816.181670502396,158836.31731850241,28146.181670502396,9586.1816705023975,96570.661670502406,9586.1816705023975,9586.1816705023975,122725.16496168962,8387.9089616895999,71896.362528767975,0,0,0,{"$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,{"$f":"H274+H275+H273","v":190208.36182489456},{"$f":"IF(ROUND(SUM(I271:I275), 2)=0,0,SUM(I271:I275))","v":74678.721264383988},74678.721264383988,74678.721264383988,74678.721264383988,0,311841.33164800005,350347.51331850246,55322.363341004821,72138.545011507216,110644.72668200961,55322.363341004791,72138.545011507187,230974.86233000958,186982.49898900482,196568.68065950723,293139.34233000962,106156.8433410048,115743.0250115072,238468.18997319683,131113.07392337924,203009.4364521472,203009.4364521472,0,0,135555.10491418839,266465.1733555161,244248.93994244002,201960.84042382787,159587.74990594308,115352.02274151411,103742.83140582927,119423.17207291906,150973.01799506464,179481.26889834425,202139.14330958002,237209.43366974732,259393.85105201491,266753.62987008825,244355.53211877454,201908.94153353255,{"$f":"IF(ROUND(SUM(AW271:AW275), 2)=0,0,SUM(AW271:AW275))","v":159424.77492317231},115085.94725830418,103335.09476440752,118899.00461598473,150277.36079383444,179382.77161941159,201849.67117811099,235893.19089944099,257950.12318413152,265301.42569458438,243015.71047163915,200788.23066133782,158519.52576571307,114207.85547812861,102420.24989352396,118015.36342331569,149249.32630551243,179121.38243158575,201507.31891996588,234527.74123717201,256532.69508757244,263876.26245031197,241700.69638655178,199688.11210761368,157630.64977593411,113341.79589120175,101516.27475499356,117188.88581476957,148281.57229538192,178878.15335264889,201185.359491368,233186.25559928778,255141.42425148876,262477.99681654148,240410.35762759091,198608.47525470579,156758.05759103165,112487.68163963522,100623.0787792855,116284.96034423434,147239.47308645968,178653.05919318419,200883.75974564778,231868.59916022394,253645.0885878093,260975.40596906084,239144.56442220841,197549.21152972354,155901.66147395025,111645.42705929016,99740.572474734217,115438.02488634546,146257.45263212442,178446.07657033403,200602.48856458309,230574.6394737032,251625.51936164126,258950.32051049959,237381.68971623035,195988.7146616737,154735.72000965837,110489.2923762823,98868.667418573546,114603.15313092417,{"$f":"IF(ROUND(SUM(DI271:DI275), 2)=0,0,SUM(DI271:DI275))","v":145290.57100915216},178257.1839053749,200341.51685519167,229304.24645942275,249631.72273999642,256512.5896800647,235159.78303214774,194108.70866983884,153266.35844437155,109320.90625731547,98007.276248076858,113819.82337139195,144378.29320475989,178086.36142147295,200100.81754672684,228057.29238997886,247663.49886699091,253889.52110661229,232750.39022809791,192107.95031846061,151672.15684429559,108164.15059698214,97156.312651804139,112969.26690428596,143401.83751477912,177933.59114161765,199880.36558787368,226833.65187802573,245720.65044308716,251292.56332824833,230364.98122776215,190127.10810342099,150093.82439523248,107018.90962228074,96315.691360953395,112170.08850575812,142479.79601884491,177798.85688673597,199680.13794414658,225570.45589628146,243740.23673792958,248721.45643044851,228003.31728931307,188165.98377364862,148531.20313099166,105885.06871264821,95485.328140816753,111382.64593862972,141572.51408616995,177682.14427398471,199500.1135954877,223790.9497715754,241245.43157724355,246175.94308595441,225665.16204742985,186224.38105152152,146984.13665782427,104762.51438848807,94665.139782339567,110641.3500229468,140714.3904448502,177583.44071522215,199340.27353406633,222034.43028910039,{"$f":"IF(ROUND(SUM(FU271:FU275), 2)=0,0,SUM(FU271:FU275))","v":238775.46043995873},243655.76852901827,223350.28148964129,184302.1056132229,145452.47013877094,103651.13429981326,93855.044093782708,109842.65339852101,139801.86594318552,177502.73541565839,198690.29717451747,219790.4177744622,236330.0761209114,241160.68052990566,221058.44393290498,182398.96506929205,143936.05027816456,102550.81721500121,93054.959892485727,109089.94887922239,138938.32190278289,177204.19206326554,197789.61994393967,217534.01614683215,233909.03387569054,238690.42936965107,218789.42000041989,180514.76894536999,142434.7253062886,101461.45300966196,92264.806996731902,108348.6710831776,138089.18174759435,176128.83659463705,196114.28354942927,215300.07540380594,231512.09139614305,236244.76781506487,216542.98259866884,178649.32866313495,140948.34496418649,100382.93265561588,91484.506217712478,107648.36219573789,137283.97676575443,175071.61633417409,194459.17547561601,213088.3719631405,229139.00878612231,233823.45109398931,214318.90689469044,176802.45752142963,139476.76048862372,99315.14820998194,90713.979351590577,106900.09917831409,136433.7733173148,174032.42506672704,192824.12987915479,210898.68446819604,226789.54853747832,231426.23687080026,212116.97029357607,174973.97067757428,{"$f":"IF(ROUND(SUM(IG271:IG275), 2)=0,0,SUM(IG271:IG275))","v":138019.82459719828},98257.992804373949,89953.149171663332,106192.65965599495,135627.33872079122,173011.15837752342,191208.98292270681,208730.79376578168,224463.47550628689,229052.88522215385,209936.95241619286,173163.68512886803,136577.39147360099,97211.360634205586,89201.939420622643,105496.35601533273,134834.97534990715,172007.7136416774,189613.57275852311,206584.48288422212,222160.55688931592,226703.15861297384,207778.63507712641,171371.41969427254,135149.31675302074,96175.146948099995,88460.274802911124,104836.05284829822,133804.56773782626,170745.01967516722,188037.73951222605,204459.5370116416,219880.56220072467,224376.82187267748,205641.80226284379,169596.9949962786,133735.45750769624,95149.24803740652,87728.080977175967,104136.87783776705,132598.99897955911,169360.74224260531,186481.32526678921,202355.74347446498,217623.2632489964,222073.64217163948,203526.24011007446,167840.23344295347,132335.6722326111,94133.561225820842,87005.284548816911,103473.56678660656,131432.22604781945,167994.0143350038,184944.17404671205,200272.89171613212,215388.43411409945,219793.38899788854,201431.7368844054,166100.95921016665,130949.82083133134,93127.984859108561,86291.813062629575,102821.11857488105,{"$f":"IF(ROUND(SUM(KS271:KS275), 2)=0,0,SUM(KS271:KS275))","v":130279.19754875498},166644.69895944386,183426.13180238963,198210.77327602508,213175.85112487702,217535.83413403784,199358.08295909059,164378.99822399285,129577.76460198428,92132.418294931747,85587.594995542691,102199.90375109189,129160.23404649948,165312.66086367672,181927.04639467393,196169.1817686038,210985.29283666014,215300.751634443,197305.07079406985,162674.17814328946,128219.36622337608,91146.761892775496,84892.559749447741,101548.54962233605,128013.91314834,163997.766522566,180446.76757962684,190208.36182490829]
[null,null,"Operating Expenses Net of Payroll and Rent",null,"EUR",null,null,{"$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":-987330.18143850239},0,0,{"$f":"SUM(I280:I283)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1380.7964321909642,-1380.7964321909642,-1380.7964321909642,-1105.121014619531,-1105.121014619531,-1105.121014619531,-1105.121014619531,-1105.121014619531,-1105.121014619531,-1105.121014619531,-1105.121014619531,-1105.121014619531,-1132.7490399850194,-1132.7490399850194,-1132.7490399850194,-1132.7490399850194,-1132.7490399850194,-1132.7490399850194,-1132.7490399850194,-1132.7490399850194,-1132.7490399850194,-1132.7490399850194,-1132.7490399850194,-1132.7490399850194,-1161.0677659846447,-1161.0677659846447,-1161.0677659846447,-1161.0677659846447,-1161.0677659846447,-1161.0677659846447,-1161.0677659846447,-1161.0677659846447,-1161.0677659846447,-1161.0677659846447,{"$f":"SUM(BO280:BO283)*-1","v":-1161.0677659846447},-1161.0677659846447,-1190.0944601342605,-1190.0944601342605,-1190.0944601342605,-1190.0944601342605,-1190.0944601342605,-1190.0944601342605,-1190.0944601342605,-1190.0944601342605,-1190.0944601342605,-1190.0944601342605,-1190.0944601342605,-1190.0944601342605,-1219.8468216376168,-1219.8468216376168,-1219.8468216376168,-1219.8468216376168,-1219.8468216376168,-1219.8468216376168,-1219.8468216376168,-1219.8468216376168,-1219.8468216376168,-1219.8468216376168,-1219.8468216376168,-1219.8468216376168,-1250.3429921785573,-1250.3429921785573,-1250.3429921785573,-1250.3429921785573,-1250.3429921785573,-1250.3429921785573,-1250.3429921785573,-1250.3429921785573,-1250.3429921785573,-1250.3429921785573,-1250.3429921785573,-1250.3429921785573,-1281.6015669830215,-1281.6015669830215,-1281.6015669830215,-1281.6015669830215,-1281.6015669830215,-1281.6015669830215,-1281.6015669830215,-1281.6015669830215,-1281.6015669830215,-1281.6015669830215,-1281.6015669830215,-1281.6015669830215,-1313.6416061575965,-1313.6416061575965,-1313.6416061575965,-1313.6416061575965,-1313.6416061575965,-1313.6416061575965,-1313.6416061575965,-1313.6416061575965,-1313.6416061575965,-1313.6416061575965,-1313.6416061575965,-1313.6416061575965,-1346.4826463115364,-1346.4826463115364,{"$f":"SUM(EA280:EA283)*-1","v":-1346.4826463115364},-1346.4826463115364,-1346.4826463115364,-1346.4826463115364,-1346.4826463115364,-1346.4826463115364,-1346.4826463115364,-1346.4826463115364,-1346.4826463115364,-1346.4826463115364,-1380.1447124693248,-1380.1447124693248,-1380.1447124693248,-1380.1447124693248,-1380.1447124693248,-1380.1447124693248,-1380.1447124693248,-1380.1447124693248,-1380.1447124693248,-1380.1447124693248,-1380.1447124693248,-1380.1447124693248,-1414.648330281058,-1414.648330281058,-1414.648330281058,-1414.648330281058,-1414.648330281058,-1414.648330281058,-1414.648330281058,-1414.648330281058,-1414.648330281058,-1414.648330281058,-1414.648330281058,-1414.648330281058,-1450.014538538084,-1450.014538538084,-1450.014538538084,-1450.014538538084,-1450.014538538084,-1450.014538538084,-1450.014538538084,-1450.014538538084,-1450.014538538084,-1450.014538538084,-1450.014538538084,-1450.014538538084,-1486.2649020015363,-1486.2649020015363,-1486.2649020015363,-1486.2649020015363,-1486.2649020015363,-1486.2649020015363,-1486.2649020015363,-1486.2649020015363,-1486.2649020015363,-1486.2649020015363,-1486.2649020015363,-1486.2649020015363,-1523.4215245515741,-1523.4215245515741,-1523.4215245515741,-1523.4215245515741,-1523.4215245515741,-1523.4215245515741,{"$f":"SUM(GM280:GM283)*-1","v":-1523.4215245515741},-1523.4215245515741,-1523.4215245515741,-1523.4215245515741,-1523.4215245515741,-1523.4215245515741,-1561.5070626653633,-1561.5070626653633,-1561.5070626653633,-1561.5070626653633,-1561.5070626653633,-1561.5070626653633,-1561.5070626653633,-1561.5070626653633,-1561.5070626653633,-1561.5070626653633,-1561.5070626653633,-1561.5070626653633,-1600.5447392319975,-1600.5447392319975,-1600.5447392319975,-1600.5447392319975,-1600.5447392319975,-1600.5447392319975,-1600.5447392319975,-1600.5447392319975,-1600.5447392319975,-1600.5447392319975,-1600.5447392319975,-1600.5447392319975,-1640.558357712797,-1640.558357712797,-1640.558357712797,-1640.558357712797,-1640.558357712797,-1640.558357712797,-1640.558357712797,-1640.558357712797,-1640.558357712797,-1640.558357712797,-1640.558357712797,-1640.558357712797,-1681.572316655617,-1681.572316655617,-1681.572316655617,-1681.572316655617,-1681.572316655617,-1681.572316655617,-1681.572316655617,-1681.572316655617,-1681.572316655617,-1681.572316655617,-1681.572316655617,-1681.572316655617,-1723.6116245720073,-1723.6116245720073,-1723.6116245720073,-1723.6116245720073,-1723.6116245720073,-1723.6116245720073,-1723.6116245720073,-1723.6116245720073,-1723.6116245720073,-1723.6116245720073,{"$f":"SUM(IY280:IY283)*-1","v":-5901.3537647053727},-13336.527213409103,-14606.691186679991,-14198.900860677333,-11641.94720011858,-8215.5583371772645,-5808.8864782025348,-1930.7027898900772,-4530.3405898802275,-4803.8002032921386,-9434.3549466537479,-10880.121030843871,-12417.575656352237,-13721.314560030023,-14984.34409241844,-14587.47679000067,-12062.119112451936,-8675.2334097845378,-6299.9684803917371,-2465.913711656638,-5081.556877519256,-5378.1859602587947,-9914.2139994010868,-11415.377627327553,-12881.351046141293,-14178.830141254248,-15435.566268381415,-15050.283515348699,-12556.985264467341,-9209.9952349595842,-6866.618197682441,-3077.0546085963615,-5709.7005792458576,-6012.5257665593754,-10473.007026336607,-12030.47152852199,-13425.89700785177,-14718.029449060614,-15969.401739936329,-15596.456164906718,-13135.774835814234,-9829.1687365289072,-7518.2564141380644,-3773.6443130875759,-6424.386741674115,-6734.2676993854247,-11120.534060249087,-12735.305764093453,-10993.813472729089,-12250.937288622372,-13466.99455171563,-12956.253402802162,-10496.051748672315,-7197.2968920156673,-4766.3766451448246,-1950.1083478745204,-2749.1815148814226,-3811.0298903361572,-8105.7435665693147,-9741.3232911162195,-10841.1360003927,-12086.148459080032,-13290.024455137836,-12784.367373647337,{"$f":"SUM(LK280:LK283)*-1","v":-10349.057711978801},-7082.7372076228585,-4676.4174774842613,-1998.8610565713839,-2605.126060268175,-3786.8722545051119,-7982.1409371280715,-9667.5695732376807]
[null,null,"Net Working Capital (beginning)",null,"EUR",null,null,null,0,{"$f":"I290","v":24424.078735616014},24424.078735616014,24424.078735616014,24424.078735616014,99102.8,-212738.53164800006,-251244.71331850247,43780.436658995182,26964.254988492787,-11541.926682009609,43780.436658995211,26964.254988492816,-131872.06233000959,-87879.698989004813,-97465.880659507224,-194036.54233000963,-7054.043341004799,-16640.225011507195,-139365.38997319684,-32010.273923379238,-103906.6364521472,-103906.6364521472,99102.8,99102.8,-35071.508481997429,-164600.78049113421,-142384.54707805807,-100372.12297701738,-58274.707876704008,-14038.98071227505,-2429.7893765902118,-18110.130043679994,-49659.975965825564,-78168.226869105172,-100826.10128034094,-135896.39164050826,-158053.18099741038,-165385.33179011825,-142987.23403880448,{"$f":"AV290","v":-100540.6434535625},-58056.476843202268,-13717.649178334133,-1966.7966844374751,-17530.706536014681,-48909.06271386439,-78014.473539441547,-100481.37309814095,-134524.89281947096,-156553.50637816184,-163876.49016261508,-141590.77493966988,-99363.295129368533,-57094.590233743787,-12782.919946159309,-995.31436155465781,-16590.427891346393,-47824.390773543142,-77696.446899616465,-100082.3833879966,-133102.80570520274,-155078.73286145355,-162393.27353004343,-140217.70746628323,-98205.123187345147,-56147.660855665585,-11858.806970933219,-33.285834725029417,-15705.896894501042,-46798.583375113391,-77395.164432380363,-99702.370571099469,-131703.26667901926,-153628.6829697169,-160935.50317326625,-138867.86398431566,-97065.981611430543,-55215.563947756411,-10945.187996359993,919.41486398973211,-14742.466700959092,-45696.979443184435,-77110.565549908948,-99341.266102372538,-130326.10551694869,-152072.09877399314,-159371.91998470371,-137541.07843785128,-95945.725545366426,-54298.175489593137,-10041.941074933042,1862.9135096229002,-13834.538901988344,-44653.966647767302,-76842.590585976912,-98999.002580225977,-128971.15348934608,-149990.77480247966,-157284.31737653352,-135715.68658226432,-94322.711527707652,-53069.71687569232,-8823.2892423162557,2797.3357153925026,{"$f":"DH290","v":-12937.14999695812},-43624.567875186112,-76591.18077140885,-98675.513721225623,-127638.2433254567,-147933.67956685578,-154782.50646774948,-133429.69981983252,-92378.625457523638,-51536.275232056345,-7590.8230450002739,3722.8069642383343,-12089.740159076755,-42648.209992444681,-76356.278209157739,-98370.734334411638,-126327.20917766365,-145900.57461452176,-152093.75581398921,-130954.62493547484,-90312.185025837549,-49876.391551672525,-6368.3853043590643,4639.4526408189413,-11173.501611662883,-41606.072222156057,-76137.825848994587,-98084.60029525061,-125037.88658540267,-143891.22308430629,-149429.47390330967,-128501.89180282351,-88264.018678482345,-48230.734970293837,-5155.8201973420946,5547.3980639852525,-10306.999080819471,-40616.70659390626,-75935.767461797324,-97817.048519207936,-123707.36647134282,-141842.6436951792,-146789.35976988642,-126071.22062875096,-86233.887113086515,-46599.106470429557,-3952.9720520860865,6446.7685197453684,-9450.5492780675995,-39640.41742560784,-75750.047613422605,-97568.016934925588,-121858.85311101329,-139277.96870842442,-144173.11400887824,-123662.33297035367,-84221.551974445334,-44981.307580748093,-2759.6853114119003,7337.6892947365995,-8638.5209458706377,-38711.561367774018,-75580.611638145972,-97337.444456990153,{"$f":"FT290","v":-120031.60121202421},-136736.38099941908,-141580.43872501521,-121274.95168563821,-82226.77580921982,-43377.140334767857,-1575.8044958101818,8220.2857102203707,-7767.3235945179331,-37726.536139182441,-75427.405611655311,-96614.967370514394,-117715.08797045912,-134217.58969435829,-139011.03748080251,-118908.80088380181,-80249.322020188891,-41786.407229061399,-401.17416589806089,9094.6831566174224,-6940.3058301192359,-36788.678853679725,-75054.549014162374,-95639.976894836509,-115384.37309772898,-131721.30528847361,-136464.61524432036,-116563.60587508917,-78288.95482003926,-40208.911180957875,764.36111566876934,9961.0071285988233,-6122.8569578468741,-35863.367622263628,-73903.022469306321,-93888.469424098541,-113074.26127847521,-129247.23959424569,-133940.8783366009,-114239.09312020485,-76345.439184670962,-38644.455485722501,1920.9568228481221,10819.383260751521,-5344.4727172738931,-34980.087287290415,-72767.726855710076,-92155.285997152023,-110784.48248467651,-126795.10568917751,-131439.53437856369,-111934.99017926485,-74418.540806004035,-37092.843773198125,3068.7685054436588,11669.937363835023,-4516.1824628884933,-34049.856601889202,-71648.50835130144,-90440.21316372919,-108514.76775277044,-124364.6178631099,-128960.29223748903,-109651.02566026484,{"$f":"IF290","v":-72508.026044263053},-35553.879963887055,4207.9518289372936,12512.795461647911,-3726.7150226837111,-33161.394087479988,-70545.213744212189,-88743.038289395583,-106264.84913247045,-121955.49156505927,-126502.86197300984,-107386.92916704885,-70613.661879724023,-34027.368224456979,5338.6626149384392,13348.083828521383,-2946.3327661887015,-32284.952100763141,-69457.69039253339,-82885.807369245726,-88243.801906107648,-95114.538489226819,-98794.766565616519,-82834.987016330517,-52411.114156976706,-22022.071937640954,10667.242319992612,17103.568576859179,3600.8879448741354,-20463.612587880387,-51327.743697669604,-65637.242825029956,-79217.846795259349,-92072.103548276224,-95702.200990258381,-79889.406360391193,-49756.842474042132,-19657.455617519969,12719.434154641858,18922.189611999929,5425.6650000109948,-18203.799019899234,-48928.350615876654,-63081.796593320367,-76192.762287069447,-88906.066839360734,-92484.992387909369,-76816.17133025841,-46970.452943526543,-17156.258799969088,14912.911580457949,20884.270639025301,7351.4595591986581,-15843.893254923474,-46387.735780145202,-60385.005510338277,-73026.165259219721,-85598.202925102509,-89124.731093045484,-73596.705883684437,-44033.215637823494,-14499.595680664366,{"$f":"KP290","v":17266.715868117084},23009.017992132125,9440.3358661784878,-13321.59578912046,-43686.059135101314,-60594.212565567097,-75863.222514673616,-88355.119284539003,-92009.78617952003,-76802.977807616102,-47582.849583304851,-18511.291064823788,13686.866698087601,18214.49486721326,3463.1076541257062,-18140.660589594001,-48362.794005991178,-62241.787103165014,-74139.097309131044,-86506.319922442271,-90123.559805657816,-75068.84570844371,-46139.58322368782,-17357.411538268963,14631.316641280151,18814.227367391824,3946.2486924372351,-17142.099956706821,-47245.256012200247,-60986.09353522661]
[null,null,"Change in Net Working Capital",null,"EUR",null,null,{"$f":"ROUND(SUM(I291:QJ291),2)","v":-78416.399999999994},{"$f":"I290-I288","v":24424.078735616014},0,0,0,74678.721264383988,{"$f":"N290-N288+N289","v":-311841.33164800005},{"$f":"O290-O288","v":-38506.18167050241},295025.14997749764,-16816.181670502396,-38506.181670502396,55322.363341004821,-16816.181670502396,{"$f":"U290-U288+U289","v":-158836.31731850241},{"$f":"V290-V288","v":43992.363341004777},-9586.1816705024103,-96570.661670502406,186982.49898900482,-9586.1816705023957,-122725.16496168965,107355.1160498176,-71896.362528767961,0,203009.4364521472,0,-134174.30848199743,-129529.27200913678,22216.233413076145,42012.424101040684,42097.415100313374,44235.727164428958,11609.191335684838,-15680.340667089782,-31549.845922145571,-28508.250903279608,-22657.874411235767,-35070.290360167317,-22156.789356902125,-7332.1507927078637,22398.097751313762,42446.590585241982,42484.166610360233,44338.827664868135,11750.852493896658,-15563.909851577206,-31378.35617784971,-29105.410825577157,-22466.899558699399,-34043.519721330013,-22028.613558690879,-7322.9837844532449,22285.715222945204,42227.479810301345,42268.704895624745,44311.670287584479,11787.605584604651,-15595.113529791735,-31233.962882196749,-29872.056126073323,-22385.936488380132,-33020.422317206147,-21975.927156250807,-7314.5406685898779,22175.566063760198,42012.584278938084,42057.462331679562,44288.853884732365,11825.52113620819,-15672.611059776013,-31092.686480612349,-30596.581057266972,-22307.206138719106,-32000.896107919791,-21925.416290697642,-7306.820203549345,22067.63918895059,41801.882372885113,41850.417663674132,{"$f":"CH290-CH288","v":44270.375951396418},11864.602860349725,-15661.881564948824,-30954.512742225343,-31413.586106724513,-22230.70055246359,-30984.839414576156,-21745.993257044451,-7299.8212107105646,21830.841546852433,41595.352892484851,41647.550055773288,44256.234414660095,11904.854584555942,-15697.452411611244,-30819.427745778958,-32188.62393820961,-22156.411994249065,-29972.150909120101,-21019.621313133583,-7293.5425740538631,21568.630794269207,41392.975054556664,41252.994652015332,44246.427633376064,11620.624957708758,-15734.485712350623,-30687.417878227992,-32966.612896222738,-22084.332949816773,-28962.729604231077,-20295.436241399075,-6848.8269008937059,21352.806647916965,41051.074362308878,40842.350225467293,43945.452187056071,11313.630009238608,-15812.547123315089,-30558.469833367926,-33708.068216713058,-22014.456125253899,-27956.474843252014,-19573.365436858105,-6193.1811994674499,21139.130878514363,40642.439909637294,40435.793474165024,43508.00624731346,11007.837945178006,-15812.954252481824,-30432.570610493174,-34531.75362683853,-21946.774446256022,-26953.286290152057,-18853.33649890362,-5538.2508190033841,20927.582100486165,40237.87312434116,40033.283708188508,43074.914772951743,10703.218261327347,-15854.397144804723,-30309.707513086789,{"$f":"ET290-ET288","v":-35319.060867891065},-21881.281057410612,-25890.317952134879,-18135.277223836383,-4946.7160747072194,20718.139141135456,39837.333515664446,39634.780642656959,42646.13441834347,10399.740571831455,-15897.317797812968,-30189.868147540241,-36109.630187814764,-21817.969321502984,-24290.836176087701,-17419.115597411132,-4895.1453004538198,20510.781038524568,39440.780995908339,39240.244393697241,42221.622269336192,10097.3746061485,-15976.210240607237,-30073.040421903381,-36869.050270371954,-21756.832818844181,-22694.156755034055,-16704.779787394873,-4844.0577255961252,20305.487039376996,39048.175876418391,38849.635474451963,41801.335838957675,9796.0902060305525,-15987.609304738304,-29959.212544664508,-37700.86947247287,-21187.561758859083,-21100.120599944727,-16502.501723899171,-4793.447786444216,20102.236597000694,38659.478863612923,38462.914791127492,41385.233063163338,9495.8573225154832,-16034.988986736658,-29848.373023560489,-38265.870160482649,-20585.427880674135,-19744.396202892473,-16336.932190744628,-4743.3099558467511,19901.009369231193,38274.651055049908,38080.043639081385,40973.272296626645,9196.646012930054,-16083.864086445697,-29740.510664416754,-38039.654847042693,-19985.44695479222,-19185.791854376672,-16172.978315770481,{"$f":"HF290-HF288","v":-4693.6387423552078},19701.785216396049,37893.65393553389,37700.983698948461,40565.412308570623,8898.4264379033993,-16163.855978025415,-29635.614570016522,-37787.639568419661,-19387.559141441947,-18629.196487524488,-16010.623204500997,-4644.4286893861863,19504.544199298849,37516.44937326081,37325.697032805911,40161.612278641784,8601.1688583913638,-16186.119826723516,-29533.674139000708,-37598.651749412238,-18791.70481242775,-18074.554589041247,-15849.850110339466,-4595.6743743791303,19309.266577224189,37142.999616001791,36954.146080375998,39761.831792824349,8304.8436327106174,-16239.510484331622,-29434.679064796277,-37383.819656732201,-18197.824545183394,-17521.810843074869,-15690.642432588822,-4547.3704079505696,19115.932805960998,36773.267287324823,36586.293655267044,39366.030839395418,8009.4212135829439,-16294.416594710085,-29338.61933457444,-37172.738291770249,-13428.116976712336,-5357.9945368619228,-6870.736583119171,-3680.2280763896997,15959.779549286002,30423.872859353811,30389.042219335752,32689.314257633567,6436.3262568665668,-13502.680631985044,-24064.500532754522,-30864.131109789218,-14309.499127360352,-13580.603970229393,-12854.256753016874,-3630.0974419821578,15812.794629867189,30132.56388634906,30099.386856522164,{"$f":"JR290-JR288","v":32376.889772161827},6202.755457358071,-13496.524611988934,-23629.464019910229,-30724.55159597742,-14153.445977443713,-13110.96569374908,-12713.304552291287,-3578.9255485486356,15668.821057650959,29845.718386731867,29814.194143557455,32069.170380427036,5971.3590585673519,-13532.811079826643,-23195.352814122132,-30543.842525221728,-13997.269730193075,-12641.159748881444,-12572.037665882788,-3526.5281679429754,15528.025209361047,29563.490245860943,29533.619957159128,31766.31154878145,{"$f":"KQ290-KQ288","v":5742.302124015041},-13568.682125953637,-22761.931655298948,-30364.463345980854,-16908.153430465783,-15269.009949106519,-12491.896769865387,-3654.6668949810264,15206.808371903928,29220.128224311251,29071.558518481062,32198.157762911389,4527.628169125659,-14751.387213087553,-21603.768243719707,-30222.133416397177,-13878.993097173836,-11897.31020596603,-12367.222613311227,-3617.239883215545,15054.714097214106,28929.262484755891,28782.171685418856,31988.728179549114,4182.9107261116733,-14867.978674954589,-21088.348649144056,-30103.156055493426,-13740.837523026363,-17430.302761947736]
["·","Depreciation",null,"Capital Expenditures"]
[null,"Depreciation and Amortization Schedule (Book)",null,null,null,"Years"]
[null,null,"Solar Racks and Piles",-1.280568540096283E-9,{"$f":"(H51+H52)*(1-Inputs!$E$164)+G51+G52","v":563492.16},{"$f":"Inputs!E219","v":25},"EUR",563492.15999999875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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!$E219*12))","v":1878.3072000000002},{"$f":"IF(AH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(AI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(AJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(AK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(AL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(AM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(AN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(AO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(AP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(AQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(AR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(AS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(AT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(AU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(AV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(AW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(AX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(AY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(AZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(BZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(CZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(DZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(EA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(EB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(EC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(ED$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(EE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(EF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(EG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(EH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(EI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(EJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(EK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(EL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(EM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(EN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(EO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(EP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(EQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(ER$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(ES$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(ET$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(EU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(EV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(EW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(EX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(EY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(EZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(FZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(GZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(HZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(ID$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(II$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(IZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(JZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(KZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(LA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(LB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(LC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(LD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(LE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(LF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(LG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(LH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(LI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(LJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(LK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(LL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(LM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(LN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(LO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(LP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(LQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(LR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(LS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002},{"$f":"IF(LT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":1878.3072000000002}]
[null,null,"Transmission Line",{"$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",1.862645149230957E-9,{"$f":"H48*(1-Inputs!$E$164)+G48","v":1497840.8860160001},{"$f":"Inputs!E217","v":10},"EUR",1497840.8860160019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":12482.007383466667},{"$f":"IF(AH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(AI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(AJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(AK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(AL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(AM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(AN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(AO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(AP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(AQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(AR$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(AS$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(AT$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(AU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(AV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(AW$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(AX$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(AY$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(AZ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BA$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BB$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BC$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BD$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BE$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BF$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BG$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BR$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BS$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BT$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BW$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BX$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BY$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(BZ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CA$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CB$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CC$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CD$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CE$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CF$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CG$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CR$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CS$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CT$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CW$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CX$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CY$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(CZ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DA$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DB$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DC$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DD$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DE$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DF$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DG$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DR$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DS$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DT$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DW$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DX$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DY$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(DZ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(EA$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(EB$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(EC$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(ED$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(EE$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(EF$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(EG$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(EH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(EI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(EJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(EK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(EL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(EM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(EN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(EO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(EP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(EQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(ER$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(ES$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(ET$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(EU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667},{"$f":"IF(EV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":12482.007383466667}]
[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":7711481.9781431947},{"$f":"SUM($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":49914.662723297355},{"$f":"SUM($I312:AH312)","v":99829.32544659471},{"$f":"SUM($I312:AI312)","v":149743.98816989205},{"$f":"SUM($I312:AJ312)","v":199658.65089318942},{"$f":"SUM($I312:AK312)","v":249573.31361648679},{"$f":"SUM($I312:AL312)","v":299487.97633978416},{"$f":"SUM($I312:AM312)","v":349402.63906308153},{"$f":"SUM($I312:AN312)","v":399317.3017863789},{"$f":"SUM($I312:AO312)","v":449231.96450967627},{"$f":"SUM($I312:AP312)","v":499146.62723297364},{"$f":"SUM($I312:AQ312)","v":549061.28995627095},{"$f":"SUM($I312:AR312)","v":598975.95267956832},{"$f":"SUM($I312:AS312)","v":648890.61540286569},{"$f":"SUM($I312:AT312)","v":698805.27812616306},{"$f":"SUM($I312:AU312)","v":748719.94084946043},{"$f":"SUM($I312:AV312)","v":798634.6035727578},{"$f":"SUM($I312:AW312)","v":848549.26629605517},{"$f":"SUM($I312:AX312)","v":898463.92901935254},{"$f":"SUM($I312:AY312)","v":948378.59174264991},{"$f":"SUM($I312:AZ312)","v":998293.25446594728},{"$f":"SUM($I312:BA312)","v":1048207.9171892446},{"$f":"SUM($I312:BB312)","v":1098122.5799125419},{"$f":"SUM($I312:BC312)","v":1148037.2426358392},{"$f":"SUM($I312:BD312)","v":1197951.9053591364},{"$f":"SUM($I312:BE312)","v":1247866.5680824337},{"$f":"SUM($I312:BF312)","v":1297781.2308057309},{"$f":"SUM($I312:BG312)","v":1347695.8935290282},{"$f":"SUM($I312:BH312)","v":1397610.5562523254},{"$f":"SUM($I312:BI312)","v":1447525.2189756227},{"$f":"SUM($I312:BJ312)","v":1497439.8816989199},{"$f":"SUM($I312:BK312)","v":1547354.5444222172},{"$f":"SUM($I312:BL312)","v":1597269.2071455144},{"$f":"SUM($I312:BM312)","v":1647183.8698688117},{"$f":"SUM($I312:BN312)","v":1697098.5325921089},{"$f":"SUM($I312:BO312)","v":1747013.1953154062},{"$f":"SUM($I312:BP312)","v":1796927.8580387034},{"$f":"SUM($I312:BQ312)","v":1846842.5207620007},{"$f":"SUM($I312:BR312)","v":1896757.183485298},{"$f":"SUM($I312:BS312)","v":1946671.8462085952},{"$f":"SUM($I312:BT312)","v":1996586.5089318925},{"$f":"SUM($I312:BU312)","v":2046501.1716551897},{"$f":"SUM($I312:BV312)","v":2096415.834378487},{"$f":"SUM($I312:BW312)","v":2146330.4971017842},{"$f":"SUM($I312:BX312)","v":2196245.1598250815},{"$f":"SUM($I312:BY312)","v":2246159.8225483787},{"$f":"SUM($I312:BZ312)","v":2296074.485271676},{"$f":"SUM($I312:CA312)","v":2345989.1479949732},{"$f":"SUM($I312:CB312)","v":2395903.8107182705},{"$f":"SUM($I312:CC312)","v":2445818.4734415677},{"$f":"SUM($I312:CD312)","v":2495733.136164865},{"$f":"SUM($I312:CE312)","v":2545647.7988881622},{"$f":"SUM($I312:CF312)","v":2595562.4616114595},{"$f":"SUM($I312:CG312)","v":2645477.1243347568},{"$f":"SUM($I312:CH312)","v":2695391.787058054},{"$f":"SUM($I312:CI312)","v":2745306.4497813513},{"$f":"SUM($I312:CJ312)","v":2795221.1125046485},{"$f":"SUM($I312:CK312)","v":2845135.7752279458},{"$f":"SUM($I312:CL312)","v":2895050.437951243},{"$f":"SUM($I312:CM312)","v":2944965.1006745403},{"$f":"SUM($I312:CN312)","v":2994879.7633978375},{"$f":"SUM($I312:CO312)","v":3042952.7594544683},{"$f":"SUM($I312:CP312)","v":3091025.755511099},{"$f":"SUM($I312:CQ312)","v":3139098.7515677297},{"$f":"SUM($I312:CR312)","v":3187171.7476243605},{"$f":"SUM($I312:CS312)","v":3235244.7436809912},{"$f":"SUM($I312:CT312)","v":3283317.739737622},{"$f":"SUM($I312:CU312)","v":3331390.7357942527},{"$f":"SUM($I312:CV312)","v":3379463.7318508835},{"$f":"SUM($I312:CW312)","v":3427536.7279075142},{"$f":"SUM($I312:CX312)","v":3475609.7239641449},{"$f":"SUM($I312:CY312)","v":3523682.7200207757},{"$f":"SUM($I312:CZ312)","v":3571755.7160774064},{"$f":"SUM($I312:DA312)","v":3619828.7121340372},{"$f":"SUM($I312:DB312)","v":3667901.7081906679},{"$f":"SUM($I312:DC312)","v":3715974.7042472987},{"$f":"SUM($I312:DD312)","v":3764047.7003039294},{"$f":"SUM($I312:DE312)","v":3812120.6963605601},{"$f":"SUM($I312:DF312)","v":3860193.6924171909},{"$f":"SUM($I312:DG312)","v":3908266.6884738216},{"$f":"SUM($I312:DH312)","v":3956339.6845304524},{"$f":"SUM($I312:DI312)","v":4004412.6805870831},{"$f":"SUM($I312:DJ312)","v":4052485.6766437138},{"$f":"SUM($I312:DK312)","v":4100558.6727003446},{"$f":"SUM($I312:DL312)","v":4148631.6687569753},{"$f":"SUM($I312:DM312)","v":4179118.2984114895},{"$f":"SUM($I312:DN312)","v":4209604.9280660041},{"$f":"SUM($I312:DO312)","v":4240091.5577205187},{"$f":"SUM($I312:DP312)","v":4270578.1873750333},{"$f":"SUM($I312:DQ312)","v":4301064.8170295479},{"$f":"SUM($I312:DR312)","v":4331551.4466840625},{"$f":"SUM($I312:DS312)","v":4362038.0763385771},{"$f":"SUM($I312:DT312)","v":4392524.7059930917},{"$f":"SUM($I312:DU312)","v":4423011.3356476063},{"$f":"SUM($I312:DV312)","v":4453497.9653021209},{"$f":"SUM($I312:DW312)","v":4483984.5949566355},{"$f":"SUM($I312:DX312)","v":4514471.2246111501},{"$f":"SUM($I312:DY312)","v":4544957.8542656647},{"$f":"SUM($I312:DZ312)","v":4575444.4839201793},{"$f":"SUM($I312:EA312)","v":4605931.1135746939},{"$f":"SUM($I312:EB312)","v":4636417.7432292085},{"$f":"SUM($I312:EC312)","v":4666904.3728837231},{"$f":"SUM($I312:ED312)","v":4697391.0025382377},{"$f":"SUM($I312:EE312)","v":4727877.6321927523},{"$f":"SUM($I312:EF312)","v":4758364.2618472669},{"$f":"SUM($I312:EG312)","v":4788850.8915017815},{"$f":"SUM($I312:EH312)","v":4819337.5211562961},{"$f":"SUM($I312:EI312)","v":4849824.1508108107},{"$f":"SUM($I312:EJ312)","v":4880310.7804653253},{"$f":"SUM($I312:EK312)","v":4910797.4101198399},{"$f":"SUM($I312:EL312)","v":4941284.0397743545},{"$f":"SUM($I312:EM312)","v":4971770.6694288692},{"$f":"SUM($I312:EN312)","v":5002257.2990833838},{"$f":"SUM($I312:EO312)","v":5032743.9287378984},{"$f":"SUM($I312:EP312)","v":5063230.558392413},{"$f":"SUM($I312:EQ312)","v":5093680.5213802606},{"$f":"SUM($I312:ER312)","v":5124130.4843681082},{"$f":"SUM($I312:ES312)","v":5154580.4473559558},{"$f":"SUM($I312:ET312)","v":5185030.4103438035},{"$f":"SUM($I312:EU312)","v":5215480.3733316511},{"$f":"SUM($I312:EV312)","v":5245930.3363194987},{"$f":"SUM($I312:EW312)","v":5263934.9585905466},{"$f":"SUM($I312:EX312)","v":5281939.5808615945},{"$f":"SUM($I312:EY312)","v":5299944.2031326424},{"$f":"SUM($I312:EZ312)","v":5317948.8254036903},{"$f":"SUM($I312:FA312)","v":5335953.4476747382},{"$f":"SUM($I312:FB312)","v":5353958.0699457861},{"$f":"SUM($I312:FC312)","v":5371962.6922168341},{"$f":"SUM($I312:FD312)","v":5389967.314487882},{"$f":"SUM($I312:FE312)","v":5407971.9367589299},{"$f":"SUM($I312:FF312)","v":5425976.5590299778},{"$f":"SUM($I312:FG312)","v":5443981.1813010257},{"$f":"SUM($I312:FH312)","v":5461985.8035720736},{"$f":"SUM($I312:FI312)","v":5479990.4258431215},{"$f":"SUM($I312:FJ312)","v":5497995.0481141694},{"$f":"SUM($I312:FK312)","v":5515999.6703852173},{"$f":"SUM($I312:FL312)","v":5534004.2926562652},{"$f":"SUM($I312:FM312)","v":5552008.9149273131},{"$f":"SUM($I312:FN312)","v":5570013.537198361},{"$f":"SUM($I312:FO312)","v":5588018.1594694089},{"$f":"SUM($I312:FP312)","v":5606022.7817404568},{"$f":"SUM($I312:FQ312)","v":5624027.4040115047},{"$f":"SUM($I312:FR312)","v":5642032.0262825526},{"$f":"SUM($I312:FS312)","v":5660036.6485536005},{"$f":"SUM($I312:FT312)","v":5678041.2708246484},{"$f":"SUM($I312:FU312)","v":5696045.8930956963},{"$f":"SUM($I312:FV312)","v":5714050.5153667443},{"$f":"SUM($I312:FW312)","v":5732055.1376377922},{"$f":"SUM($I312:FX312)","v":5750059.7599088401},{"$f":"SUM($I312:FY312)","v":5768064.382179888},{"$f":"SUM($I312:FZ312)","v":5786069.0044509359},{"$f":"SUM($I312:GA312)","v":5798895.9791029356},{"$f":"SUM($I312:GB312)","v":5811722.9537549354},{"$f":"SUM($I312:GC312)","v":5824549.9284069352},{"$f":"SUM($I312:GD312)","v":5837376.903058935},{"$f":"SUM($I312:GE312)","v":5850203.8777109347},{"$f":"SUM($I312:GF312)","v":5863030.8523629345},{"$f":"SUM($I312:GG312)","v":5875857.8270149343},{"$f":"SUM($I312:GH312)","v":5888684.801666934},{"$f":"SUM($I312:GI312)","v":5901511.7763189338},{"$f":"SUM($I312:GJ312)","v":5914338.7509709336},{"$f":"SUM($I312:GK312)","v":5927165.7256229334},{"$f":"SUM($I312:GL312)","v":5939992.7002749331},{"$f":"SUM($I312:GM312)","v":5952819.6749269329},{"$f":"SUM($I312:GN312)","v":5965646.6495789327},{"$f":"SUM($I312:GO312)","v":5978473.6242309324},{"$f":"SUM($I312:GP312)","v":5991300.5988829322},{"$f":"SUM($I312:GQ312)","v":6004127.573534932},{"$f":"SUM($I312:GR312)","v":6016954.5481869318},{"$f":"SUM($I312:GS312)","v":6029781.5228389315},{"$f":"SUM($I312:GT312)","v":6042608.4974909313},{"$f":"SUM($I312:GU312)","v":6055435.4721429311},{"$f":"SUM($I312:GV312)","v":6068262.4467949308},{"$f":"SUM($I312:GW312)","v":6081089.4214469306},{"$f":"SUM($I312:GX312)","v":6093916.3960989304},{"$f":"SUM($I312:GY312)","v":6106743.3707509302},{"$f":"SUM($I312:GZ312)","v":6119570.3454029299},{"$f":"SUM($I312:HA312)","v":6132397.3200549297},{"$f":"SUM($I312:HB312)","v":6145224.2947069295},{"$f":"SUM($I312:HC312)","v":6158051.2693589292},{"$f":"SUM($I312:HD312)","v":6170878.244010929},{"$f":"SUM($I312:HE312)","v":6183705.2186629288},{"$f":"SUM($I312:HF312)","v":6196532.1933149286},{"$f":"SUM($I312:HG312)","v":6209359.1679669283},{"$f":"SUM($I312:HH312)","v":6222186.1426189281},{"$f":"SUM($I312:HI312)","v":6235013.1172709279},{"$f":"SUM($I312:HJ312)","v":6247840.0919229276},{"$f":"SUM($I312:HK312)","v":6260667.0665749274},{"$f":"SUM($I312:HL312)","v":6273494.0412269272},{"$f":"SUM($I312:HM312)","v":6286321.015878927},{"$f":"SUM($I312:HN312)","v":6299147.9905309267},{"$f":"SUM($I312:HO312)","v":6311974.9651829265},{"$f":"SUM($I312:HP312)","v":6324801.9398349263},{"$f":"SUM($I312:HQ312)","v":6337628.914486926},{"$f":"SUM($I312:HR312)","v":6350455.8891389258},{"$f":"SUM($I312:HS312)","v":6363282.8637909256},{"$f":"SUM($I312:HT312)","v":6376109.8384429254},{"$f":"SUM($I312:HU312)","v":6388936.8130949251},{"$f":"SUM($I312:HV312)","v":6401763.7877469249},{"$f":"SUM($I312:HW312)","v":6414590.7623989247},{"$f":"SUM($I312:HX312)","v":6427417.7370509245},{"$f":"SUM($I312:HY312)","v":6440244.7117029242},{"$f":"SUM($I312:HZ312)","v":6453071.686354924},{"$f":"SUM($I312:IA312)","v":6465898.6610069238},{"$f":"SUM($I312:IB312)","v":6478725.6356589235},{"$f":"SUM($I312:IC312)","v":6491552.6103109233},{"$f":"SUM($I312:ID312)","v":6504379.5849629231},{"$f":"SUM($I312:IE312)","v":6517206.5596149229},{"$f":"SUM($I312:IF312)","v":6530033.5342669226},{"$f":"SUM($I312:IG312)","v":6542860.5089189224},{"$f":"SUM($I312:IH312)","v":6555687.4835709222},{"$f":"SUM($I312:II312)","v":6568529.6446217252},{"$f":"SUM($I312:IJ312)","v":6581371.8056725282},{"$f":"SUM($I312:IK312)","v":6594213.9667233313},{"$f":"SUM($I312:IL312)","v":6607056.1277741343},{"$f":"SUM($I312:IM312)","v":6619898.2888249373},{"$f":"SUM($I312:IN312)","v":6632740.4498757403},{"$f":"SUM($I312:IO312)","v":6645582.6109265434},{"$f":"SUM($I312:IP312)","v":6658424.7719773464},{"$f":"SUM($I312:IQ312)","v":6671266.9330281494},{"$f":"SUM($I312:IR312)","v":6684109.0940789524},{"$f":"SUM($I312:IS312)","v":6696951.2551297555},{"$f":"SUM($I312:IT312)","v":6709793.4161805585},{"$f":"SUM($I312:IU312)","v":6722635.5772313615},{"$f":"SUM($I312:IV312)","v":6735477.7382821646},{"$f":"SUM($I312:IW312)","v":6748319.8993329676},{"$f":"SUM($I312:IX312)","v":6761162.0603837706},{"$f":"SUM($I312:IY312)","v":6774004.2214345736},{"$f":"SUM($I312:IZ312)","v":6786846.3824853767},{"$f":"SUM($I312:JA312)","v":6799688.5435361797},{"$f":"SUM($I312:JB312)","v":6812530.7045869827},{"$f":"SUM($I312:JC312)","v":6825372.8656377858},{"$f":"SUM($I312:JD312)","v":6838215.0266885888},{"$f":"SUM($I312:JE312)","v":6851057.1877393918},{"$f":"SUM($I312:JF312)","v":6863899.3487901948},{"$f":"SUM($I312:JG312)","v":6876741.5098409979},{"$f":"SUM($I312:JH312)","v":6889583.6708918009},{"$f":"SUM($I312:JI312)","v":6902425.8319426039},{"$f":"SUM($I312:JJ312)","v":6915267.992993407},{"$f":"SUM($I312:JK312)","v":6928110.15404421},{"$f":"SUM($I312:JL312)","v":6940952.315095013},{"$f":"SUM($I312:JM312)","v":6953794.476145816},{"$f":"SUM($I312:JN312)","v":6966636.6371966191},{"$f":"SUM($I312:JO312)","v":6979478.7982474221},{"$f":"SUM($I312:JP312)","v":6992320.9592982251},{"$f":"SUM($I312:JQ312)","v":7005163.1203490281},{"$f":"SUM($I312:JR312)","v":7018005.2813998312},{"$f":"SUM($I312:JS312)","v":7030847.4424506342},{"$f":"SUM($I312:JT312)","v":7043689.6035014372},{"$f":"SUM($I312:JU312)","v":7056531.7645522403},{"$f":"SUM($I312:JV312)","v":7069373.9256030433},{"$f":"SUM($I312:JW312)","v":7082216.0866538463},{"$f":"SUM($I312:JX312)","v":7095058.2477046493},{"$f":"SUM($I312:JY312)","v":7107900.4087554524},{"$f":"SUM($I312:JZ312)","v":7120742.5698062554},{"$f":"SUM($I312:KA312)","v":7133584.7308570584},{"$f":"SUM($I312:KB312)","v":7146426.8919078615},{"$f":"SUM($I312:KC312)","v":7159269.0529586645},{"$f":"SUM($I312:KD312)","v":7172111.2140094675},{"$f":"SUM($I312:KE312)","v":7184953.3750602705},{"$f":"SUM($I312:KF312)","v":7197795.5361110736},{"$f":"SUM($I312:KG312)","v":7210637.6971618766},{"$f":"SUM($I312:KH312)","v":7223479.8582126796},{"$f":"SUM($I312:KI312)","v":7236322.0192634827},{"$f":"SUM($I312:KJ312)","v":7249164.1803142857},{"$f":"SUM($I312:KK312)","v":7262006.3413650887},{"$f":"SUM($I312:KL312)","v":7274848.5024158917},{"$f":"SUM($I312:KM312)","v":7287690.6634666948},{"$f":"SUM($I312:KN312)","v":7300532.8245174978},{"$f":"SUM($I312:KO312)","v":7313374.9855683008},{"$f":"SUM($I312:KP312)","v":7326217.1466191038},{"$f":"SUM($I312:KQ312)","v":7339059.3076699069},{"$f":"SUM($I312:KR312)","v":7351901.4687207099},{"$f":"SUM($I312:KS312)","v":7364743.6297715129},{"$f":"SUM($I312:KT312)","v":7377585.790822316},{"$f":"SUM($I312:KU312)","v":7390427.951873119},{"$f":"SUM($I312:KV312)","v":7403270.112923922},{"$f":"SUM($I312:KW312)","v":7416112.273974725},{"$f":"SUM($I312:KX312)","v":7428954.4350255281},{"$f":"SUM($I312:KY312)","v":7441796.5960763311},{"$f":"SUM($I312:KZ312)","v":7454638.7571271341},{"$f":"SUM($I312:LA312)","v":7467480.9181779372},{"$f":"SUM($I312:LB312)","v":7480323.0792287402},{"$f":"SUM($I312:LC312)","v":7493165.2402795432},{"$f":"SUM($I312:LD312)","v":7506007.4013303462},{"$f":"SUM($I312:LE312)","v":7518849.5623811493},{"$f":"SUM($I312:LF312)","v":7531691.7234319523},{"$f":"SUM($I312:LG312)","v":7544533.8844827553},{"$f":"SUM($I312:LH312)","v":7557376.0455335584},{"$f":"SUM($I312:LI312)","v":7570218.2065843614},{"$f":"SUM($I312:LJ312)","v":7583060.3676351644},{"$f":"SUM($I312:LK312)","v":7595902.5286859674},{"$f":"SUM($I312:LL312)","v":7608744.6897367705},{"$f":"SUM($I312:LM312)","v":7621586.8507875735},{"$f":"SUM($I312:LN312)","v":7634429.0118383765},{"$f":"SUM($I312:LO312)","v":7647271.1728891796},{"$f":"SUM($I312:LP312)","v":7660113.3339399826},{"$f":"SUM($I312:LQ312)","v":7672955.4949907856},{"$f":"SUM($I312:LR312)","v":7685797.6560415886},{"$f":"SUM($I312:LS312)","v":7698639.8170923917},{"$f":"SUM($I312:LT312)","v":7711481.9781431947}]
[]
[]
[null,null,"Accumulated Depreciation (Tax)",null,"EUR",null,null,{"$f":"MAX(I321:QJ321)","v":8939435.569026053},{"$f":"I314","v":0},{"$f":"J319+I321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,66795.783828281506,133591.56765656301,200387.35148484452,267183.13531312603,333978.91914140753,400774.70296968904,467570.48679797055,534366.27062625205,601162.05445453362,667957.83828281518,734753.62211109675,801549.40593937831,868345.18976765987,935140.97359594144,1001936.757424223,1068732.5412525046,1135528.3250807861,{"$f":"AX319+AW321","v":1202324.1089090677},1269119.8927373493,1335915.6765656308,1402711.4603939124,1469507.244222194,1536303.0280504755,1603098.8118787571,1669894.5957070387,1736690.3795353202,1803486.1633636018,1870281.9471918833,1937077.7310201649,2003873.5148484465,2070669.298676728,2137465.0825050096,2204260.8663332909,2271056.6501615723,2337852.4339898536,2404648.2178181349,2471444.0016464163,2538239.7854746976,2605035.5693029789,2671831.3531312603,2738627.1369595416,2805422.9207878229,2872218.7046161043,2939014.4884443856,3005810.2722726669,3072606.0561009482,3139401.8399292296,3206197.6237575109,3272993.4075857922,3339789.1914140736,3406584.9752423549,3473380.7590706362,3540176.5428989176,3606972.3267271989,3673768.1105554802,3740563.8943837616,3807359.6782120429,3874155.4620403242,3940951.2458686056,4007747.0296968869,4074542.8135251682,4141338.5973534496,4208134.3811817309,4274930.1650100127,4341725.9488382945,4408521.7326665763,4475317.5164948581,4542113.3003231399,4608909.0841514217,4675704.8679797035,4742500.6518079853,4809296.4356362671,4876092.2194645489,4942888.0032928307,5009683.7871211125,5076479.5709493943,5143275.3547776761,5210071.1386059579,5276866.9224342396,5343662.7062625214,5410458.4900908032,{"$f":"DJ319+DI321","v":5477254.273919085},5544050.0577473668,5610845.8415756486,5677641.6254039304,5744437.4092322122,5811233.193060494,5878028.9768887758,5944824.7607170576,6011620.5445453394,6078416.3283736212,6145212.112201903,6212007.8960301848,6278803.6798584666,6345599.4636867484,6412395.2475150302,6479191.031343312,6545986.8151715938,6612782.5989998756,6679578.3828281574,6746374.1666564392,6813169.950484721,6879965.7343130028,6946761.5181412846,7013557.3019695664,7080353.0857978482,7147148.86962613,7213944.6534544118,7280740.4372826936,7347536.2211109754,7414332.0049392572,7481127.788767539,7547923.5725958208,7614719.3564241026,7681515.1402523844,7748310.9240806662,7815106.707908948,7881902.4917372297,7948698.2755655115,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,{"$f":"FV319+FU321","v":8015494.0593937933},8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,8015494.0593937933,{"$f":"IH319+IG321","v":8015494.0593937933},8015494.0593937933,8015558.8757256297,8026057.474513134,8036556.0733006382,8047054.6720881425,8057553.2708756467,8068051.869663151,8078550.4684506552,8089049.0672381595,8099547.6660256637,8110046.264813168,8120544.8636006722,8131043.4623881765,8141542.0611756807,8152040.659963185,8162539.2587506892,8173037.8575381935,8183536.4563256977,8194035.055113202,8204533.6539007062,8215032.2526882105,8225530.8514757147,8236029.450263219,8246528.0490507232,8257026.6478382275,8267525.2466257317,8278023.8454132359,8288522.4442007402,8299021.0429882444,8309519.6417757487,8320018.2405632529,8330516.8393507572,8341015.4381382614,8351514.0369257657,8362012.6357132699,8372511.2345007742,8383009.8332882784,8393508.4320757836,8404007.0308632888,8414505.629650794,8425004.2284382991,8435502.8272258043,8446001.4260133095,8456500.0248008147,8466998.6235883199,8477497.222375825,8487995.8211633302,8498494.4199508354,8508993.0187383406,8519491.6175258458,8529990.2163133509,8540488.8151008561,8550987.4138883613,8561486.0126758665,8571984.6114633717,8582483.2102508768,8592981.809038382,8603480.4078258872,8613979.0066133924,8624477.6054008976,{"$f":"KQ319+KP321","v":8634976.2041884027},8645474.8029759079,8655973.4017634131,8666472.0005509183,8676970.5993384235,8687469.1981259286,8697967.7969134338,8708466.395700939,8718964.9944884442,8729463.5932759494,8739962.1920634545,8750460.7908509597,8760959.3896384649,8771457.9884259701,8781956.5872134753,8792455.1860009804,8802953.7847884856,8813452.3835759908,8823950.982363496,8834449.5811510012,8844948.1799385063,8855446.7787260115,8865945.3775135167,8876443.9763010219,8886942.5750885271,8897441.1738760322,8907939.7726635374,8918438.3714510426,8928936.9702385478,8939435.569026053]
[null,null,"Add: Book Depreciation",null,"EUR",null,null,7711481.9781431947,{"$f":"I312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,{"$f":"AX312","v":49914.662723297355},49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,49914.662723297355,48072.996056630684,48072.996056630684,48072.996056630684,48072.996056630684,48072.996056630684,48072.996056630684,48072.996056630684,48072.996056630684,48072.996056630684,48072.996056630684,48072.996056630684,48072.996056630684,48072.996056630684,48072.996056630684,48072.996056630684,48072.996056630684,48072.996056630684,48072.996056630684,48072.996056630684,48072.996056630684,48072.996056630684,{"$f":"DJ312","v":48072.996056630684},48072.996056630684,48072.996056630684,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30486.629654514283,30449.962987847619,30449.962987847619,30449.962987847619,30449.962987847619,30449.962987847619,30449.962987847619,18004.622271047618,18004.622271047618,18004.622271047618,18004.622271047618,18004.622271047618,18004.622271047618,18004.622271047618,18004.622271047618,18004.622271047618,18004.622271047618,18004.622271047618,18004.622271047618,18004.622271047618,18004.622271047618,18004.622271047618,18004.622271047618,18004.622271047618,18004.622271047618,18004.622271047618,18004.622271047618,18004.622271047618,18004.622271047618,18004.622271047618,18004.622271047618,18004.622271047618,{"$f":"FV312","v":18004.622271047618},18004.622271047618,18004.622271047618,18004.622271047618,18004.622271047618,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,12826.974651999999,{"$f":"IH312","v":12826.974651999999},12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,{"$f":"KT312","v":12842.161050802788},12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788,12842.161050802788]
[null,null,"Taxable Income",null,"EUR",null,null,2790798.9455890227,{"$f":"SUM(I326:I328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1640.9251045918645,-3205.8894582560461,-20592.803048700742,-48445.030915512805,-64571.214855036225,-91192.700613136258,-72891.082390476426,-70966.360614770834,-41425.257490920943,-43874.582253702582,-18674.383321395886,-8955.4412319708281,1517.8441307439643,-2288.9083825231937,-19748.667363271976,-44466.163620361192,{"$f":"SUM(AW326:AW328)","v":-60830.257658742652},-87361.171823892873,-73052.245069911471,-71162.125377821038,-41740.903364706726,-43471.45123462176,-19163.402319513611,-9544.6591572749603,1747.909500526177,-2042.3074956646597,-19394.26333547126,-43990.522751250115,-60250.281166315937,-86844.387252237502,-72493.646709158114,-70600.009935458918,-41308.94684566716,-42143.046525848593,-18795.698482754422,-9203.6835434285022,2076.6096486880706,-1696.8599282967043,-18942.05897714608,-43418.800284011588,-59575.261545304573,-86234.385853890344,-71964.7431211152,-70152.909144159319,-40902.205047195945,-40839.483873269681,-18449.571169235336,-8882.5875948924659,2387.2731842608773,-1369.1632226272122,-18508.568285117952,-42867.424688046209,-58921.542706944063,-85647.443005489797,-71206.729821055225,-69303.736997364409,-40261.732566122482,-39301.650891652826,-17865.925023025637,-8322.1993568933831,2810.6885217575473,-799.88607709304779,-17834.367962138742,-42076.878672714593,-58029.514185465188,-84823.871084717393,-70334.830228172708,-68425.836006855941,-39502.593421366386,-37644.435427583296,-17159.655361821344,-7637.3280527320821,2822.4621941362566,-103.65927591355285,-17545.05702954439,-41161.587997986979,-57332.641062756935,-83877.90612206576,-69338.18122171826,-67422.17887985245,{"$f":"SUM(DI326:DI328)","v":-38613.744388454426},-35856.607757248617,-16319.529245275902,-6816.6440022108145,2972.1792257349589,300.67351349313685,-17161.209621212947,-40399.388843642919,-56523.375854328231,-82797.580575311324,-68204.70468322534,-66371.822196266061,-37582.904042821574,-33925.68835230347,-15333.051969282547,-5847.5438224881509,3272.4859433877282,648.89742847524758,-16626.597114922624,-39625.598401655436,-55565.029946436174,-81569.580495010596,-66920.963275954724,-64987.482549096836,-36396.405728118727,-31837.799412322769,-14186.317166828274,-4715.9990739132045,3737.4672194368613,1162.7051793335559,-15926.857600260526,-38687.650863949159,-54442.940615209089,-80179.085131319167,-65471.998492488579,-63527.792942769833,-35039.032441143194,-29577.498135506692,-12863.83846693307,-3467.8773300403191,71178.601923315378,68653.721822110412,51749.795227139766,29226.407906893211,13655.010064530718,-11813.80295857121,2954.6350749034682,4911.0846324969643,33301.95245627065,39668.194384500697,55447.423423162036,64242.913428309184,72021.820391932226,69548.040952614552,52829.633314011997,30543.03490972894,15155.46032255709,-10046.904615397179,4785.9387679223073,6660.1075041958393,35053.878275082607,42326.868237678958,57175.137840124982,65372.842381770402,{"$f":"SUM(FU326:FU328)","v":73082.423992242548},70661.146383331536,54128.338062964365,32078.115976583398,16874.496843967634,-8062.0925526337305,6838.4024353498498,8824.5929282055622,37033.604078222641,45215.664072726518,58636.448323920566,66739.286048226146,74382.193193565705,72015.02259504587,55668.113188285999,33854.081056921175,18834.772505393252,-5836.480820105613,9135.1271457154799,11139.215720011876,39264.646464518839,48127.29270048855,60321.072777638401,68366.349524654142,75945.444933347841,73634.21478030087,57473.74746493945,35895.969699446388,21061.574616113656,-3344.5240380736032,11701.899028853564,13726.21254175614,41773.259118024413,50540.551560530628,62290.068090998822,70280.954806880909,77799.340090048703,75546.139330031438,59572.928260107139,38231.747659211695,23583.144630654293,-557.69454758947359,14567.515291684133,16513.658770142138,44588.765248412114,53264.178388240063,64573.245885626202,72513.183102642201,79974.229152327738,77781.432894967773,61996.594021736673,40892.662847754691,26431.037594288842,2555.8805658063666,17764.150758363787,19836.994107210096,47743.931363085838,56331.233237958462,67203.927969749071,75096.659717768795,82504.040883384572,80374.344868456916,64779.330618999084,43913.645569926201,{"$f":"SUM(IG326:IG328)","v":29640.526314348266},6031.8276176756617,21327.7700276619,23685.203147166991,41098.723694522472,49603.488819593258,59620.786688344393,67469.940334744213,74827.212467511636,72338.327127041048,56932.553433218127,36304.071953765662,21794.052857443152,-1551.4103903912292,13832.782454966213,15537.796181528114,43322.575711043639,51739.894908338632,61321.971824837674,69124.497552601752,76428.507568414774,74001.184199351337,58781.221934120666,38386.050130898555,24060.622398906111,976.19568276053724,16450.230206511427,18077.966000629945,45640.791853972856,54246.542355104539,63398.057983130522,71158.408600260198,78413.539460431391,76051.23408889705,61019.343151106979,40859.309206658159,26720.827484081979,3899.0729082778143,19468.377466983875,21234.026769004937,48234.193668661435,57169.691453938009,65895.723708781719,73618.813560644528,80829.911123445243,78536.561403012412,63695.50038586148,43772.940686410533,29824.267845475159,7267.341719962782,22937.853450019305,24740.384326885483,51290.868016035653,60561.49005285342,68867.594096483066,76558.858627488094,83731.291727991964,81511.377590910954,66864.46491774141,47182.285755328739,33426.855264907063,11137.497520558909,{"$f":"SUM(KQ326:KQ328)","v":26915.72626214545},28760.255772331817,54868.984110805999,64480.720443212937,54114.694899377442,61597.574755885071,68552.894070482798,65512.768184093104,50868.710719034483,31233.265143697303,16763.501769466093,-5463.1742372141871,10219.562136064795,11076.913943224028,36640.685825564251,46376.279424057735,52922.783645941534,60333.572090508998,67209.305943847939,64199.44236354735,49703.55152028225,30261.167565782576,15937.835838767131,-6069.9846782059922,9678.7049383059402,10642.92379722457,35614.761193789804,45647.074503966047,51734.782229709432,-462096.55033565819]
[]
[null,null,"Income Tax Payable (Beginning of Period)",null,null,null,null,null,0,{"$f":"I338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,275.67541757143323,275.67541757143323,275.67541757143323,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4177.742140133365,11612.915588837095,12839.989271493683,12432.198945491025,9875.2452849322726,6448.8564219909567,4042.1845630162279,164.00087470377002,2763.6386746939202,3037.0982881058312,7667.6530314674401,9113.4191156575635,10650.873741165929,11954.612644843715,13173.474629352475,12776.607326934705,10251.249649385971,6864.3639467185731,4489.0990173257724,655.04424859067331,3270.6874144532912,3567.31649719283,8103.3445363351211,9604.5081642615878,11070.481583075329,12367.960678188283,13579.425068738801,13194.142315706085,10700.844064824727,7353.8540353169701,5010.4769980398269,1220.9134089537474,3853.5593796032435,4156.3845669167613,8616.8658266939929,10174.330328879376,11569.755808209156,12861.888249418,14066.85701030265,13693.911435273039,11233.230106180556,7926.6240068952284,5615.7116845043856,{"$f":"KP338","v":1871.0995834538971},4521.8420120404362,4831.7229697517459,9217.9893306154081,10832.761034459774,9091.2687430954102,10348.392558988693,11516.88620384111,11006.145054927641,8545.9434007977943,5247.1885441411468,2816.2682972703042,0,799.07316700690217,1860.9215424616368,6155.6352186947943,7791.2149432417,8891.0276525181798,10136.040111205511,11291.163398566452,10785.506317075953,8350.196655407417,5083.8761510514742,2677.5564209128779,0,606.26500369679127,1788.011197933728,5983.2798805566872,7668.7085166662964,8691.4434145911855]
[]
[null,"Corporate Income Tax Loss Carryforward"]
[]
[null,null,"Deferred Tax Asset",null,"EUR",null,null,{"$f":"Inputs!E236","v":0.16800000000000001},{"$f":"I345*$H$347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,538.58942898701582,3998.1803411687406,12136.945534974893,22984.909630620983,38305.283333627871,50550.985175227914,62473.33375850942,69432.777016984139,76803.706835606165,79941.003233600684,81445.517360571786,81190.519546606796,81575.05615487069,84892.832271900392,92363.147760121064,{"$f":"AW345*$H$347","v":102582.63104678983},117259.30791320383,129532.08508494895,141487.32214842289,148499.7939136936,155802.99772111006,159022.44931078836,160625.95204921055,160332.30325312217,160675.41091239383,163933.64715275302,171324.05497496302,181446.10221090412,196035.95926927999,208214.89191641856,220075.69358557565,227015.59665564774,234095.62847199029,237253.30581709303,238799.52465238905,238450.65423140945,238735.72669936329,241917.99260752386,249212.35105523778,259220.99499484897,273708.37181830255,285798.4486626499,297584.13739886868,304455.7078467976,311316.74113750696,314416.26909393846,315908.54380988039,315507.48191492457,315737.50133632595,318846.94080822577,326048.66815581749,335947.48733058409,350336.25775550638,362298.98836544366,373942.01618100092,380705.98725210951,387308.66460190713,390310.14000577549,391708.26949773362,391236.07382607833,391370.45468702994,394366.62850466924,401435.54412168532,411184.50250484352,425434.91284707608,437251.1643254091,448746.70477456087,455383.1404693505,461707.40562118444,464590.22772197047,465873.29883482947,465399.12518621457,465416.53994456807,468364.10952553153,475279.25630919333,484911.14000773651,499002.6282362435,510651.44268149219,521978.3687333074,{"$f":"DI345*$H$347","v":528465.47779056779},534489.38789378549,537231.06880699191,538376.26499936334,537876.9388894398,537826.42573917296,540709.50895553676,547496.60628126876,556992.53342479595,570902.52696144825,582360.91734823002,593511.38347720273,599825.31135639676,605524.82699958375,608100.77973042324,609083.16709260119,608533.38945411204,608424.37468612823,611217.64300143521,617874.74353291327,627209.6685639146,640913.35808707634,652156.0799174367,663073.97698568506,669188.57314800902,674537.32344927918,676920.62473330635,677712.91257772374,677085.01808485843,676889.68361473037,679565.39569157409,686064.9210367176,695211.33506007271,708681.4213621344,719680.71710887249,730353.38632325782,736239.94377336977,741208.96346013492,743370.08832257974,743952.6917140265,731994.68659090949,720460.86132479506,711766.89572663547,706856.85919827735,704562.81750743615,706547.53640447604,706051.15771189227,705226.09549363283,699631.3674809793,692967.1108243831,683651.94368929195,672859.13423333596,660759.46840749134,649075.39752745209,640200.01913069806,635068.7892658636,632522.67193167401,634210.55190706078,633406.51419404987,632287.61613334494,626398.564583131,619287.65071920096,609682.22756206,598699.59004192264,{"$f":"FU345*$H$347","v":586421.74281122582},574550.67021882616,565457.1094242481,560067.98594018212,557233.07047039561,558587.50201923808,557438.6504100993,555956.11879816081,549734.47331301938,542138.24174880143,532287.31843038276,521075.11837428075,508578.90991776175,496480.386121794,487128.14310616197,481440.65748859919,478276.41570769314,479256.94448547089,477722.24312499067,475850.85488402867,469254.39427798952,461169.00910430745,451035.06887766422,439549.52215752233,426790.68740871991,414420.13932562934,404764.54975151952,398734.02684201248,395195.68230650539,395757.56234490173,393791.64330805436,391485.63960103935,384467.73206921126,375976.91940704215,365512.18796775432,353704.98756019829,340634.69842507009,327942.9470176248,317934.69506992685,311511.76146317925,307549.79316522938,307643.48584922438,305196.14328022144,302421.84860683756,294930.93604510435,285982.55407588003,275134.2487670948,262952.0340058509,249516.36350825988,236449.08278190531,226033.65498625356,219163.68762783075,214723.27331199023,214293.88537693478,211309.50804952966,207976.89303951836,199955.91257051995,190492.26538654292,179202.00548762508,166585.76665503992,152725.08778663131,139222.19784873055,128339.2703047387,120961.7778489911,{"$f":"IG345*$H$347","v":115982.1694281806},114968.82238841109,111385.75702376389,107406.64289503983,100502.05731436005,92168.671192668378,82152.379029026531,70817.429052789492,58246.457358247542,46093.618400904641,36528.949424123995,30429.865335891362,26768.464455840909,27029.101401426633,24705.19394899231,22094.844190495587,14816.651471040255,6124.3491264393651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ345*$H$347","v":0},0,0,0,0,0,0,0,0,0,0,917.81327185198347,0,0,0,0,0,0,0,0,0,0,0,1019.7574259386067,0,0,0,0,0,77632.220456390583]
[]
[null,null,"    Purchased from EDA",null,null,null,null,-4538580.9223297127,{"$f":"I231+I232","v":0},{"$f":"J231+J232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-16033.362337281067,-13700.871842769213,-15990.343353562324,-16847.266722130636,-18513.589978864125,-23344.620681875269,-3270.4319000365572,-2.0689742538502287,-3665.1881073839909,0,-7787.4211743594897,-8726.5720406662695,-16692.480306026107,-14385.080952852468,-16631.317037611967,-17321.839974896,-18894.470595029452,-23334.582216118175,-3505.1100509686989,-304.05943812908117,-4350.6999643177587,0,-8897.4629358766215,-10056.983509111309,-18212.409844808346,-15830.149632731334,-17861.632525140594,-18207.968990736405,-19562.075258058183,-23082.243053542596,-3927.8750507748478,-758.83442617143965,-5202.4164865547336,0,-10075.46534957435,-11388.338645890111,-19734.085137047055,-17276.730959147593,-19093.673967527036,-19095.877439693879,-20231.605437492166,{"$f":"BV231+BV232","v":-22832.415749114167},-4351.0229471809889,-2009.1220653888327,-6054.6196836640447,0,-11254.421949593188,-12720.769927199863,-21257.657560785112,-18724.968847619843,-20327.563912875848,-19985.653610984875,-20903.127676668788,-22585.075299059063,-4774.5958409578416,-1668.6225703836021,-6907.3943602542622,0,-12434.45004136599,-14054.409929228123,-22441.931958618239,-20175.007370817792,-21563.425086699368,-20877.385974991124,-21576.708713638371,-22340.196948498353,-5198.635872915007,-2123.7262801771544,-7760.8253732550711,0,-13615.667030669649,-15389.39134134467,-22198.478498915647,-21626.990772895209,-21443.360502391151,-21771.163192056618,-21404.387493743066,-22097.756188970445,-5623.1852280936946,-2579.0301361346615,-8614.9976403614855,0,-14798.1904353068,-16725.846979303627,-21957.44844646371,-21937.471240758317,-21210.49420908808,-21897.566758488752,-21171.909149216139,-21857.728755978183,-6048.2861399635131,-3798.6386672068852,-9469.9961484833202,0,-15982.137896797614,-18063.909798457513,-21718.817677954787,-21699.039331223154,-20979.945935271418,-21659.53206989176,-20941.744962419529,-21620.090626560326,-6473.9808946239682,-3490.4195545677971,-10325.905962201525,{"$f":"EH231+EH232","v":0},-17167.627192083652,-19403.712906984481,-21482.562310211739,-21462.980842953224,-20751.692606694283,-21423.86684850611,-20713.871897547433,-21384.818016887242,-6900.3118350108507,-3946.5958105534251,-11182.812232231479,0,-18354.77624524452,-20581.994917073709,-21248.658697797578,-21229.272150216082,-20525.711378797641,-21190.54750795916,-20488.267148099214,-21151.887379880547,-7327.3213651081624,-4403.1536087482691,-12040.8002038945,0,-19543.703139228248,-20357.70290982708,-21017.083430648963,-20997.889862456752,-20301.979634423908,-20959.550696663948,-20264.90813459683,-20921.27540285638,-7755.0519541658359,-5594.0397464536873,-12899.95522559832,0,-20734.526127597172,-20135.643571104796,-20787.81333173317,-20768.810821956722,-20080.474981553314,-20730.853295482088,-20043.772502325024,-20692.95900519218,-8183.5461409237032,-5317.5955780752447,-13760.362757327444,0,-20598.499246849879,-19915.794676268553,-20560.825454728496,-20542.012101516219,-19861.175251062858,-20504.432415409872,-19824.838119093896,-20466.915336016707,-8612.8465378422261,-5775.5707270261755,-14622.108379143965,205.23622521837797,-20373.395857855838,-19698.134221910608,-20336.097081727639,{"$f":"GT231+GT232","v":-20317.471002159538},-19644.058494507488,-20280.265395287468,-19608.083073023932,-20243.121771922957,-9042.9958353402508,-6234.1093828755584,-15485.277799700043,-720.22960061102913,-20150.533214118408,-19482.640423651595,-20113.605720964057,-20095.165050863248,-19429.102981923417,-20058.329799530875,-19393.485670352842,-20021.555914704011,-9474.0368060404326,-7398.18367287402,-16349.956864762744,-1645.7314877932868,-19929.889010601102,-19269.291713960265,-19893.329104560806,-19875.071998307005,-19216.287199653299,-19838.603415886493,-19181.024433264436,-19802.195589111278,-9906.0123090223915,-7153.0597292372659,-17216.231565751867,-2571.361561563439,-19711.441164298321,-19058.066739994902,-19675.24518630196,-19657.16981664671,-19005.589848193071,-19621.064253208002,-18970.67809773903,-19585.018840635057,-10338.965294084494,-7613.5628267214815,-18084.188048292031,-3497.2119549568697,-19495.167812025171,-18848.944361466274,-19459.332139426107,-19441.43669730992,-18796.989840060152,-19405.69053925544,-18762.42561142522,-19370.003933307333,-10772.938806014248,-8074.8122541403991,-18953.912620779549,-4423.3748179800659,-19281.04730822935,-18641.903648521766,-19245.568354441821,-19227.851048813118,-18590.466297683008,-19192.460718516108,-18556.246131532906,{"$f":"JF231+JF232","v":-19157.129347526301},-11207.975988868016,-9213.9421259489391,-19104.24262492112,-5349.9423267826387,-19069.05822282474,-18436.923879650698,-19033.932436964911,-19016.391494600775,-18385.998551311553,-18981.353450047198,-18352.119022747247,-18946.373777902572,-11644.120090260363,-8999.7336709427582,-18894.013505269308,-6277.0066928313299,-18859.179339046572,-18233.984539610348,-18824.403205577146,-18807.036870905831,-18183.566136948459,-18772.347605339924,-18150.023855163367,-18737.716131126861,-12081.414465663462,-9463.4976419478553,-18685.877068027865,-7204.6601720872168,-18651.389651327998,-18033.065317372799,-18616.959689706378,-18599.766224631625,-17983.148794301058,-18565.422266204896,-17949.940402241664,-18531.135523858902,-12519.902582717028,-9928.1919152786049,-18479.812482021352,-8132.9950741866105,-18445.668363197758,-17834.146104092033,-18411.581127527686,-18394.558811254745,-17784.726464753578,-18360.556722678495,-17751.848638783478,-18326.611280637309,-12959.628025549178,-11044.204665916204,-18275.799123433997,-9062.1037716270603,-18241.994885198779,-17637.2069910914,-18208.246963885449,-18191.394092748877,-17588.279289359598,-18157.730470950191,-17555.728738926839,-18124.122931810325,-13400.63449910865,-10860.556291428358,-18073.816573745542,{"$f":"LR231+LR232","v":-9992.078708958943},-18040.348832827473,-16797.981138942043]
[null,null,"EBITDA",null,"EUR",null,null,16743214.775485283,{"$f":"SUM(I355:I356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108207.5422662067,103655.40652280324,86565.646321392109,59013.068994563349,41840.017613865028,15512.056373422951,34109.663971560556,35195.495293837608,65028.512975263227,62873.555579051623,87233.229898274294,97242.440132015559,108008.4340906374,103359.48573146826,86188.311094349963,61761.826957931087,{"$f":"SUM(AW355:AW356)","v":44553.827816196943},18309.775846360331,32907.979572178221,33952.445900906008,63658.768626470934,62215.722909971606,85676.330193996342,95578.372236875031,107156.62753634414,102517.13960046986,85446.639417857834,61134.209386374539,44023.308620145559,17708.772504541765,32341.442347232987,33382.02216373766,62950.725971785781,62396.611567289525,84888.943730398329,94756.625438151517,106314.91479972562,101684.42494957116,84712.87285724064,60512.092356211797,43496.559772194683,17109.015549174081,31652.536258710643,32603.19998775456,62123.369009710732,62457.836623876181,83984.431025655431,93818.714809637575,105358.14050814563,100736.18732672247,83861.866902974056,59770.342601295066,42848.45759257341,16385.374168926559,31091.133989430684,32124.056502576423,61426.556476811551,62649.345287166434,83212.643018225877,93014.487913451041,104407.68796567606,99922.271455494119,83143.476049760677,59158.825620858945,42328.876995102844,15787.715894492045,30532.106702238023,31561.257657871058,60735.145893101391,62846.083517316467,82448.429647465469,92218.791408254154,102928.72937877174,99117.521175262256,81921.484000387893,58552.405621796745,41493.549241412868,15190.906541088214,29975.323982858274,31000.740939191819,{"$f":"SUM(DI355:DI356)","v":60048.993503521728},63047.995977490107,81691.639794342133,91431.470989636553,101459.26492645948,97891.40616805866,80663.527211500841,57661.353292995926,40638.023990542919,14594.810149680961,29420.653781489083,30351.131930529737,59367.954218189676,63255.025982908533,80942.121220938512,90652.371329295522,99999.06940499437,96466.726160708509,79412.733944050269,56637.135049263947,39785.65633936855,13999.288926896763,28867.962353094106,29886.022494328961,58691.881551377417,63467.115448630713,80199.720508708328,89881.336012979766,98547.916584967141,95050.735322936307,78168.8989264907,55617.619661082004,38936.280892465962,13404.203183589299,28317.114196365153,29331.550785497937,58020.627559190201,63684.204836031204,79464.282995452551,89056.716429123393,97105.579139828798,93643.20984735305,76931.815581516072,54602.623002001885,38089.730551712251,12809.411272025292,27767.971991317412,28778.821113881993,57354.042775906826,63906.233097940465,78735.652710979761,87711.252550506411,95671.828573084626,92243.924721593168,75701.27595533058,53591.959345603027,37245.836449507267,12214.769521653543,27220.396535481723,28131.48115744863,56691.976148947033,64133.137622413153,78013.672311414295,86373.411242346541,{"$f":"SUM(FU355:FU356)","v":94246.435144119343},90852.65365448872,74477.070645529893,52585.441295598706,36404.427880566967,11620.132173420177,26674.24667865704,27678.027692063733,56034.274972428262,64364.854175087137,76798.085496110172,85042.972363032968,92829.167792615859,89469.16900083283,73258.988727555145,51582.879714492185,35565.332232250192,11025.351312592109,26129.379256185017,27129.678919594029,55380.78481927434,64370.206076867034,75554.50414233499,83719.714355701639,91419.794061526307,88093.241684693086,72046.81767967972,50584.083650744185,34728.374913379972,10430.276800050087,25585.649020708508,26582.502004766877,54731.349471836911,63601.338154868696,74317.087487533281,82403.414172157805,90018.080018556502,86724.641121234075,70840.343306488416,49588.860264410876,33893.379281518894,9834.7562020116748,25042.90857237357,25935.360660476585,54085.810850989772,62837.234637527843,73085.618809602878,81093.847195301816,88623.790176121212,85363.13513700763,69639.349660808308,48597.01475121206,33060.166568658489,9238.6347181431011,24501.008287434968,25491.070548332162,53444.008943655688,62077.723662756165,71859.879659834871,79790.787160016596,87236.687409727601,84008.489888668177,68443.618964047928,47608.350264986424,{"$f":"SUM(IG355:IG356)","v":32228.555805279422},8641.7551080185949,23959.796245223028,24946.513782663591,52805.781728723377,61322.631446261126,70639.649783003129,78494.006072474498,85856.532874744182,82660.469780070125,67252.931524902437,46622.667838491769,31398.363742740708,8043.957615884261,23419.118153429416,24402.524278700141,52170.965101312344,60571.782204634976,69424.707035821179,77203.274127820041,84483.08592151021,81318.837377701915,66067.065656379709,45639.766302505144,30569.404773952956,7445.0798936828069,22878.817271667875,23753.367978162154,51267.96186340534,59824.998076756303,68214.82730372301,75918.359626183548,83116.104008738941,79983.353324411873,64885.797591101902,44659.442203177983,29741.490852291201,6844.9569222940772,22338.734333265253,23315.616245673329,50231.613052221466,59082.099043458598,67009.784415921706,74639.028886980857,81755.34261516991,78653.776251378513,63708.901394836197,43681.48971759995,28914.431408700664,6243.4209309454964,21798.707465236806,22772.375923979354,49198.193541225417,58342.902845420031,65809.350058699551,73365.046161451697,80400.555149420165,77329.862688277615,62536.148878206695,42705.700567523629,28088.033266948099,5640.3013147453094,{"$f":"SUM(KQ355:KQ356)","v":21258.572106398671},22229.059116751763,48167.489500795105,57607.22489922688,64613.293686881967,72096.173543389596,79051.492857987323,76011.366971597628,61367.309506539008,41731.863931201828,27262.100556970618,5035.4245502903359,20718.160923569318,21575.512730728551,47139.284613068776,56874.87821156226,63421.382433446059,70832.170878013523,77707.904731352464,74698.041151051875,60202.150307786775,40759.766353287101,26436.434626271654,4428.6141092985308,20177.303725810463,21141.522584729093,46113.359981294328,56145.673291470572,62233.381017213957,-451597.95154815365]
[]
[null,null,"EBT",null,"EUR",null,null,{"$f":"SUM(I365:QJ365)","v":4018752.5364718689},{"$f":"I360+SUM(I362:I364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18522.046209576016,13675.231646728105,-3711.6819437165905,-31563.909810528654,-47690.093750052074,-74311.579508152106,-56009.961285492282,-54085.239509786683,-24544.136385936792,-26993.46114871843,-1793.2622164117347,7925.6798730133232,18398.965235728116,14592.212722460958,-2867.5462582878245,-27585.042515377041,{"$f":"AW360+SUM(AW362:AW364)","v":-43949.136553758501},-70480.050718908722,-56171.123964927312,-54281.004272836894,-24859.782259722575,-26590.330129637608,-2282.2812145294592,7336.461947709191,18629.030605510328,14838.813609319492,-2513.1422304871085,-27109.401646265964,-43369.160061331786,-69963.266147253351,-55612.525604173963,-53718.888830474774,-24427.825740683009,-25261.925420864442,-1914.5773777702707,7677.4375615556492,18957.730753672222,15184.261176687447,-2060.9378721619287,-26537.679179027436,-42694.140440320421,-69353.264748906193,-55083.622016131048,-53271.788039175168,-24021.083942211793,-23958.362768285529,-1568.4500642511848,7998.5335100916855,19268.394289245029,15511.957882356939,-1627.4471801338004,-25986.303583062057,-42040.421601959912,-68766.321900505645,-54325.608716071074,-52422.615892380258,-23380.611461138331,-22420.529786668674,-984.8039180414853,8558.9217480907682,21533.476293408377,17922.901694557782,888.41980951208097,-23354.09090106377,-39306.726413814366,-66101.083313066571,-51612.042456521893,-49703.048235205119,-20779.805649715563,-18921.647655932473,1563.132409829479,11085.459718918741,21545.249965787079,18619.128495737263,1177.7307421064324,-22438.800226336156,-38609.853291106112,-65155.118350414938,-50615.39345006743,-48699.391108201628,{"$f":"DI360+SUM(DI362:DI364)","v":-19890.956616803604},-17133.819985597795,2403.2585263749206,11906.143769440005,39281.333399502175,36609.82768726036,19147.944552554276,-4090.2346698756955,-20214.221680561008,-46488.4264015441,-31895.550509458117,-30062.66802249883,-1273.7498690543507,2383.4658214637529,20976.10220448468,30461.610351279072,39581.640117154944,36958.051602242471,19682.557058844599,-3316.4442278882125,-19255.875772668951,-45260.426321243365,-30611.809102187504,-28678.328375329616,-87.251554351503728,4471.3547614444542,22122.837006938953,31593.155099854022,40046.621393204077,37471.859353100779,20382.296573506697,-2378.4966901819353,-18133.786441441865,-43869.930957551944,-29126.177652054692,-27181.972102335945,1306.7883992906936,6768.3227049271954,23481.982373500821,32877.943510393568,53173.979652267764,50649.099551062798,33745.172956092152,11221.785635845594,-4349.6122065169002,-29818.425229618828,-15049.987196144149,-13093.537638550653,15297.330185223029,21663.57211345308,37442.801152114422,46238.29115726157,54017.198120884605,51543.418681566931,34825.011042964383,12538.412638681322,-2849.1619484905277,-28051.526886444797,-13218.68350312531,-11344.514766851778,17049.256004034993,24322.245966631341,39170.515569077368,47368.220110722788,{"$f":"FU360+SUM(FU362:FU364)","v":55077.801721194934},52656.524112283922,36123.715791916751,14073.49370553578,-1130.1254270799836,-26066.714823681348,-5988.5722166501491,-4002.3817237944368,24206.629426222644,32388.689420726518,45809.473671920568,53912.311396226141,61555.218541565708,59188.047943045865,42841.138536286002,21027.106404921178,6007.7978533932546,-18663.455472105612,-3691.8475062845191,-1687.7589319881226,26437.671812518838,35300.318048488552,47494.098125638404,55539.374872654145,63118.470281347843,60807.240128300873,44646.772812939453,23068.995047446391,8234.599964113655,-16171.498690073602,-1125.0756231464347,899.23788975614116,28946.284466024415,37713.576908530631,49463.093438998825,57453.980154880912,64972.365438048699,62719.16467803144,46745.953608107142,25404.773007211694,10756.169978654292,-13384.669199589473,1740.5406396841336,3686.6841181421369,31761.790596412116,40437.203736240066,51746.271233626205,59686.208450642203,67147.254500327734,64954.458242967776,49169.619369736676,28065.688195754694,13604.062942288843,-10271.094086193632,4937.1761063637887,7010.0194552100975,34916.956711085841,43504.258585958465,54376.953317749067,62269.68506576879,69677.066231384568,67547.370216456911,51952.355966999086,31086.670917926203,{"$f":"IG360+SUM(IG362:IG364)","v":16813.551662348265},-6795.1470343243373,8485.6089768591119,10907.858428201022,38755.161431224209,47259.926556294995,57277.224425046123,65126.378071445943,72483.650204213365,69994.764863742792,54588.991169919864,33960.509690467399,19450.490594144885,-3894.9726536894941,11489.22019166795,13194.233918229849,40979.013447745376,49396.332645040369,58978.409561539411,66780.935289303481,74084.945305116504,71657.621936053067,56437.659670822402,36042.487867600292,21717.060135607844,-1367.3665805377277,14106.667943213162,15734.403737331682,43297.229590674593,51902.980091806276,61054.495719832266,68814.846336961928,76069.977197133121,73707.67182559878,58675.780887808723,38515.746943359896,24377.26522078372,1555.5106449795503,17124.815203685608,18890.464505706674,45890.631405363172,54826.129190639753,63552.161445483456,71275.251297346258,78486.348860146987,76192.999139714157,61351.938122563217,41429.37842311227,27480.705582176895,4923.7794566645171,20594.291186721046,22396.822063587224,48947.305752737389,58217.927789555157,66524.03183318481,74215.296364189839,81387.729464693708,79167.815327612683,64520.902654443147,44838.723492030476,31083.293001608799,8793.9352572606458,{"$f":"KQ360+SUM(KQ362:KQ364)","v":24572.163998847187},26416.693509033554,52525.421847507736,62137.158179914666,51771.132636079179,59254.012492586808,66209.331807184528,63169.20592079484,48525.14845573622,28889.70288039904,14419.93950616783,-7806.736500512452,7875.9998727665297,8733.3516799257632,34297.123562265988,44032.717160759472,50579.221382643271,57990.009827210735,64865.743680549676,61855.880100249087,47359.989256983987,27917.605302484313,13594.273575468866,-8413.5469415042571,7335.1426750076753,8299.3615339263051,33271.198930491541,43303.512240667784,49391.219966411169,-464440.11259895645]
[null,null,"add: Change in Deferred Tax Asset",null,"EUR",null,null,{"$f":"SUM(I368:QJ368)","v":77632.220456390583},{"$f":"IF(I4>EOMONTH(Inputs!$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$16, 0), AH347-AG347, 0)","v":538.58942898701582},{"$f":"IF(AI4>EOMONTH(Inputs!$E$16, 0), AI347-AH347, 0)","v":3459.5909121817249},{"$f":"IF(AJ4>EOMONTH(Inputs!$E$16, 0), AJ347-AI347, 0)","v":8138.7651938061526},{"$f":"IF(AK4>EOMONTH(Inputs!$E$16, 0), AK347-AJ347, 0)","v":10847.96409564609},{"$f":"IF(AL4>EOMONTH(Inputs!$E$16, 0), AL347-AK347, 0)","v":15320.373703006888},{"$f":"IF(AM4>EOMONTH(Inputs!$E$16, 0), AM347-AL347, 0)","v":12245.701841600043},{"$f":"IF(AN4>EOMONTH(Inputs!$E$16, 0), AN347-AM347, 0)","v":11922.348583281506},{"$f":"IF(AO4>EOMONTH(Inputs!$E$16, 0), AO347-AN347, 0)","v":6959.4432584747192},{"$f":"IF(AP4>EOMONTH(Inputs!$E$16, 0), AP347-AO347, 0)","v":7370.9298186220258},{"$f":"IF(AQ4>EOMONTH(Inputs!$E$16, 0), AQ347-AP347, 0)","v":3137.2963979945198},{"$f":"IF(AR4>EOMONTH(Inputs!$E$16, 0), AR347-AQ347, 0)","v":1504.5141269711021},{"$f":"IF(AS4>EOMONTH(Inputs!$E$16, 0), AS347-AR347, 0)","v":-254.9978139649902},{"$f":"IF(AT4>EOMONTH(Inputs!$E$16, 0), AT347-AS347, 0)","v":384.53660826389387},{"$f":"IF(AU4>EOMONTH(Inputs!$E$16, 0), AU347-AT347, 0)","v":3317.7761170297017},{"$f":"IF(AV4>EOMONTH(Inputs!$E$16, 0), AV347-AU347, 0)","v":7470.3154882206727},{"$f":"IF(AW4>EOMONTH(Inputs!$E$16, 0), AW347-AV347, 0)","v":10219.483286668765},{"$f":"IF(AX4>EOMONTH(Inputs!$E$16, 0), AX347-AW347, 0)","v":14676.676866413996},{"$f":"IF(AY4>EOMONTH(Inputs!$E$16, 0), AY347-AX347, 0)","v":12272.777171745125},{"$f":"IF(AZ4>EOMONTH(Inputs!$E$16, 0), AZ347-AY347, 0)","v":11955.237063473935},{"$f":"IF(BA4>EOMONTH(Inputs!$E$16, 0), BA347-AZ347, 0)","v":7012.4717652707186},{"$f":"IF(BB4>EOMONTH(Inputs!$E$16, 0), BB347-BA347, 0)","v":7303.2038074164593},{"$f":"IF(BC4>EOMONTH(Inputs!$E$16, 0), BC347-BB347, 0)","v":3219.4515896782978},{"$f":"IF(BD4>EOMONTH(Inputs!$E$16, 0), BD347-BC347, 0)","v":1603.5027384221903},{"$f":"IF(BE4>EOMONTH(Inputs!$E$16, 0), BE347-BD347, 0)","v":-293.64879608838237},{"$f":"IF(BF4>EOMONTH(Inputs!$E$16, 0), BF347-BE347, 0)","v":343.1076592716563},{"$f":"IF(BG4>EOMONTH(Inputs!$E$16, 0), BG347-BF347, 0)","v":3258.2362403591978},{"$f":"IF(BH4>EOMONTH(Inputs!$E$16, 0), BH347-BG347, 0)","v":7390.4078222099924},{"$f":"IF(BI4>EOMONTH(Inputs!$E$16, 0), BI347-BH347, 0)","v":10122.047235941107},{"$f":"IF(BJ4>EOMONTH(Inputs!$E$16, 0), BJ347-BI347, 0)","v":14589.85705837587},{"$f":"IF(BK4>EOMONTH(Inputs!$E$16, 0), BK347-BJ347, 0)","v":12178.932647138572},{"$f":"IF(BL4>EOMONTH(Inputs!$E$16, 0), BL347-BK347, 0)","v":11860.801669157081},{"$f":"IF(BM4>EOMONTH(Inputs!$E$16, 0), BM347-BL347, 0)","v":6939.9030700720905},{"$f":"IF(BN4>EOMONTH(Inputs!$E$16, 0), BN347-BM347, 0)","v":7080.0318163425545},{"$f":"IF(BO4>EOMONTH(Inputs!$E$16, 0), BO347-BN347, 0)","v":3157.6773451027402},{"$f":"IF(BP4>EOMONTH(Inputs!$E$16, 0), BP347-BO347, 0)","v":1546.218835296022},{"$f":"IF(BQ4>EOMONTH(Inputs!$E$16, 0), BQ347-BP347, 0)","v":-348.87042097959784},{"$f":"IF(BR4>EOMONTH(Inputs!$E$16, 0), BR347-BQ347, 0)","v":285.0724679538398},{"$f":"IF(BS4>EOMONTH(Inputs!$E$16, 0), BS347-BR347, 0)","v":3182.2659081605671},{"$f":"IF(BT4>EOMONTH(Inputs!$E$16, 0), BT347-BS347, 0)","v":7294.3584477139229},{"$f":"IF(BU4>EOMONTH(Inputs!$E$16, 0), BU347-BT347, 0)","v":10008.643939611182},{"$f":"IF(BV4>EOMONTH(Inputs!$E$16, 0), BV347-BU347, 0)","v":14487.376823453582},{"$f":"IF(BW4>EOMONTH(Inputs!$E$16, 0), BW347-BV347, 0)","v":12090.07684434735},{"$f":"IF(BX4>EOMONTH(Inputs!$E$16, 0), BX347-BW347, 0)","v":11785.688736218784},{"$f":"IF(BY4>EOMONTH(Inputs!$E$16, 0), BY347-BX347, 0)","v":6871.5704479289125},{"$f":"IF(BZ4>EOMONTH(Inputs!$E$16, 0), BZ347-BY347, 0)","v":6861.0332907093689},{"$f":"IF(CA4>EOMONTH(Inputs!$E$16, 0), CA347-BZ347, 0)","v":3099.5279564314988},{"$f":"IF(CB4>EOMONTH(Inputs!$E$16, 0), CB347-CA347, 0)","v":1492.2747159419232},{"$f":"IF(CC4>EOMONTH(Inputs!$E$16, 0), CC347-CB347, 0)","v":-401.06189495581202},{"$f":"IF(CD4>EOMONTH(Inputs!$E$16, 0), CD347-CC347, 0)","v":230.01942140137544},{"$f":"IF(CE4>EOMONTH(Inputs!$E$16, 0), CE347-CD347, 0)","v":3109.4394718998228},{"$f":"IF(CF4>EOMONTH(Inputs!$E$16, 0), CF347-CE347, 0)","v":7201.7273475917173},{"$f":"IF(CG4>EOMONTH(Inputs!$E$16, 0), CG347-CF347, 0)","v":9898.8191747665987},{"$f":"IF(CH4>EOMONTH(Inputs!$E$16, 0), CH347-CG347, 0)","v":14388.770424922288},{"$f":"IF(CI4>EOMONTH(Inputs!$E$16, 0), CI347-CH347, 0)","v":11962.73060993728},{"$f":"IF(CJ4>EOMONTH(Inputs!$E$16, 0), CJ347-CI347, 0)","v":11643.02781555726},{"$f":"IF(CK4>EOMONTH(Inputs!$E$16, 0), CK347-CJ347, 0)","v":6763.9710711085936},{"$f":"IF(CL4>EOMONTH(Inputs!$E$16, 0), CL347-CK347, 0)","v":6602.6773497976246},{"$f":"IF(CM4>EOMONTH(Inputs!$E$16, 0), CM347-CL347, 0)","v":3001.4754038683604},{"$f":"IF(CN4>EOMONTH(Inputs!$E$16, 0), CN347-CM347, 0)","v":1398.1294919581269},{"$f":"IF(CO4>EOMONTH(Inputs!$E$16, 0), CO347-CN347, 0)","v":-472.19567165529588},{"$f":"IF(CP4>EOMONTH(Inputs!$E$16, 0), CP347-CO347, 0)","v":134.3808609516127},{"$f":"IF(CQ4>EOMONTH(Inputs!$E$16, 0), CQ347-CP347, 0)","v":2996.1738176392973},{"$f":"IF(CR4>EOMONTH(Inputs!$E$16, 0), CR347-CQ347, 0)","v":7068.9156170160859},{"$f":"IF(CS4>EOMONTH(Inputs!$E$16, 0), CS347-CR347, 0)","v":9748.9583831581986},{"$f":"IF(CT4>EOMONTH(Inputs!$E$16, 0), CT347-CS347, 0)","v":14250.410342232557},{"$f":"IF(CU4>EOMONTH(Inputs!$E$16, 0), CU347-CT347, 0)","v":11816.251478333026},{"$f":"IF(CV4>EOMONTH(Inputs!$E$16, 0), CV347-CU347, 0)","v":11495.540449151769},{"$f":"IF(CW4>EOMONTH(Inputs!$E$16, 0), CW347-CV347, 0)","v":6636.4356947896304},{"$f":"IF(CX4>EOMONTH(Inputs!$E$16, 0), CX347-CW347, 0)","v":6324.2651518339408},{"$f":"IF(CY4>EOMONTH(Inputs!$E$16, 0), CY347-CX347, 0)","v":2882.8221007860266},{"$f":"IF(CZ4>EOMONTH(Inputs!$E$16, 0), CZ347-CY347, 0)","v":1283.0711128590046},{"$f":"IF(DA4>EOMONTH(Inputs!$E$16, 0), DA347-CZ347, 0)","v":-474.17364861490205},{"$f":"IF(DB4>EOMONTH(Inputs!$E$16, 0), DB347-DA347, 0)","v":17.414758353494108},{"$f":"IF(DC4>EOMONTH(Inputs!$E$16, 0), DC347-DB347, 0)","v":2947.5695809634635},{"$f":"IF(DD4>EOMONTH(Inputs!$E$16, 0), DD347-DC347, 0)","v":6915.1467836617958},{"$f":"IF(DE4>EOMONTH(Inputs!$E$16, 0), DE347-DD347, 0)","v":9631.8836985431844},{"$f":"IF(DF4>EOMONTH(Inputs!$E$16, 0), DF347-DE347, 0)","v":14091.488228506991},{"$f":"IF(DG4>EOMONTH(Inputs!$E$16, 0), DG347-DF347, 0)","v":11648.814445248689},{"$f":"IF(DH4>EOMONTH(Inputs!$E$16, 0), DH347-DG347, 0)","v":11326.926051815215},{"$f":"IF(DI4>EOMONTH(Inputs!$E$16, 0), DI347-DH347, 0)","v":6487.1090572603862},{"$f":"IF(DJ4>EOMONTH(Inputs!$E$16, 0), DJ347-DI347, 0)","v":6023.9101032176986},{"$f":"IF(DK4>EOMONTH(Inputs!$E$16, 0), DK347-DJ347, 0)","v":2741.6809132064227},{"$f":"IF(DL4>EOMONTH(Inputs!$E$16, 0), DL347-DK347, 0)","v":1145.1961923714262},{"$f":"IF(DM4>EOMONTH(Inputs!$E$16, 0), DM347-DL347, 0)","v":-499.32610992353875},{"$f":"IF(DN4>EOMONTH(Inputs!$E$16, 0), DN347-DM347, 0)","v":-50.513150266837329},{"$f":"IF(DO4>EOMONTH(Inputs!$E$16, 0), DO347-DN347, 0)","v":2883.083216363797},{"$f":"IF(DP4>EOMONTH(Inputs!$E$16, 0), DP347-DO347, 0)","v":6787.0973257320002},{"$f":"IF(DQ4>EOMONTH(Inputs!$E$16, 0), DQ347-DP347, 0)","v":9495.9271435271949},{"$f":"IF(DR4>EOMONTH(Inputs!$E$16, 0), DR347-DQ347, 0)","v":13909.993536652299},{"$f":"IF(DS4>EOMONTH(Inputs!$E$16, 0), DS347-DR347, 0)","v":11458.390386781772},{"$f":"IF(DT4>EOMONTH(Inputs!$E$16, 0), DT347-DS347, 0)","v":11150.466128972708},{"$f":"IF(DU4>EOMONTH(Inputs!$E$16, 0), DU347-DT347, 0)","v":6313.9278791940305},{"$f":"IF(DV4>EOMONTH(Inputs!$E$16, 0), DV347-DU347, 0)","v":5699.5156431869837},{"$f":"IF(DW4>EOMONTH(Inputs!$E$16, 0), DW347-DV347, 0)","v":2575.95273083949},{"$f":"IF(DX4>EOMONTH(Inputs!$E$16, 0), DX347-DW347, 0)","v":982.3873621779494},{"$f":"IF(DY4>EOMONTH(Inputs!$E$16, 0), DY347-DX347, 0)","v":-549.77763848914765},{"$f":"IF(DZ4>EOMONTH(Inputs!$E$16, 0), DZ347-DY347, 0)","v":-109.01476798381191},{"$f":"IF(EA4>EOMONTH(Inputs!$E$16, 0), EA347-DZ347, 0)","v":2793.2683153069811},{"$f":"IF(EB4>EOMONTH(Inputs!$E$16, 0), EB347-EA347, 0)","v":6657.1005314780632},{"$f":"IF(EC4>EOMONTH(Inputs!$E$16, 0), EC347-EB347, 0)","v":9334.9250310013304},{"$f":"IF(ED4>EOMONTH(Inputs!$E$16, 0), ED347-EC347, 0)","v":13703.689523161738},{"$f":"IF(EE4>EOMONTH(Inputs!$E$16, 0), EE347-ED347, 0)","v":11242.721830360359},{"$f":"IF(EF4>EOMONTH(Inputs!$E$16, 0), EF347-EE347, 0)","v":10917.897068248363},{"$f":"IF(EG4>EOMONTH(Inputs!$E$16, 0), EG347-EF347, 0)","v":6114.5961623239564},{"$f":"IF(EH4>EOMONTH(Inputs!$E$16, 0), EH347-EG347, 0)","v":5348.7503012701636},{"$f":"IF(EI4>EOMONTH(Inputs!$E$16, 0), EI347-EH347, 0)","v":2383.3012840271695},{"$f":"IF(EJ4>EOMONTH(Inputs!$E$16, 0), EJ347-EI347, 0)","v":792.28784441738389},{"$f":"IF(EK4>EOMONTH(Inputs!$E$16, 0), EK347-EJ347, 0)","v":-627.89449286530726},{"$f":"IF(EL4>EOMONTH(Inputs!$E$16, 0), EL347-EK347, 0)","v":-195.33447012805846},{"$f":"IF(EM4>EOMONTH(Inputs!$E$16, 0), EM347-EL347, 0)","v":2675.7120768437162},{"$f":"IF(EN4>EOMONTH(Inputs!$E$16, 0), EN347-EM347, 0)","v":6499.5253451435128},{"$f":"IF(EO4>EOMONTH(Inputs!$E$16, 0), EO347-EN347, 0)","v":9146.4140233551152},{"$f":"IF(EP4>EOMONTH(Inputs!$E$16, 0), EP347-EO347, 0)","v":13470.086302061682},{"$f":"IF(EQ4>EOMONTH(Inputs!$E$16, 0), EQ347-EP347, 0)","v":10999.295746738091},{"$f":"IF(ER4>EOMONTH(Inputs!$E$16, 0), ER347-EQ347, 0)","v":10672.669214385329},{"$f":"IF(ES4>EOMONTH(Inputs!$E$16, 0), ES347-ER347, 0)","v":5886.5574501119554},{"$f":"IF(ET4>EOMONTH(Inputs!$E$16, 0), ET347-ES347, 0)","v":4969.0196867651539},{"$f":"IF(EU4>EOMONTH(Inputs!$E$16, 0), EU347-ET347, 0)","v":2161.1248624448199},{"$f":"IF(EV4>EOMONTH(Inputs!$E$16, 0), EV347-EU347, 0)","v":582.60339144675527},{"$f":"IF(EW4>EOMONTH(Inputs!$E$16, 0), EW347-EV347, 0)","v":-11958.005123117007},{"$f":"IF(EX4>EOMONTH(Inputs!$E$16, 0), EX347-EW347, 0)","v":-11533.825266114436},{"$f":"IF(EY4>EOMONTH(Inputs!$E$16, 0), EY347-EX347, 0)","v":-8693.9655981595861},{"$f":"IF(EZ4>EOMONTH(Inputs!$E$16, 0), EZ347-EY347, 0)","v":-4910.0365283581195},{"$f":"IF(FA4>EOMONTH(Inputs!$E$16, 0), FA347-EZ347, 0)","v":-2294.0416908412008},{"$f":"IF(FB4>EOMONTH(Inputs!$E$16, 0), FB347-FA347, 0)","v":1984.7188970398856},{"$f":"IF(FC4>EOMONTH(Inputs!$E$16, 0), FC347-FB347, 0)","v":-496.37869258376304},{"$f":"IF(FD4>EOMONTH(Inputs!$E$16, 0), FD347-FC347, 0)","v":-825.06221825943794},{"$f":"IF(FE4>EOMONTH(Inputs!$E$16, 0), FE347-FD347, 0)","v":-5594.7280126535334},{"$f":"IF(FF4>EOMONTH(Inputs!$E$16, 0), FF347-FE347, 0)","v":-6664.2566565962043},{"$f":"IF(FG4>EOMONTH(Inputs!$E$16, 0), FG347-FF347, 0)","v":-9315.1671350911492},{"$f":"IF(FH4>EOMONTH(Inputs!$E$16, 0), FH347-FG347, 0)","v":-10792.809455955983},{"$f":"IF(FI4>EOMONTH(Inputs!$E$16, 0), FI347-FH347, 0)","v":-12099.665825844626},{"$f":"IF(FJ4>EOMONTH(Inputs!$E$16, 0), FJ347-FI347, 0)","v":-11684.070880039246},{"$f":"IF(FK4>EOMONTH(Inputs!$E$16, 0), FK347-FJ347, 0)","v":-8875.3783967540367},{"$f":"IF(FL4>EOMONTH(Inputs!$E$16, 0), FL347-FK347, 0)","v":-5131.2298648344586},{"$f":"IF(FM4>EOMONTH(Inputs!$E$16, 0), FM347-FL347, 0)","v":-2546.1173341895919},{"$f":"IF(FN4>EOMONTH(Inputs!$E$16, 0), FN347-FM347, 0)","v":1687.8799753867788},{"$f":"IF(FO4>EOMONTH(Inputs!$E$16, 0), FO347-FN347, 0)","v":-804.03771301091183},{"$f":"IF(FP4>EOMONTH(Inputs!$E$16, 0), FP347-FO347, 0)","v":-1118.8980607049307},{"$f":"IF(FQ4>EOMONTH(Inputs!$E$16, 0), FQ347-FP347, 0)","v":-5889.051550213946},{"$f":"IF(FR4>EOMONTH(Inputs!$E$16, 0), FR347-FQ347, 0)","v":-7110.9138639300363},{"$f":"IF(FS4>EOMONTH(Inputs!$E$16, 0), FS347-FR347, 0)","v":-9605.4231571409618},{"$f":"IF(FT4>EOMONTH(Inputs!$E$16, 0), FT347-FS347, 0)","v":-10982.637520137359},{"$f":"IF(FU4>EOMONTH(Inputs!$E$16, 0), FU347-FT347, 0)","v":-12277.847230696818},{"$f":"IF(FV4>EOMONTH(Inputs!$E$16, 0), FV347-FU347, 0)","v":-11871.072592399665},{"$f":"IF(FW4>EOMONTH(Inputs!$E$16, 0), FW347-FV347, 0)","v":-9093.5607945780503},{"$f":"IF(FX4>EOMONTH(Inputs!$E$16, 0), FX347-FW347, 0)","v":-5389.123484065989},{"$f":"IF(FY4>EOMONTH(Inputs!$E$16, 0), FY347-FX347, 0)","v":-2834.9154697865015},{"$f":"IF(FZ4>EOMONTH(Inputs!$E$16, 0), FZ347-FY347, 0)","v":1354.4315488424618},{"$f":"IF(GA4>EOMONTH(Inputs!$E$16, 0), GA347-FZ347, 0)","v":-1148.8516091387719},{"$f":"IF(GB4>EOMONTH(Inputs!$E$16, 0), GB347-GA347, 0)","v":-1482.5316119384952},{"$f":"IF(GC4>EOMONTH(Inputs!$E$16, 0), GC347-GB347, 0)","v":-6221.645485141431},{"$f":"IF(GD4>EOMONTH(Inputs!$E$16, 0), GD347-GC347, 0)","v":-7596.2315642179456},{"$f":"IF(GE4>EOMONTH(Inputs!$E$16, 0), GE347-GD347, 0)","v":-9850.9233184186742},{"$f":"IF(GF4>EOMONTH(Inputs!$E$16, 0), GF347-GE347, 0)","v":-11212.20005610201},{"$f":"IF(GG4>EOMONTH(Inputs!$E$16, 0), GG347-GF347, 0)","v":-12496.208456519002},{"$f":"IF(GH4>EOMONTH(Inputs!$E$16, 0), GH347-GG347, 0)","v":-12098.523795967747},{"$f":"IF(GI4>EOMONTH(Inputs!$E$16, 0), GI347-GH347, 0)","v":-9352.2430156320333},{"$f":"IF(GJ4>EOMONTH(Inputs!$E$16, 0), GJ347-GI347, 0)","v":-5687.4856175627792},{"$f":"IF(GK4>EOMONTH(Inputs!$E$16, 0), GK347-GJ347, 0)","v":-3164.2417809060425},{"$f":"IF(GL4>EOMONTH(Inputs!$E$16, 0), GL347-GK347, 0)","v":980.5287777777412},{"$f":"IF(GM4>EOMONTH(Inputs!$E$16, 0), GM347-GL347, 0)","v":-1534.7013604802196},{"$f":"IF(GN4>EOMONTH(Inputs!$E$16, 0), GN347-GM347, 0)","v":-1871.3882409619982},{"$f":"IF(GO4>EOMONTH(Inputs!$E$16, 0), GO347-GN347, 0)","v":-6596.4606060391525},{"$f":"IF(GP4>EOMONTH(Inputs!$E$16, 0), GP347-GO347, 0)","v":-8085.3851736820652},{"$f":"IF(GQ4>EOMONTH(Inputs!$E$16, 0), GQ347-GP347, 0)","v":-10133.94022664323},{"$f":"IF(GR4>EOMONTH(Inputs!$E$16, 0), GR347-GQ347, 0)","v":-11485.546720141894},{"$f":"IF(GS4>EOMONTH(Inputs!$E$16, 0), GS347-GR347, 0)","v":-12758.834748802416},{"$f":"IF(GT4>EOMONTH(Inputs!$E$16, 0), GT347-GS347, 0)","v":-12370.548083090573},{"$f":"IF(GU4>EOMONTH(Inputs!$E$16, 0), GU347-GT347, 0)","v":-9655.5895741098211},{"$f":"IF(GV4>EOMONTH(Inputs!$E$16, 0), GV347-GU347, 0)","v":-6030.522909507039},{"$f":"IF(GW4>EOMONTH(Inputs!$E$16, 0), GW347-GV347, 0)","v":-3538.3445355070871},{"$f":"IF(GX4>EOMONTH(Inputs!$E$16, 0), GX347-GW347, 0)","v":561.88003839633893},{"$f":"IF(GY4>EOMONTH(Inputs!$E$16, 0), GY347-GX347, 0)","v":-1965.9190368473646},{"$f":"IF(GZ4>EOMONTH(Inputs!$E$16, 0), GZ347-GY347, 0)","v":-2306.0037070150138},{"$f":"IF(HA4>EOMONTH(Inputs!$E$16, 0), HA347-GZ347, 0)","v":-7017.9075318280957},{"$f":"IF(HB4>EOMONTH(Inputs!$E$16, 0), HB347-HA347, 0)","v":-8490.8126621691044},{"$f":"IF(HC4>EOMONTH(Inputs!$E$16, 0), HC347-HB347, 0)","v":-10464.731439287832},{"$f":"IF(HD4>EOMONTH(Inputs!$E$16, 0), HD347-HC347, 0)","v":-11807.200407556025},{"$f":"IF(HE4>EOMONTH(Inputs!$E$16, 0), HE347-HD347, 0)","v":-13070.289135128201},{"$f":"IF(HF4>EOMONTH(Inputs!$E$16, 0), HF347-HE347, 0)","v":-12691.751407445292},{"$f":"IF(HG4>EOMONTH(Inputs!$E$16, 0), HG347-HF347, 0)","v":-10008.251947697951},{"$f":"IF(HH4>EOMONTH(Inputs!$E$16, 0), HH347-HG347, 0)","v":-6422.9336067475961},{"$f":"IF(HI4>EOMONTH(Inputs!$E$16, 0), HI347-HH347, 0)","v":-3961.9682979498757},{"$f":"IF(HJ4>EOMONTH(Inputs!$E$16, 0), HJ347-HI347, 0)","v":93.692683995002881},{"$f":"IF(HK4>EOMONTH(Inputs!$E$16, 0), HK347-HJ347, 0)","v":-2447.3425690029399},{"$f":"IF(HL4>EOMONTH(Inputs!$E$16, 0), HL347-HK347, 0)","v":-2774.2946733838762},{"$f":"IF(HM4>EOMONTH(Inputs!$E$16, 0), HM347-HL347, 0)","v":-7490.9125617332174},{"$f":"IF(HN4>EOMONTH(Inputs!$E$16, 0), HN347-HM347, 0)","v":-8948.3819692243123},{"$f":"IF(HO4>EOMONTH(Inputs!$E$16, 0), HO347-HN347, 0)","v":-10848.305308785231},{"$f":"IF(HP4>EOMONTH(Inputs!$E$16, 0), HP347-HO347, 0)","v":-12182.2147612439},{"$f":"IF(HQ4>EOMONTH(Inputs!$E$16, 0), HQ347-HP347, 0)","v":-13435.670497591025},{"$f":"IF(HR4>EOMONTH(Inputs!$E$16, 0), HR347-HQ347, 0)","v":-13067.280726354569},{"$f":"IF(HS4>EOMONTH(Inputs!$E$16, 0), HS347-HR347, 0)","v":-10415.427795651747},{"$f":"IF(HT4>EOMONTH(Inputs!$E$16, 0), HT347-HS347, 0)","v":-6869.9673584228149},{"$f":"IF(HU4>EOMONTH(Inputs!$E$16, 0), HU347-HT347, 0)","v":-4440.4143158405204},{"$f":"IF(HV4>EOMONTH(Inputs!$E$16, 0), HV347-HU347, 0)","v":-429.38793505544891},{"$f":"IF(HW4>EOMONTH(Inputs!$E$16, 0), HW347-HV347, 0)","v":-2984.37732740512},{"$f":"IF(HX4>EOMONTH(Inputs!$E$16, 0), HX347-HW347, 0)","v":-3332.6150100113009},{"$f":"IF(HY4>EOMONTH(Inputs!$E$16, 0), HY347-HX347, 0)","v":-8020.9804689984012},{"$f":"IF(HZ4>EOMONTH(Inputs!$E$16, 0), HZ347-HY347, 0)","v":-9463.6471839770384},{"$f":"IF(IA4>EOMONTH(Inputs!$E$16, 0), IA347-HZ347, 0)","v":-11290.259898917837},{"$f":"IF(IB4>EOMONTH(Inputs!$E$16, 0), IB347-IA347, 0)","v":-12616.238832585164},{"$f":"IF(IC4>EOMONTH(Inputs!$E$16, 0), IC347-IB347, 0)","v":-13860.678868408606},{"$f":"IF(ID4>EOMONTH(Inputs!$E$16, 0), ID347-IC347, 0)","v":-13502.889937900763},{"$f":"IF(IE4>EOMONTH(Inputs!$E$16, 0), IE347-ID347, 0)","v":-10882.927543991842},{"$f":"IF(IF4>EOMONTH(Inputs!$E$16, 0), IF347-IE347, 0)","v":-7377.4924557476043},{"$f":"IF(IG4>EOMONTH(Inputs!$E$16, 0), IG347-IF347, 0)","v":-4979.6084208105021},{"$f":"IF(IH4>EOMONTH(Inputs!$E$16, 0), IH347-IG347, 0)","v":-1013.3470397695055},{"$f":"IF(II4>EOMONTH(Inputs!$E$16, 0), II347-IH347, 0)","v":-3583.0653646472056},{"$f":"IF(IJ4>EOMONTH(Inputs!$E$16, 0), IJ347-II347, 0)","v":-3979.1141287240607},{"$f":"IF(IK4>EOMONTH(Inputs!$E$16, 0), IK347-IJ347, 0)","v":-6904.5855806797772},{"$f":"IF(IL4>EOMONTH(Inputs!$E$16, 0), IL347-IK347, 0)","v":-8333.3861216916703},{"$f":"IF(IM4>EOMONTH(Inputs!$E$16, 0), IM347-IL347, 0)","v":-10016.292163641847},{"$f":"IF(IN4>EOMONTH(Inputs!$E$16, 0), IN347-IM347, 0)","v":-11334.94997623704},{"$f":"IF(IO4>EOMONTH(Inputs!$E$16, 0), IO347-IN347, 0)","v":-12570.97169454195},{"$f":"IF(IP4>EOMONTH(Inputs!$E$16, 0), IP347-IO347, 0)","v":-12152.838957342901},{"$f":"IF(IQ4>EOMONTH(Inputs!$E$16, 0), IQ347-IP347, 0)","v":-9564.6689767806456},{"$f":"IF(IR4>EOMONTH(Inputs!$E$16, 0), IR347-IQ347, 0)","v":-6099.0840882326338},{"$f":"IF(IS4>EOMONTH(Inputs!$E$16, 0), IS347-IR347, 0)","v":-3661.4008800504525},{"$f":"IF(IT4>EOMONTH(Inputs!$E$16, 0), IT347-IS347, 0)","v":260.63694558572388},{"$f":"IF(IU4>EOMONTH(Inputs!$E$16, 0), IU347-IT347, 0)","v":-2323.9074524343232},{"$f":"IF(IV4>EOMONTH(Inputs!$E$16, 0), IV347-IU347, 0)","v":-2610.3497584967226},{"$f":"IF(IW4>EOMONTH(Inputs!$E$16, 0), IW347-IV347, 0)","v":-7278.1927194553318},{"$f":"IF(IX4>EOMONTH(Inputs!$E$16, 0), IX347-IW347, 0)","v":-8692.3023446008901},{"$f":"IF(IY4>EOMONTH(Inputs!$E$16, 0), IY347-IX347, 0)","v":-6124.3491264393651},{"$f":"IF(IZ4>EOMONTH(Inputs!$E$16, 0), IZ347-IY347, 0)","v":0},{"$f":"IF(JA4>EOMONTH(Inputs!$E$16, 0), JA347-IZ347, 0)","v":0},{"$f":"IF(JB4>EOMONTH(Inputs!$E$16, 0), JB347-JA347, 0)","v":0},{"$f":"IF(JC4>EOMONTH(Inputs!$E$16, 0), JC347-JB347, 0)","v":0},{"$f":"IF(JD4>EOMONTH(Inputs!$E$16, 0), JD347-JC347, 0)","v":0},{"$f":"IF(JE4>EOMONTH(Inputs!$E$16, 0), JE347-JD347, 0)","v":0},{"$f":"IF(JF4>EOMONTH(Inputs!$E$16, 0), JF347-JE347, 0)","v":0},{"$f":"IF(JG4>EOMONTH(Inputs!$E$16, 0), JG347-JF347, 0)","v":0},{"$f":"IF(JH4>EOMONTH(Inputs!$E$16, 0), JH347-JG347, 0)","v":0},{"$f":"IF(JI4>EOMONTH(Inputs!$E$16, 0), JI347-JH347, 0)","v":0},{"$f":"IF(JJ4>EOMONTH(Inputs!$E$16, 0), JJ347-JI347, 0)","v":0},{"$f":"IF(JK4>EOMONTH(Inputs!$E$16, 0), JK347-JJ347, 0)","v":0},{"$f":"IF(JL4>EOMONTH(Inputs!$E$16, 0), JL347-JK347, 0)","v":0},{"$f":"IF(JM4>EOMONTH(Inputs!$E$16, 0), JM347-JL347, 0)","v":0},{"$f":"IF(JN4>EOMONTH(Inputs!$E$16, 0), JN347-JM347, 0)","v":0},{"$f":"IF(JO4>EOMONTH(Inputs!$E$16, 0), JO347-JN347, 0)","v":0},{"$f":"IF(JP4>EOMONTH(Inputs!$E$16, 0), JP347-JO347, 0)","v":0},{"$f":"IF(JQ4>EOMONTH(Inputs!$E$16, 0), JQ347-JP347, 0)","v":0},{"$f":"IF(JR4>EOMONTH(Inputs!$E$16, 0), JR347-JQ347, 0)","v":0},{"$f":"IF(JS4>EOMONTH(Inputs!$E$16, 0), JS347-JR347, 0)","v":0},{"$f":"IF(JT4>EOMONTH(Inputs!$E$16, 0), JT347-JS347, 0)","v":0},{"$f":"IF(JU4>EOMONTH(Inputs!$E$16, 0), JU347-JT347, 0)","v":0},{"$f":"IF(JV4>EOMONTH(Inputs!$E$16, 0), JV347-JU347, 0)","v":0},{"$f":"IF(JW4>EOMONTH(Inputs!$E$16, 0), JW347-JV347, 0)","v":0},{"$f":"IF(JX4>EOMONTH(Inputs!$E$16, 0), JX347-JW347, 0)","v":0},{"$f":"IF(JY4>EOMONTH(Inputs!$E$16, 0), JY347-JX347, 0)","v":0},{"$f":"IF(JZ4>EOMONTH(Inputs!$E$16, 0), JZ347-JY347, 0)","v":0},{"$f":"IF(KA4>EOMONTH(Inputs!$E$16, 0), KA347-JZ347, 0)","v":0},{"$f":"IF(KB4>EOMONTH(Inputs!$E$16, 0), KB347-KA347, 0)","v":0},{"$f":"IF(KC4>EOMONTH(Inputs!$E$16, 0), KC347-KB347, 0)","v":0},{"$f":"IF(KD4>EOMONTH(Inputs!$E$16, 0), KD347-KC347, 0)","v":0},{"$f":"IF(KE4>EOMONTH(Inputs!$E$16, 0), KE347-KD347, 0)","v":0},{"$f":"IF(KF4>EOMONTH(Inputs!$E$16, 0), KF347-KE347, 0)","v":0},{"$f":"IF(KG4>EOMONTH(Inputs!$E$16, 0), KG347-KF347, 0)","v":0},{"$f":"IF(KH4>EOMONTH(Inputs!$E$16, 0), KH347-KG347, 0)","v":0},{"$f":"IF(KI4>EOMONTH(Inputs!$E$16, 0), KI347-KH347, 0)","v":0},{"$f":"IF(KJ4>EOMONTH(Inputs!$E$16, 0), KJ347-KI347, 0)","v":0},{"$f":"IF(KK4>EOMONTH(Inputs!$E$16, 0), KK347-KJ347, 0)","v":0},{"$f":"IF(KL4>EOMONTH(Inputs!$E$16, 0), KL347-KK347, 0)","v":0},{"$f":"IF(KM4>EOMONTH(Inputs!$E$16, 0), KM347-KL347, 0)","v":0},{"$f":"IF(KN4>EOMONTH(Inputs!$E$16, 0), KN347-KM347, 0)","v":0},{"$f":"IF(KO4>EOMONTH(Inputs!$E$16, 0), KO347-KN347, 0)","v":0},{"$f":"IF(KP4>EOMONTH(Inputs!$E$16, 0), KP347-KO347, 0)","v":0},{"$f":"IF(KQ4>EOMONTH(Inputs!$E$16, 0), KQ347-KP347, 0)","v":0},{"$f":"IF(KR4>EOMONTH(Inputs!$E$16, 0), KR347-KQ347, 0)","v":0},{"$f":"IF(KS4>EOMONTH(Inputs!$E$16, 0), KS347-KR347, 0)","v":0},{"$f":"IF(KT4>EOMONTH(Inputs!$E$16, 0), KT347-KS347, 0)","v":0},{"$f":"IF(KU4>EOMONTH(Inputs!$E$16, 0), KU347-KT347, 0)","v":0},{"$f":"IF(KV4>EOMONTH(Inputs!$E$16, 0), KV347-KU347, 0)","v":0},{"$f":"IF(KW4>EOMONTH(Inputs!$E$16, 0), KW347-KV347, 0)","v":0},{"$f":"IF(KX4>EOMONTH(Inputs!$E$16, 0), KX347-KW347, 0)","v":0},{"$f":"IF(KY4>EOMONTH(Inputs!$E$16, 0), KY347-KX347, 0)","v":0},{"$f":"IF(KZ4>EOMONTH(Inputs!$E$16, 0), KZ347-KY347, 0)","v":0},{"$f":"IF(LA4>EOMONTH(Inputs!$E$16, 0), LA347-KZ347, 0)","v":0},{"$f":"IF(LB4>EOMONTH(Inputs!$E$16, 0), LB347-LA347, 0)","v":917.81327185198347},{"$f":"IF(LC4>EOMONTH(Inputs!$E$16, 0), LC347-LB347, 0)","v":-917.81327185198347},{"$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$16, 0), LN347-LM347, 0)","v":1019.7574259386067},{"$f":"IF(LO4>EOMONTH(Inputs!$E$16, 0), LO347-LN347, 0)","v":-1019.7574259386067},{"$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$16, 0), LT347-LS347, 0)","v":77632.220456390583}]
[]
[null,"Current Assets"]
[null,null,"MMRA",null,"EUR",null,null,null,{"$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,{"$f":"I347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,538.58942898701582,3998.1803411687406,12136.945534974893,22984.909630620983,38305.283333627871,50550.985175227914,62473.33375850942,69432.777016984139,76803.706835606165,79941.003233600684,81445.517360571786,81190.519546606796,81575.05615487069,84892.832271900392,92363.147760121064,{"$f":"AW347","v":102582.63104678983},117259.30791320383,129532.08508494895,141487.32214842289,148499.7939136936,155802.99772111006,159022.44931078836,160625.95204921055,160332.30325312217,160675.41091239383,163933.64715275302,171324.05497496302,181446.10221090412,196035.95926927999,208214.89191641856,220075.69358557565,227015.59665564774,234095.62847199029,237253.30581709303,238799.52465238905,238450.65423140945,238735.72669936329,241917.99260752386,249212.35105523778,259220.99499484897,273708.37181830255,285798.4486626499,297584.13739886868,304455.7078467976,311316.74113750696,314416.26909393846,315908.54380988039,315507.48191492457,315737.50133632595,318846.94080822577,326048.66815581749,335947.48733058409,350336.25775550638,362298.98836544366,373942.01618100092,380705.98725210951,387308.66460190713,390310.14000577549,391708.26949773362,391236.07382607833,391370.45468702994,394366.62850466924,401435.54412168532,411184.50250484352,425434.91284707608,437251.1643254091,448746.70477456087,455383.1404693505,461707.40562118444,464590.22772197047,465873.29883482947,465399.12518621457,465416.53994456807,468364.10952553153,475279.25630919333,484911.14000773651,499002.6282362435,510651.44268149219,521978.3687333074,{"$f":"DI347","v":528465.47779056779},534489.38789378549,537231.06880699191,538376.26499936334,537876.9388894398,537826.42573917296,540709.50895553676,547496.60628126876,556992.53342479595,570902.52696144825,582360.91734823002,593511.38347720273,599825.31135639676,605524.82699958375,608100.77973042324,609083.16709260119,608533.38945411204,608424.37468612823,611217.64300143521,617874.74353291327,627209.6685639146,640913.35808707634,652156.0799174367,663073.97698568506,669188.57314800902,674537.32344927918,676920.62473330635,677712.91257772374,677085.01808485843,676889.68361473037,679565.39569157409,686064.9210367176,695211.33506007271,708681.4213621344,719680.71710887249,730353.38632325782,736239.94377336977,741208.96346013492,743370.08832257974,743952.6917140265,731994.68659090949,720460.86132479506,711766.89572663547,706856.85919827735,704562.81750743615,706547.53640447604,706051.15771189227,705226.09549363283,699631.3674809793,692967.1108243831,683651.94368929195,672859.13423333596,660759.46840749134,649075.39752745209,640200.01913069806,635068.7892658636,632522.67193167401,634210.55190706078,633406.51419404987,632287.61613334494,626398.564583131,619287.65071920096,609682.22756206,598699.59004192264,{"$f":"FU347","v":586421.74281122582},574550.67021882616,565457.1094242481,560067.98594018212,557233.07047039561,558587.50201923808,557438.6504100993,555956.11879816081,549734.47331301938,542138.24174880143,532287.31843038276,521075.11837428075,508578.90991776175,496480.386121794,487128.14310616197,481440.65748859919,478276.41570769314,479256.94448547089,477722.24312499067,475850.85488402867,469254.39427798952,461169.00910430745,451035.06887766422,439549.52215752233,426790.68740871991,414420.13932562934,404764.54975151952,398734.02684201248,395195.68230650539,395757.56234490173,393791.64330805436,391485.63960103935,384467.73206921126,375976.91940704215,365512.18796775432,353704.98756019829,340634.69842507009,327942.9470176248,317934.69506992685,311511.76146317925,307549.79316522938,307643.48584922438,305196.14328022144,302421.84860683756,294930.93604510435,285982.55407588003,275134.2487670948,262952.0340058509,249516.36350825988,236449.08278190531,226033.65498625356,219163.68762783075,214723.27331199023,214293.88537693478,211309.50804952966,207976.89303951836,199955.91257051995,190492.26538654292,179202.00548762508,166585.76665503992,152725.08778663131,139222.19784873055,128339.2703047387,120961.7778489911,{"$f":"IG347","v":115982.1694281806},114968.82238841109,111385.75702376389,107406.64289503983,100502.05731436005,92168.671192668378,82152.379029026531,70817.429052789492,58246.457358247542,46093.618400904641,36528.949424123995,30429.865335891362,26768.464455840909,27029.101401426633,24705.19394899231,22094.844190495587,14816.651471040255,6124.3491264393651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ347","v":0},0,0,0,0,0,0,0,0,0,0,917.81327185198347,0,0,0,0,0,0,0,0,0,0,0,1019.7574259386067,0,0,0,0,0,77632.220456390583]
[]
[null,null,"Accrued Interest: Senior Debt",null,"EUR",null,null,null,{"$f":"I131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19020.833333333332,38128.845486111109,57324.436027922449,0,18947.071153520505,37980.983049827977,0,18783.907057391862,37653.907022130101,0,18618.489156494401,37322.313054956066,0,18450.786318758899,36986.138741478775,0,18280.766982085217,36645.320812838327,0,18108.399148402215,36299.795126234603,0,17933.650377645663,35949.496652855538,0,17756.487781652919,35594.359465638408,0,17576.878017973304,35234.316726862322,0,17394.787283592956,34869.300675569044,0,17210.181308573025,34499.24261481034,0,17023.025349599982,34124.072898718965,0,{"$f":"BU131","v":16833.284183446849},33743.720919401167,0,16640.922100344073,33358.115093648055,0,16445.902897258882,32967.182849463534,0,16248.189871081771,32570.850612406,0,16047.745811718882,32169.043791741475,0,15844.532995088974,31761.686766405437,0,15638.513176023656,31348.702870770754,0,15429.647581069547,30930.014380218996,0,15217.896901191005,30505.542496512469,0,15003.221284372088,30075.207332964215,0,14785.580328116279,29638.92789940309,0,14564.933071842654,29196.622086931253,0,14341.237989176983,28748.206652471028,0,14114.452980136364,28293.597203098354,0,13884.535363205905,27832.708180159836,0,13651.441867305946,27365.452843170377,0,13415.128623648337,26891.743253488399,0,13175.551157480224,26411.490257765567,0,12932.664379713777,25924.603471167909,0,12686.422578440315,25430.99126036515,0,12436.779410327217,24930.560726285101,0,12183.687891895972,{"$f":"EG131","v":24423.2176866298},0,11927.10039067978,23908.866658150175,0,11666.968616259004,23387.41083867586,0,11403.243611172777,22858.752088896763,0,11135.875741705098,22322.790913893012,0,10864.814688543631,21779.426444409753,0,10590.009437309485,21228.556417873308,0,10311.40826895618,20670.077159145076,0,10028.95875003599,20103.883561009647,0,9742.6077228318354,19529.869064393315,0,9452.3012953528614,18947.925638309425,0,9157.9848311918377,18357.943759526635,0,8859.6029392424352,17759.812391956399,0,8557.0994632744932,17153.418965755664,0,8250.4174713652628,16538.649356140952,0,7939.4992451846792,15915.387861909789,0,7624.2862691326236,15283.517183665437,0,7304.7192193261435,14642.918401740866,0,6980.7379524345388,13993.470953817736,0,6652.2814943602425,13335.052612236301,0,6319.2880287633343,12667.539460991833,0,5981.6948854275515,11990.805872413312,{"$f":"GS131","v":0},5639.4385284655964,11304.724483519993,0,5292.454544361517,10609.166172051358,0,4940.6776298479235,9904.0000321659827,0,4584.0415796157422,9189.0933498047234,0,4222.4792738542155,8464.3115777135972,0,3855.9226656187766,7729.5183101216389,0,3484.3027680244454,6984.5752570690029,0,3107.5496412623188,6229.3422183804232,0,2725.5923794367236,5463.6770572791993,0,2338.3590972205448,4687.4356736366844,0,1945.7769163262255,3900.4719768522796,0,1547.7719517898872,3102.6378583588116,0,1144.2692980659924,2293.7831637481208,0,735.19301492993088,1473.755664511624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Current Portion of Senior Debt",null,"EUR",null,null,null,{"$f":"I119","v":0},0,0,0,0,135000,480000,480000,505000,830000,905000,1080000,1255000,1430000,1555000,16093.566504617032,16093.566504617032,16093.566504617032,51693.005659957635,51693.005659957635,51693.005659957635,87784.184037585044,87784.184037585044,87784.184037585044,124373.89408896683,124373.89408896683,124373.89408896683,145375.45558588114,145375.45558588114,145375.45558588114,147383.54377955894,147383.54377955894,147383.54377955894,149419.36993063358,149419.36993063358,149419.36993063358,151483.31718675914,151483.31718675914,151483.31718675914,153575.77398805312,153575.77398805312,153575.77398805312,155697.13414020176,155697.13414020176,155697.13414020176,157847.79688857545,157847.79688857545,157847.79688857545,160028.16699336766,160028.16699336766,160028.16699336766,162238.65480577174,162238.65480577174,162238.65480577174,164479.67634521023,164479.67634521023,164479.67634521023,166751.65337763057,166751.65337763057,166751.65337763057,169055.01349488267,169055.01349488267,169055.01349488267,171390.19019519279,{"$f":"BU119","v":171390.19019519279},171390.19019519279,173757.62296474891,173757.62296474891,173757.62296474891,176157.75736041315,176157.75736041315,176157.75736041315,178591.04509357683,178591.04509357683,178591.04509357683,181057.9441151736,181057.9441151736,181057.9441151736,183558.91870186693,183558.91870186693,183558.91870186693,186094.43954342831,186094.43954342831,186094.43954342831,188664.98383132211,188664.98383132211,188664.98383132211,191271.0353485143,191271.0353485143,191271.0353485143,193913.08456052165,193913.08456052165,193913.08456052165,196591.62870771845,196591.62870771845,196591.62870771845,199307.17189891863,199307.17189891863,199307.17189891863,202060.22520625009,202060.22520625009,202060.22520625009,204851.30676134001,204851.30676134001,204851.30676134001,207680.94185282843,207680.94185282843,207680.94185282843,210549.66302522869,210549.66302522869,210549.66302522869,213458.01017915405,213458.01017915405,213458.01017915405,216406.53067292817,216406.53067292817,216406.53067292817,219395.77942559923,219395.77942559923,219395.77942559923,222426.31902137731,222426.31902137731,222426.31902137731,225498.71981551393,225498.71981551393,225498.71981551393,228613.56004164476,228613.56004164476,{"$f":"EG119","v":228613.56004164476},231771.42592061413,231771.42592061413,231771.42592061413,234972.91177080368,234972.91177080368,234972.91177080368,238218.62011998441,238218.62011998441,238218.62011998441,241509.16181871406,241509.16181871406,241509.16181871406,244845.15615530062,244845.15615530062,244845.15615530062,248227.23097235392,248227.23097235392,248227.23097235392,251656.02278494742,251656.02278494742,251656.02278494742,255132.17690041178,255132.17690041178,255132.17690041178,258656.34753978343,258656.34753978343,258656.34753978343,262229.19796093053,262229.19796093053,262229.19796093053,265851.40058337984,265851.40058337984,265851.40058337984,269523.63711486792,269523.63711486792,269523.63711486792,273246.59867963998,273246.59867963998,273246.59867963998,277020.98594852153,277020.98594852153,277020.98594852153,280847.50927078619,280847.50927078619,280847.50927078619,284726.88880784507,284726.88880784507,284726.88880784507,288659.85466878355,288659.85466878355,288659.85466878355,292647.14704776916,292647.14704776916,292647.14704776916,296689.51636335801,296689.51636335801,296689.51636335801,300787.72339972586,300787.72339972586,300787.72339972586,304942.53944984928,304942.53944984928,304942.53944984928,{"$f":"GS119","v":309154.7464606649},309154.7464606649,309154.7464606649,313425.13718023431,313425.13718023431,313425.13718023431,317754.51530694065,317754.51530694065,317754.51530694065,322143.69564074697,322143.69564074697,322143.69564074697,326593.50423654373,326593.50423654373,326593.50423654373,331104.77855961426,331104.77855961426,331104.77855961426,335678.367643248,335678.367643248,335678.367643248,340315.13224853063,340315.13224853063,340315.13224853063,345015.94502634142,345015.94502634142,345015.94502634142,349781.6906815886,349781.6906815886,349781.6906815886,424533.14538026741,424533.14538026741,424533.14538026741,337695.69857233902,337695.69857233902,337695.69857233902,249658.75594167109,249658.75594167109,249658.75594167109,160405.74871198492,160405.74871198492,160405.74871198492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(I389:I394)","v":0},0,0,0,0,135000,480000,480000,505000,830000,905000,1080000,1255000,1430000,1555000,16093.566504617032,16093.566504617032,16093.566504617032,68476.50336645011,68476.50336645011,68476.50336645011,113450.1605481579,113450.1605481579,113450.1605481579,200343.12715938682,241789.43574435555,282152.10128616687,183945.65528532895,223285.42850837726,263194.40166665497,186771.45789797249,226137.5299782994,265795.51661620208,189933.80469102119,229045.63408240984,268447.73161811475,193186.03531645879,232066.27362753422,271207.46825687465,196501.94450464169,{"$f":"SUM(AW389:AW394)","v":235090.2461512998},273965.40999327146,199855.3636922923,238174.15114273786,276778.03930563398,203275.41809700272,241319.3667822312,279646.61434809968,206791.96242070993,244583.94441456257,282629.06333961012,210378.25378131983,247856.05973949985,285613.43566799758,214007.5902805622,251193.8385514773,288657.72754064872,217709.94960438344,254598.80798925465,291763.33314255317,221516.06072099778,258130.58846473374,294989.73647083895,225398.64374084238,261674.68123006015,298222.29880484304,229330.46455681219,265290.78986044461,301520.58008906973,233342.38952108449,268980.6078876938,304886.12646394229,237466.05905037897,272805.37813295051,308380.02949276101,241673.65860060521,276647.87507184118,311884.908417976,245937.42479483673,280569.43446649605,315461.93968114856,250289.1515924363,284571.93580540631,319112.83924746921,254761.43086358314,288718.30073842977,322900.36092204764,259325.91777129238,292888.5251235789,326704.32827450684,263954.3246895803,297145.63452602579,330587.59001221205,268679.41516791569,301491.71634892101,334552.05198162573,273534.77566543879,305991.43086313759,338662.18806478835,278491.53771721688,310521.94419310521,342794.97302797763,283520.89685453929,315148.03284530202,{"$f":"SUM(DI389:DI394)","v":347014.98690899671},288656.63157727942,319872.01678861596,351324.34795218182,293933.36954503256,324760.35841049114,355789.3114149234,299321.72796599974,329687.34398258943,360283.95087930019,304792.39566381671,334719.56596233102,364874.64039506076,310380.21520296036,339859.60456489993,369563.73588840209,316120.90591876581,345175.7918628715,374419.33909356291,321984.5830056601,350539.48546318332,379312.57105680916,327941.44183098379,356019.16304612806,384311.66649734275,334027.44231472013,361617.69616197527,389419.2474205867,340279.45024249353,367405.35862397257,394705.33132244227,346667.09454446431,373250.53222385782,400038.03671048483,353160.0939368651,379223.65383685136,405487.53000890324,359795.58363769867,385327.92127180274,411056.73120268498,366611.63544584275,391635.62708889716,416817.64744327345,373577.41169221082,398012.13217939233,422635.34640998882,380662.17529484245,404529.91177622747,428582.00209586369,387904.29989745206,411192.52918526973,434660.86830746697,395343.12821313425,418074.37819036987,440946.02083168842,402947.38009482448,425037.75622177462,447299.43035882537,410685.88812042435,432157.26177367714,453795.35964754154,418598.3332718513,439436.86774314067,460437.43660371681,{"$f":"SUM(FU389:FU394)","v":426725.4000330104},446953.15766763105,467301.89025019656,435035.39496658486,454565.32600318419,474247.55072923808,443496.75100252102,462350.18576637923,481350.8566605848,452150.53183222929,470312.16900441889,488615.85531922569,461038.84121690341,478530.14424524043,496121.01978450955,470129.60737165029,486860.16709850723,503721.99923120491,479390.90021442948,495381.36341401166,511497.50176876714,488865.24873398442,504098.68009868101,519452.04492972849,498596.26090570149,513093.37334820745,527666.4435629478,508551.52807146253,522218.32836872886,535993.12920685252,518698.8005175523,531555.08998056303,544513.18033437547,529082.1631865137,541109.18258304824,553231.64194832509,539746.82151296979,550964.360980739,562231.7760271203,550660.07884775056,560970.31349861529,571362.76424821641,561789.41687312815,571211.11876346264,580708.16436604038,573180.57616883854,581692.94909281516,590273.61318547488,584880.46216907247,592502.17802959308,600144.93366866466,596856.1475118018,603485.27648617141,610168.03063850815,678994.78420929878,684648.86065042089,690348.93823099067,599768.35840193473,604424.31009202055,609118.43753426836,501968.45883056591,505643.61780971999,509307.90615476877,349052.54094541894,{"$f":"SUM(IG389:IG394)","v":351640.57043635007},354250.49792669306,123012.5749992894,124209.06930294918,125417.52854964556,55389.575348732949,55909.839655887161,56435.306606112921,-14240.429506318618,-14374.846332877692,-14553.067028697909,-85981.566971552267,-86875.854873759235,-87779.085654988274,-159939.84578410556,-161573.71647443806,-163223.92587167388,-236139.13440295801,-234357.25583934566,-225164.1624627948,-290151.34251530527,-292469.91447719093,-298647.41352899786,-379124.13570847182,-388947.01284284552,-399261.58296671498,-475858.63761746133,-477808.73701403156,-477776.1514353301,-547868.47071370704,-550567.07947092061,-553464.53370331565,-627942.29654652241,-633642.61386854143,-643196.98319601757,-727056.18940729438,-740296.27545864985,-754058.309930266,-834153.46049443749,-839658.19755667157,-843326.71983873413,-917124.21640972525,-923541.61744334956,-930256.54839059105,-1008523.9975042068,-1018033.9280692508,-1031397.7068516947,-1119076.541928475,-1136175.3442195388,-1153830.8044224239,-1237873.9638532235,-1247405.0998856712,-1255233.0667008953,-1333180.8039739465,-1343784.7568177194,-1354789.6101507216,-1437323.9378247894,-1451125.6247990811,-1468786.1665302424,-1560777.1349740059,-1582232.0741811455,-1604283.3935979048,{"$f":"SUM(KQ389:KQ394)","v":-1692781.513253696},-1706850.6853104827,-1719354.6313894233,23855.83982434254,23729.119236822542,23244.750761351464,25717.931840338009,26423.247954517799,23452.30515147448,17693.348640687986,11963.673537160495,6716.4849930193486,4699.2898627559462,6560.2114052175821,11916.773456905476,17847.066857685539,20582.459291508923,22927.284459472736,25376.17291421787,26074.39182878517,23133.425085626135,17431.794919601656,11759.154685107118,6675.278534055642,4603.9871168395566,6391.9983147732837,11769.013191633181,17649.710510365745,20357.874044400243,12689.165527733945]
[null,null,"Subordinated Debt",null,"EUR",null,null,null,{"$f":"I156","v":1037500},1037500,1037500,1037500,1037500,1037500,1037500,1037500,1037500,1037500,1037500,1037500,2075000,2075000,2075000,2075000,2075000,2075000,2058216.5022935076,2058216.5022935076,2058216.5022935076,2049334.0234894271,2049334.0234894271,2049334.0234894271,2040182.3966951044,2040182.3966951044,2040182.3966951044,2030753.4664572868,2030753.4664572868,2030753.4664572868,2021038.8302043332,2021038.8302043332,2021038.8302043332,2011029.8307582787,2011029.8307582787,2011029.8307582787,2000717.5486200093,2000717.5486200093,2000717.5486200093,1990092.7940206684,1990092.7940206684,1990092.7940206684,1979146.0987322126,1979146.0987322126,1979146.0987322126,1967867.7076298215,1967867.7076298215,1967867.7076298215,1956247.5699986366,1956247.5699986366,1956247.5699986366,1944275.3305770895,1944275.3305770895,1944275.3305770895,1931940.32032883,1931940.32032883,1931940.32032883,1919231.5469350382,1919231.5469350382,1919231.5469350382,1906137.6849986408,1906137.6849986408,1906137.6849986408,1892647.0659517089,{"$f":"BU156","v":1892647.0659517089},1892647.0659517089,1878747.6676570354,1878747.6676570354,1878747.6676570354,1864427.1036946354,1864427.1036946354,1864427.1036946354,1849672.6123236106,1849672.6123236106,1849672.6123236106,1834471.0451095523,1834471.0451095523,1834471.0451095523,1818808.8552073408,1818808.8552073408,1818808.8552073408,1802672.0852889025,1802672.0852889025,1802672.0852889025,1786046.3551051654,1786046.3551051654,1786046.3551051654,1768916.8486711311,1768916.8486711311,1768916.8486711311,1751268.3010626393,1751268.3010626393,1751268.3010626393,1733084.9848130625,1733084.9848130625,1733084.9848130625,1714350.6958978071,1714350.6958978071,1714350.6958978071,1695048.7392941306,1695048.7392941306,1695048.7392941306,1675161.914103406,1675161.914103406,1675161.914103406,1654672.4982225774,1654672.4982225774,1654672.4982225774,1633562.232551144,1633562.232551144,1633562.232551144,1611812.3047196001,1611812.3047196001,1611812.3047196001,1589403.3323248327,1589403.3323248327,1589403.3323248327,1566315.3456575314,1566315.3456575314,1566315.3456575314,1542527.7699062245,1542527.7699062245,1542527.7699062245,1518019.4068220768,1518019.4068220768,1518019.4068220768,1492768.4158281165,1492768.4158281165,{"$f":"EG156","v":1492768.4158281165},1466752.2945560482,1466752.2945560482,1466752.2945560482,1439947.858793315,1439947.858793315,1439947.858793315,1412331.2218225352,1412331.2218225352,1412331.2218225352,1383877.773134904,1383877.773134904,1383877.773134904,1354562.1564985886,1354562.1564985886,1354562.1564985886,1324358.2473625764,1324358.2473625764,1324358.2473625764,1293239.1295758339,1293239.1295758339,1293239.1295758339,1261177.0714010352,1261177.0714010352,1261177.0714010352,1228143.5008014822,1228143.5008014822,1228143.5008014822,1194108.9799791919,1194108.9799791919,1194108.9799791919,1159043.1791414656,1159043.1791414656,1159043.1791414656,1122914.8494725551,1122914.8494725551,1122914.8494725551,1085691.7952863472,1085691.7952863472,1085691.7952863472,1047340.8453352426,1047340.8453352426,1047340.8453352426,1007827.8232496697,1007827.8232496697,1007827.8232496697,967117.51708188199,967117.51708188199,967117.51708188199,925173.64792690403,925173.64792690403,925173.64792690403,881958.83759266115,881958.83759266115,881958.83759266115,837434.5752904804,837434.5752904804,837434.5752904804,791561.1833162813,791561.1833162813,791561.1833162813,744297.78169187193,744297.78169187193,744297.78169187193,{"$f":"GS156","v":695602.25173484138},695602.25173484138,695602.25173484138,645431.19852458278,645431.19852458278,645431.19852458278,593739.91223100026,593739.91223100026,593739.91223100026,540482.32827143581,540482.32827143581,540482.32827143581,485610.98626031261,485610.98626031261,485610.98626031261,429076.98771491041,429076.98771491041,429076.98771491041,370829.95247958403,370829.95247958403,370829.95247958403,310817.97382959188,310817.97382959188,310817.97382959188,248987.57221452639,248987.57221452639,248987.57221452639,185283.64760012284,185283.64760012284,185283.64760012284,119649.43036597822,119649.43036597822,119649.43036597822,52026.430715421739,52026.430715421739,52026.430715421739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Shareholders' Equity"]
[null,null,"Retained Earnings",null,"EUR",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD485","v":0},0,0,{"$f":"AG485","v":18246},32460,32208,8783,-28059,-87050,-130814,-172977,-190562,-210185,-208841,-199411,-181267,-166290,-165840,-185955,{"$f":"AW485","v":-219685},-275488,-319386,-361712,-379559,-398846,-397909,-388969,-370634,-355452,-354707,-374426,-407673,-463046,-506480,-548338,-565826,-584008,-582765,-573541,-554932,-539463,-538342,-557585,-590270,-645136,-688130,-729616,-746766,-763863,-762332,-752841,-733974,-718232,-716750,-735535,-767677,-822055,-864418,-905198,-921815,-937633,-935616,-925659,-904598,-886541,-882656,-898941,-928499,-980350,-1020146,-1058354,-1072497,-1085094,-1080648,-1068279,-1047208,-1028571,-1024446,-1039970,-1068948,-1120012,-1158979,-1196351,{"$f":"DI485","v":-1209755},-1220865,-1215720,-1202669,-1163887,-1127328,-1105297,-1102600,-1113318,-1145896,-1166333,-1185245,-1180205,-1172122,-1148570,-1117126,-1078094,-1041245,-1018769,-1015428,-1025349,-1056906,-1076275,-1094035,-1088008,-1078188,-1053682,-1021297,-981878,-944601,-921543,-917422,-926409,-956809,-974936,-991445,-984252,-972515,-946872,-913411,-872195,-833080,-808029,-801717,-808361,-836195,-851741,-865660,-855957,-840958,-812830,-777385,-735467,-695608,-669658,-662251,-667646,-694010,-708033,-720496,-709336,-692125,-662560,-626174,{"$f":"FU485","v":-583374},-542589,-515559,-506875,-510840,-535552,-542689,-548174,-530189,-505397,-469438,-426738,-377679,-330589,-297100,-281760,-278916,-296599,-301826,-305385,-285544,-258329,-220969,-176915,-126555,-78118,-43127,-26089,-21393,-37003,-40094,-41501,-19573,9650,48648,94295,146197,196224,232962,251944,258738,245447,244740,245652,269923,301412,342310,389814,443526,495413,534167,555363,564527,553827,555780,559457,586353,620394,663481,713134,768950,822994,864063,887772,{"$f":"IG485","v":899606},891798,896701,903630,935481,974408,1021669,1075460,1135373,1193215,1238239,1266100,1281889,1278255,1287420,1298004,1331705,1372409,1421085,1476253,1537498,1596723,1643285,1672879,1690554,1689023,1700366,1713063,1748693,1791483,1841887,1898747,1961644,2022575,2071000,2102651,2122539,2123439,2137293,2152616,2190403,2235625,2288107,2347014,2411921,2474920,2525571,2559647,2582117,2585820,2602561,2620801,2661131,2709175,2764129,2825482,2892803,2958277,3011565,3048477,3073945,3080868,{"$f":"KQ485","v":3100918},3122503,3165810,3217114,3259794,3308700,3363392,3415555,3455534,3479177,3490781,3483892,3490051,3496923,3525064,3561306,3602994,3650848,3704423,3755493,3794503,3817337,3828254,3820860,3826569,3833080,3860368,3896003,3936703,3549895]
[]
[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,{"$f":"SUM(I417:QJ417)","v":3549898.3136129123},{"$f":"I369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18246.370792004582,14213.821075715121,-252.09103153486558,-23425.1446167225,-36842.129654405988,-58991.205805145219,-43764.259443892239,-42162.890926505177,-17584.693127462073,-19622.531330096404,1344.0341815827851,9430.1939999844253,18143.967421763125,14976.749330724851,450.22985874187725,-20114.727027156368,{"$f":"AW369","v":-33729.653267089736},-55803.373852494726,-43898.346793182187,-42325.767209362959,-17847.310494451856,-19287.126322221149,937.1703751488385,8939.9646861313813,18335.381809421946,15181.921268591148,745.09400987208937,-19718.993824055971,-33247.112825390679,-55373.409088877481,-43433.592957035391,-41858.087161317693,-17487.922670610918,-18181.893604521887,1243.0999673324695,9223.6563968516712,18608.860332692624,15469.333644641287,1121.3280359986384,-19243.320731313514,-32685.49650070924,-54865.887925452611,-42993.545171783699,-41486.099302956383,-17149.513494282881,-17097.329477576161,1531.0778921803139,9490.8082260336087,18867.332394289217,15741.977303758315,1481.9922917660224,-18784.57623547034,-32141.602427193313,-54377.551475583357,-42362.878106133794,-40779.588076822998,-16616.640390029737,-15817.85243687105,2016.6714858268751,9957.0512400488951,21061.280621753082,18057.282555509395,3884.5936271513783,-16285.175284047684,-29557.768030656167,-51850.672970834014,-39795.790978188867,-38207.507786053349,-14143.369954925933,-12597.382504098532,4445.9545106155056,12368.530831777745,21071.076317172177,18636.543254090757,4125.300323069896,-15523.65344267436,-28977.969592562928,-51063.630121907947,-38966.579004818741,-37372.465056386412,{"$f":"DI369","v":-13403.847559543217},-11109.909882380096,5144.9394395813433,13051.339961811431,38782.007289578636,36559.314536993523,22031.027768918073,2696.8626558563046,-10718.294537033813,-32578.432864891802,-20437.160122676345,-18912.201893526122,5040.1780101396798,8082.9814646507366,23552.054935324169,31443.997713457022,39031.862478665797,36849.036834258659,22475.82537415158,3340.6563035898507,-9920.9507416676206,-31556.736798081627,-19369.087271827146,-17760.431307081253,6027.3446079724526,9820.1050627146178,24506.138290966122,32385.442944271406,39418.72690033877,37276.524882972721,23058.008650350414,4121.0286549615776,-8987.3724180867503,-30399.844655490262,-18126.881905316601,-16509.302887950616,7193.345849402649,11737.342391692349,25643.107235945641,33460.546901840324,41215.974529150757,39115.274284948362,25051.207357932566,6311.7491074874742,-6643.6538973581009,-27833.706332578942,-15546.365888727913,-13918.599856810091,9702.6021725694955,14999.315456856875,28127.634017023272,35445.481701305587,41917.532295039979,39859.347801527685,25949.632646210346,7407.1827738468637,-5395.2792826801196,-26363.646911058018,-14022.721216136222,-12463.412827556709,11160.204453821047,17211.332102701304,29565.092411936406,36385.582590585429,{"$f":"FU369","v":42799.954490498116},40785.451519884256,27030.154997338701,8684.3702214697914,-3965.0408968664851,-24712.283274838886,-7137.423825788921,-5484.913335732932,17984.983941081213,24792.457856508572,35958.550353501894,42700.111340124131,49059.010085046706,47089.524147078118,33488.895520653969,15339.620787358399,2843.5560724872121,-17682.926694327871,-5226.5488667647387,-3559.1471729501209,19841.211206479686,27214.932874806487,37360.157898995174,44053.828152512251,50359.635532545428,48436.6920452103,34991.183238829632,17038.472137939352,4696.2554286065679,-15609.618651677263,-3090.9946599937994,-1406.7658172588726,21928.37693419632,29222.764246361527,38998.361999710993,45646.779747324887,51902.076302920497,50027.413270586148,36737.701660409191,18981.839400464098,6794.2016807044165,-13290.97651559447,-706.80192931880629,912.38944475826065,24270.878034678899,31488.821767015754,40897.965924840973,47503.993689398303,53711.584002736708,51887.177516613207,38754.191574084929,21195.720837331879,9163.6486264483228,-10700.482021249081,1952.7987789586687,3677.4044451987966,26895.976242087439,34040.611401981427,43086.69341883123,49653.446233183626,55816.387362975962,54044.480278556148,41069.428423007244,23709.178462178599,{"$f":"IG369","v":11833.943241537763},-7808.4940740938428,4902.5436122119063,6928.7442994769608,31850.575850544432,38926.540434603325,47260.932261404276,53791.428095208903,59912.678509671416,57841.925906399891,45024.322193139218,27861.425602234765,15789.089714094433,-3634.3357081037702,9165.3127392336264,10583.884159733127,33700.82072829004,40704.030300439481,48676.318294966681,55168.019700466386,61244.956033622817,59225.422990562045,46562.41438589013,29593.631445609335,17674.875572591616,-1531.367455241498,11343.029268519242,12697.305449225851,35629.576559207155,42789.560976148714,50403.621978666342,56860.233692118214,62896.502567780648,60931.064498664076,48424.531238422751,31651.382996641325,19888.166203457946,900.46639638887746,13854.127789232316,15323.148008513845,37787.286869028052,45221.621026378169,52481.679862408128,58907.290619157975,64906.92379140819,62998.856824008071,50651.09405773849,34075.524387795303,22470.228584137069,3702.8660477107696,16740.731807117802,18240.437496670464,40330.4399260434,48043.597460675781,54954.276024975654,61353.408114771839,67320.872454391065,65473.903892339644,53287.672548262592,36912.099485135244,25467.581317104414,6922.8356738067487,{"$f":"KQ369","v":20050.32198680675},21584.970539281807,43307.432516892324,51304.397145454888,42679.863892983769,48905.619933598115,54692.445603343418,52163.060865867199,39979.205054938429,23642.514336257893,11603.671208897526,-6888.9232286604683,6159.1134339076443,6872.4301374641263,28141.488343571193,36241.502217517773,41688.193730125095,47853.969716005224,53574.580281983224,51070.373783173134,39009.79260157657,22833.729151432839,10916.717154555987,-7393.7895155656506,5709.1202453722772,6511.3503359925771,27287.919049934855,35634.803724001489,40699.776551819981,-386807.89214256586]
[null,null,"add: Senior Debt Interest Expense",null,"EUR",null,null,2409029.9797439435,{"$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},{"$f":"O362*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19020.833333333332,19108.012152777777,19195.590541811343,19283.570331794646,18947.071153520505,19033.911896307472,19121.150659165549,18783.907057391862,18869.999964738239,18956.487464576625,18618.489156494401,18703.823898461666,18789.549757996283,18450.786318758899,18535.35242271988,18620.306121324011,18280.766982085217,18364.553830753106,18448.72470247739,18108.399148402215,18191.395977832392,18274.773209397456,17933.650377645663,18015.846275209871,18098.418903971251,17756.487781652919,17837.871683985493,17919.628595870428,17576.878017973304,17657.438708889014,17738.368636304756,17394.787283592956,17474.513391976088,17554.604911689312,17210.181308573025,17289.061306237316,17368.302837224237,17023.025349599982,17101.047549118983,17179.42735038578,16833.284183446849,16910.436735954314,16987.942904327439,16640.922100344073,16717.192993303983,16793.813461189959,{"$f":"CA362*-1","v":16445.902897258882},16521.279952204652,16597.002485318924,16248.189871081771,16322.660741324229,16397.472936388633,16047.745811718882,16121.297980022595,16195.187262431031,15844.532995088974,15917.153771316465,15990.107392768334,15638.513176023656,15710.189694747098,15782.194730848023,15429.647581069547,15500.366799149449,15571.410146978882,15217.896901191005,15287.645595321464,15357.713970966688,15003.221284372088,15071.986048592127,15141.065984648172,14785.580328116279,14853.347571286811,14921.425414321877,14564.933071842654,14631.689015088601,14698.750923074424,14341.237989176983,14406.968663294045,14473.000603000808,14114.452980136364,14179.14422296199,14244.131967317231,13884.535363205905,13948.172816953931,14012.10194236497,13651.441867305946,13714.01097586443,13776.866859503809,13415.128623648337,13476.61462984006,13538.382446893493,13175.551157480224,13235.939100285341,13296.603821161651,12932.664379713777,12991.939091454131,13051.485478956629,12686.422578440315,12744.568681924835,12802.981288383657,12436.779410327217,12493.781315957884,12551.044480322689,12183.687891895972,12239.529794733828,12295.627639626358,11927.10039067978,11981.766267470395,12036.682696196302,11666.968616259004,{"$f":"EM362*-1","v":11720.442222416856},11774.160915936267,11403.243611172777,11455.508477723986,11508.012891580222,11135.875741705098,11186.915172187913,11238.188533393773,10864.814688543631,10914.611755866123,10964.637059747176,10590.009437309485,10638.546980563822,10687.306987558071,10311.40826895618,10358.668890188896,10406.146122602262,10028.95875003599,10074.924810973656,10121.101549690618,9742.6077228318354,9787.2613415614815,9832.1196227103046,9452.3012953528614,9495.624342956562,9539.145954528447,9157.9848311918377,9199.9589283347996,9242.1254067563332,8859.6029392424352,8900.2094527139634,8941.002079372236,8557.0994632744932,8596.3195024811685,8635.7193002008753,8250.4174713652628,8288.2318847756869,8326.2196142475768,7939.4992451846792,7975.8886167251094,8012.4447728850992,7624.2862691326236,7659.2309145328145,7694.3357228910909,7304.7192193261435,7338.1991824147217,7371.8325953341227,6980.7379524345388,7012.733001383197,7044.8746943062033,6652.2814943602425,6682.7711178760592,6713.4004854996583,6319.2880287633343,6348.2514322284997,6377.3475846262127,5981.6948854275515,6009.110986985761,6036.6527456761123,5639.4385284655964,5665.2859550543972,5691.2518490150633,5292.454544361517,5316.7116276898405,{"$f":"GY362*-1","v":5341.079889316753},4940.6776298479235,4963.3224023180601,4986.0709633286842,4584.0415796157422,4605.0517701889812,4626.1582574690137,4222.4792738542155,4241.8323038593808,4261.2740352520696,3855.9226656187766,3873.5956445028628,3891.3496245401675,3484.3027680244454,3500.2724890445575,3516.3154046193449,3107.5496412623188,3121.792577118104,3136.1007930965625,2725.5923794367236,2738.0846778424752,2750.6342326159197,2338.3590972205448,2349.0765764161392,2359.8431773913799,1945.7769163262255,1954.695060526054,1963.6540795534652,1547.7719517898872,1554.8659065689244,1561.9923753073649,1144.2692980659924,1149.5138656821284,1154.782470899838,735.19301492993088,738.56264958169311,741.94772839227585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JK362*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,16019209.135872753,{"$f":"SUM(I417:I423)","v":-74678.721264383988},0,0,0,74678.721264383988,-311841.33164800005,-38506.18167050241,295025.14997749764,-16816.181670502396,-38506.181670502396,55322.363341004821,-16816.181670502396,-158836.31731850241,43992.363341004777,-9586.1816705024103,-96570.661670502406,186982.49898900482,-9586.1816705023957,-122725.16496168965,107355.1160498176,-71896.362528767961,0,203009.4364521472,0,-26242.441633362163,-25873.86548633354,108781.87973446825,101025.49309560403,83937.432714178402,59747.783537851908,45718.855307245394,19515.154626747826,33478.667053117657,34365.304675772015,64575.355487038527,62172.149771848242,85851.644733735273,96027.334938760381,108586.40884566373,104208.41754317307,{"$f":"SUM(AW417:AW423)","v":87037.994426557168},62648.603511228474,44658.832066074872,18388.53604932881,32280.412448621228,33110.312084394449,63209.430635296951,61534.852515545019,85128.01397765326,95194.155816016617,107732.35464080304,103361.68919667587,86292.013515770304,62020.442792126247,44129.047931837638,17786.908633945921,31716.763089589032,32524.555441216206,62503.007242018197,61736.203120945371,84338.987643474829,94369.884280981278,106888.43892100084,102524.67663514988,85554.022103874246,61397.869433906446,43478.057394918833,16930.588927978552,31030.682529098383,31861.255566609208,61677.224886936332,61817.818701717792,83432.724217447991,93429.367123173128,105929.50609192466,101572.22497418018,84698.875256247542,60655.750120322977,42955.736849780413,16462.174937627598,30472.043734586205,31235.759180441921,60981.942465762288,62029.648498874885,82661.694708631607,92622.450244783555,104974.31759661311,100754.1785133438,83976.42705087614,60043.950309152147,42436.961286793958,15863.805246259817,29915.718147322434,30657.459579106857,60292.017653216404,62246.640499134053,81909.108065638153,91823.978601208393,103490.1147946571,99945.380676353408,82746.543893428199,59437.334174464282,41595.948940567032,15266.255226841193,{"$f":"SUM(DI417:DI423)","v":29361.575625293735},30081.38308126737,59607.306844525359,62468.741385405476,81163.828685060405,91042.579267164954,102016.33385941781,98712.427655304811,81480.374216010212,58540.262336737025,40734.283790727692,14538.584807214649,28809.48438482175,29546.957766195475,58927.665095684613,62695.896486043508,80425.703968136266,90273.544961241045,100551.86482256463,97279.574958901241,80221.449813533574,57507.295174210223,39875.800298272108,14073.068241847142,28259.310940884243,28935.361821792183,58252.946062452305,62928.049722827709,79694.580086063521,89512.484503932923,99096.481026976864,95855.492785423179,78969.56460065447,56479.117956541035,39020.332457692493,13477.153640693212,27710.920046103412,28365.143968140139,57583.00193804194,63166.398476988514,78970.301915992415,88696.49377264583,97649.954722651528,94439.956517666331,77724.511194369203,55455.545690368759,38167.712563148867,12881.503316069024,27164.174628366589,27796.602910125705,56917.68338947677,63420.41637441871,78252.712975673508,87348.779421139363,96212.056993855149,93032.740341511366,76486.080843204516,54436.391790989728,37317.771141630226,12155.270916841391,26618.935727043652,27264.087352041202,56256.839492570114,63679.254487312486,{"$f":"SUM(FU417:FU423)","v":77541.65535672447},86008.595928892595,94782.557684906875,91633.617172017097,75254.063355018923,53421.468012377853,36470.336884687589,11690.41838732543,26075.062427763754,26663.984702614267,55610.523737251089,63942.851763088234,76326.666068716688,84675.721214388628,93361.225324555853,90242.358578105108,74028.247023377684,52410.584375755439,35625.236578700504,11094.689932857371,25532.411795713855,26104.335916384392,54969.076261660855,63975.318152809159,75082.861870781664,83349.931728846335,91947.827048910927,88858.734705794108,72808.418552461357,51403.549096676725,34782.295033638562,10498.637918321179,24990.838807420161,25561.683307826006,54331.640532741061,63217.622317781126,73845.101702786022,82031.002378878853,90542.128522884479,87482.514199944766,71594.362980467355,50400.168510582298,33941.335010276969,9771.5046824511701,24450.196280973254,25049.595069108182,53698.059668160931,62464.65070777732,72613.166971620216,80718.706447621444,89143.893860107171,86113.46412447287,70385.8636014644,49400.246996784881,33102.177145826332,9304.9507216086458,23910.33480465498,24479.071913343923,53068.174847407121,61716.232570975342,71386.837299388135,79412.815514289046,87752.885541272117,84751.349880988229,{"$f":"SUM(IG417:IG423)","v":69182.701885655435},48403.586900842936,32264.639877933645,8707.0032983319688,23371.1026639271,23938.811789528925,52441.825237819736,60972.195229399622,70165.89044215536,78113.099372119541,86368.864330863449,83395.935125816584,67984.657398007752,47409.988455279687,31428.539367012356,8108.107683990057,22832.345766737901,23399.04391286473,51818.84791897548,60232.364002121023,64772.360066897352,65206.410355821194,72151.599920733439,69614.782739867995,56916.262430272473,39970.393276612609,26551.504853840517,7213.5890580712785,19535.80829918338,19847.447851309524,43254.454435196734,50383.143011110442,57088.372626369586,63576.648555494998,70447.342571583125,67927.642142808472,55351.778691487591,38566.802445865229,25270.802376170035,6251.7751364915639,18498.804495976117,18753.039283219594,41785.856855402664,49160.102515043502,55462.612994139825,61880.708387123799,68676.878387662437,66173.354069014851,53718.148554218293,37091.677902418785,23916.507144200914,5083.1802772359515,17385.974900409292,17624.729991318927,40242.324520297319,47861.998163152253,53761.660473234733,60109.4230850616,66830.943981387172,64342.566806489333,52005.941539602834,35535.513280072868,{"$f":"SUM(KQ417:KQ423)","v":22479.032218373271},3828.6540210463791,16187.568514880742,16410.000518786244,38613.871513320773,46478.771035294383,55042.709884280819,61350.555021688961,68028.174477645138,65704.803611371928,53517.390778181376,37233.582313201725,24446.715925688077,4963.2039751793609,19379.881150654273,18861.529851923384,40651.361683754047,48798.820560841981,54049.518719474785,60295.294950760377,66906.667749593471,64605.152686991518,52541.049890777627,36417.342288847649,23753.949448225343,4485.5327118407768,19041.731451593587,18373.808719310851,39801.100079596406,-469028.25431010139]
[null,null,"Capital Expenditures",null,"EUR",null,null,{"$f":"SUM(I427:QJ427)","v":-9275325.9138943199},{"$f":"I75*-1","v":-748032.00790239987},-37745,-37745,-37745,-37745,-1986753.3228000002,-279094.51044063998,-145048.80210730663,-145284.80210730663,-282524.88544063998,-148696.32988508441,-148929.05210730663,-1037592.3165739734,-232043.06599619554,-116697.80210730665,-661220.23266286228,-120999.88544063998,-291162.64932952891,-804126.44767722674,-93529.01434389333,-490456.84913813317,-43725.416666666664,-44298.333333333336,-44298.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU75*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"GS75*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7777.9598204181602,-1252053.8946801247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE75*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Financing Activities"]
[null,null,"Drawdown of Construction Loan",null,"EUR",null,null,4150000,{"$f":"I114","v":0},0,0,0,0,135000,345000,0,25000,325000,75000,175000,175000,175000,125000,750000,0,225000,875000,0,550000,125000,0,70000,0,0,0,0,0,0,0,0,{"$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,-2409029.979743944,{"$f":"I134*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-76608.006359717096,0,0,-57102.133708993526,0,0,-56610.394486706726,0,0,-56111.862812952349,0,0,-55606.444862802789,0,0,-55094.045515315716,0,0,-54574.568335632059,0,0,-54047.915556826789,0,0,-53513.988061508833,0,0,-52972.685363167082,0,0,-52423.905587258356,0,0,-51867.545452034581,0,0,-51303.500249104749,{"$f":"BU134*-1","v":0},0,-50731.66382372861,0,0,-50151.928554838014,0,0,-49564.185334782458,0,0,-48968.323548794637,0,0,-48364.231054172502,0,0,-47751.794159173769,0,0,-47130.897601618781,0,0,-46501.42452719788,0,0,-45863.256467479157,0,0,-45216.273317612387,0,0,-44560.353313724969,0,0,-43895.373010005678,0,0,-43221.207255471832,0,0,-42537.729170415587,0,0,-41844.81012252481,0,0,-41142.319702674184,0,0,-40430.12570038189,0,0,-39708.094078927214,0,0,-38976.08895012454,0,0,-38233.972548748803,0,0,-37481.60520660779,0,{"$f":"EG134*-1","v":0},-36718.84532625616,0,0,-35945.549354346476,0,0,-35161.57175461213,0,0,-34366.764980476983,0,0,-33560.979447286787,0,0,-32744.063504156929,0,0,-31915.863405431381,0,0,-31076.223281747338,0,0,-30224.985110700265,0,0,-29361.988687103621,0,0,-28487.07159283787,0,0,-27600.06916628297,0,0,-26700.814471328635,0,0,-25789.138265956539,0,0,-24864.868970388528,0,0,-23927.83263479489,0,0,-22977.852906556527,0,0,-22014.750997074989,0,0,-21038.345648123941,0,0,-20048.453097735961,0,0,-19044.887045618045,0,0,{"$f":"GS134*-1","v":-18027.458618089426},0,0,-16995.976332535058,0,0,-15950.246061368111,0,0,-14890.070995494667,0,0,-13815.251607273738,0,0,-12725.585612965668,0,0,-11620.867934661806,0,0,-10500.890661688347,0,0,-9365.4430114769857,0,0,-8214.3112898951185,0,0,-7047.2788510280643,0,0,-5864.1260564057447,0,0,-4664.6302336661765,0,0,-3448.5656346479591,0,0,-2215.7033929038998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE134*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,"Change in DSRA",null,"EUR",null,null,0,0,{"$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,-92701.572864334128,0,0,-92701.572864334128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK185*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"HI185*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-69919.879240554699,0,0,92701.572864334128,0,0,162621.45210488883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"KQ445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"less: Senior Debt Principal Repayment",null,"EUR",null,null,-3989594.2512880135,0,{"$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,-16093.566504617032,0,0,-35599.439155340602,0,0,-36091.178377627402,0,0,-36589.710051381779,0,0,-37095.128001531339,0,0,-37607.527349018412,0,0,-38127.004528702069,0,0,-38653.657307507339,0,0,-39187.584802825295,0,0,-39728.887501167046,0,0,-40277.667277075772,0,0,-40834.027412299547,0,0,-41398.072615229379,0,0,{"$f":"BW438","v":-41969.909040605518},0,0,-42549.644309496114,0,0,-43137.38752955167,0,0,-43733.249315539491,0,0,-44337.341810161626,0,0,-44949.778705160359,0,0,-45570.675262715347,0,0,-46200.148337136248,0,0,-46838.316396854971,0,0,-47485.299546721741,0,0,-48141.219550609159,0,0,-48806.19985432845,0,0,-49480.365608862296,0,0,-50163.843693918541,0,0,-50856.762741809318,0,0,-51559.253161659944,0,0,-52271.447163952238,0,0,-52993.478785406915,0,0,-53725.483914209588,0,0,-54467.600315585325,0,0,-55219.967657726338,0,0,-55982.727538077968,{"$f":"EI438","v":0},0,-56756.023509987652,0,0,-57540.001109721998,0,0,-58334.807883857145,0,0,-59140.593417047341,0,0,-59957.509360177195,0,0,-60785.709458902747,0,0,-61625.349582586787,0,0,-62476.587753633867,0,0,-63339.584177230507,0,0,-64214.501271496258,0,0,-65101.503698051158,0,0,-66000.758393005497,0,0,-66912.434598377586,0,0,-67836.703893945596,0,0,-68773.740229539238,0,0,-69723.719957777605,0,0,-70686.821867259132,0,0,-71663.227216210187,0,0,-72653.11976659816,0,0,-73656.685818716083,0,0,-74674.114246244702,0,{"$f":"GU438","v":0},-75705.596531799063,0,0,-76751.32680296601,0,0,-77811.501868839463,0,0,-78886.321257060394,0,0,-79975.987251368468,0,0,-81080.704929672327,0,0,-82200.682202645781,0,0,-83336.12985285715,0,0,-84487.261574439006,0,0,-85654.294013306062,0,0,-86837.446807928383,0,0,-88036.942630667952,0,0,-89253.007229686162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"LS438","v":0},0]
[null,null,"Cash Flow Available for Subordinated Debt",null,"EUR",null,null,15845584.904840799,{"$f":"SUM(I465:I467)","v":2000321.278735616},0,0,0,74678.721264383988,-176841.33164800005,306493.81832949759,295025.14997749764,8183.8183294976043,286493.81832949759,130322.36334100482,158183.81832949759,16163.682681497594,218992.36334100476,115413.81832949759,653429.33832949761,186982.49898900482,215413.81832949759,752274.83503831038,107355.1160498176,478103.63747123204,32298.427135665872,203009.4364521472,70000,-118944.01449769629,-25873.86548633354,108781.87973446825,8323.9202312699053,83937.432714178402,59747.783537851908,-46982.717557088734,19515.154626747826,33478.667053117657,-58336.268188562113,64575.355487038527,62172.149771848242,-6849.9281305988552,96027.334938760381,108586.40884566373,11506.844678838941,{"$f":"SUM(AW465:AW467)","v":87037.994426557168},62648.603511228474,-48042.740798259256,18388.53604932881,32280.412448621228,-59591.260779939679,63209.430635296951,61534.852515545019,-7573.5588866808685,95194.155816016617,107732.35464080304,10660.116332341742,86292.013515770304,62020.442792126247,-48572.52493249649,17786.908633945921,31716.763089589032,-60177.017423117926,62503.007242018197,61736.203120945371,-8362.5852208592987,94369.884280981278,106888.43892100084,9823.1037708157528,85554.022103874246,61397.869433906446,-49223.515469415295,16930.588927978552,31030.682529098383,-60840.31729772492,61677.224886936332,61817.818701717792,-9268.8486468861374,93429.367123173128,105929.50609192466,8870.6521098460507,84698.875256247542,60655.750120322977,-49745.836014553715,16462.174937627598,30472.043734586205,-61465.813683892207,60981.942465762288,62029.648498874885,-10039.878155702521,92622.450244783555,104974.31759661311,8052.6056490096671,83976.42705087614,60043.950309152147,-50264.61157754017,15863.805246259817,29915.718147322434,-62044.113285227271,60292.017653216404,62246.640499134053,-10792.464798695975,91823.978601208393,103490.1147946571,7243.8078120192804,82746.543893428199,59437.334174464282,-51105.623923767096,15266.255226841193,{"$f":"SUM(DI465:DI467)","v":29361.575625293735},-62620.189783066759,59607.306844525359,62468.741385405476,-11537.744179273723,91042.579267164954,102016.33385941781,6010.8547909706831,81480.374216010212,58540.262336737025,-51967.289073606436,14538.584807214649,28809.48438482175,-63154.615098138653,58927.665095684613,62695.896486043508,-12275.868896197862,90273.544961241045,100551.86482256463,4578.0020945671131,80221.449813533574,57507.295174210223,-52825.77256606202,14073.068241847142,28259.310940884243,-63766.211042541945,58252.946062452305,62928.049722827709,-13006.992778270607,89512.484503932923,99096.481026976864,3153.9199210890511,78969.56460065447,56479.117956541035,-53681.240406641635,13477.153640693212,27710.920046103412,-64336.428896193989,57583.00193804194,63166.398476988514,-13731.270948341713,88696.49377264583,97649.954722651528,1738.3836533322028,77724.511194369203,55455.545690368759,-54533.860301185254,12881.503316069024,27164.174628366589,-64904.969954208427,56917.68338947677,63420.41637441871,-14448.85988866062,87348.779421139363,96212.056993855149,331.16747717723774,76486.080843204516,54436.391790989728,-55383.801722703902,12155.270916841391,26618.935727043652,-65437.485512292929,56256.839492570114,63679.254487312486,{"$f":"SUM(FU465:FU467)","v":-15159.917507609658},86008.595928892595,94782.557684906875,-1067.9556923170312,75254.063355018923,53421.468012377853,-56231.235979646539,11690.41838732543,26075.062427763754,-66037.588161719861,55610.523737251089,63942.851763088234,-16374.906795617433,84675.721214388628,93361.225324555853,-2459.2142862290202,74028.247023377684,52410.584375755439,-57076.336285633617,11094.689932857371,25532.411795713855,-66597.236947949743,54969.076261660855,63975.318152809159,-17618.710993552464,83349.931728846335,91947.827048910927,-3842.8381585400202,72808.418552461357,51403.549096676725,-57919.277830695559,10498.637918321179,24990.838807420161,-67139.889556508118,54331.640532741061,63217.622317781126,-18856.471161548106,82031.002378878853,90542.128522884479,-5219.0586643893621,71594.362980467355,50400.168510582298,-58760.237854057166,9771.5046824511701,24450.196280973254,-67651.977795225946,53698.059668160931,62464.65070777732,-20088.405892713919,80718.706447621444,89143.893860107171,-6588.1087398612581,70385.8636014644,49400.246996784881,-59599.395718507796,9304.9507216086458,23910.33480465498,-68222.500950990201,53068.174847407121,61716.232570975342,-91234.614805500692,79412.815514289046,87752.885541272117,84751.349880988244,{"$f":"SUM(IG465:IG467)","v":69182.701885655435},48403.586900842936,192670.38858991858,8707.0032983319688,23371.1026639271,23938.811789528925,52441.825237819736,60972.195229399622,70165.89044215536,78113.099372119541,86368.864330863449,83395.935125816584,67984.657398007752,47409.988455279687,31428.539367012356,8108.107683990057,22832.345766737901,23399.04391286473,51818.84791897548,60232.364002121023,64772.360066897352,65206.410355821194,72151.599920733439,69614.782739867995,56916.262430272473,39970.393276612609,26551.504853840517,7213.5890580712785,19535.80829918338,19847.447851309524,43254.454435196734,50383.143011110442,57088.372626369586,63576.648555494998,70447.342571583125,67927.642142808472,55351.778691487591,38566.802445865229,25270.802376170035,6251.7751364915639,18498.804495976117,18753.039283219594,41785.856855402664,49160.102515043502,55462.612994139825,61880.708387123799,68676.878387662437,66173.354069014851,53718.148554218293,37091.677902418785,23916.507144200914,5083.1802772359515,17385.974900409292,17624.729991318927,40242.324520297319,47861.998163152253,53761.660473234733,60109.4230850616,66830.943981387172,64342.566806489333,52005.941539602834,35535.513280072868,{"$f":"SUM(KQ465:KQ467)","v":22479.032218373271},3828.6540210463791,16187.568514880742,16410.000518786244,38613.871513320773,46478.771035294383,55042.709884280819,61350.555021688961,68028.174477645138,65704.803611371928,53517.390778181376,37233.582313201725,24446.715925688077,4963.2039751793609,19379.881150654273,18861.529851923384,40651.361683754047,48798.820560841981,54049.518719474785,60295.294950760377,66906.667749593471,64605.152686991518,52541.049890777627,36417.342288847649,23753.949448225343,4485.5327118407768,19041.731451593587,18373.808719310851,39801.100079596406,-469028.25431010139]
[null,null,"less: Subordinated Debt Principal Repayment",null,"EUR",null,null,-2074999.9999999988,{"$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,-8162.2512900759466,0,0,-8621.2464164165358,0,0,-8882.4788040803833,0,0,-9151.6267943228158,0,0,-9428.930237817578,{"$f":"AW436","v":0},0,-9714.6362529537,0,0,-10008.999446054448,0,0,-10312.282138269351,0,0,-10624.754599341046,0,0,-10946.695288455667,0,0,-11278.391102391179,0,0,-11620.13763118472,0,0,-11972.239421547245,0,0,-12335.010248259539,0,0,-12708.773393792057,0,0,-13093.861936397356,0,0,-13490.61904693213,0,0,-13899.398294673221,0,0,-14320.56396240012,0,0,-14754.491371024807,0,0,-15201.567214058225,0,0,-15662.189902211408,0,0,-16136.769918438316,0,0,-16625.730183736909,0,0,-17129.506434034323,0,0,-17648.547608492001,0,{"$f":"DI436","v":0},-18183.316249576907,0,0,-18734.28891525534,0,0,-19301.956603676488,0,0,-19886.825190724492,0,0,-20489.415880828645,0,0,-21110.265671433626,0,0,-21749.92783154374,0,0,-22408.972394767348,0,0,-23087.9866673012,0,0,-23787.575751307093,0,0,-24508.363084147451,0,0,-25250.990993960208,0,0,-26016.121272068194,0,0,-26804.435762733141,0,0,-27616.636970779713,0,0,-28453.448687631309,0,0,-29315.61663631523,0,0,-30203.909136012211,0,0,-31119.117786742521,0,0,-32062.0581747986,0,0,-33033.570599553175,0,0,{"$f":"FU436","v":-34034.520822290229},0,0,-35065.800837726456,0,0,-36128.329668910403,0,0,-37223.054186208064,0,0,-38350.949951104354,0,0,-39513.022085572768,0,0,-40710.306167787712,0,0,-41943.869154977845,0,0,-43214.810334242829,0,0,-44524.262302180723,0,0,-45873.391974199105,0,0,-47263.401624409307,0,0,-48695.529957030536,0,0,-50171.053210258528,0,0,-51691.286293582569,0,0,-53257.583959564407,0,0,-54871.342011123168,0,0,-56533.998545402217,0,0,-58247.035235326446,0,0,-60011.978649992074,0,0,-61830.401615065486,0,0,-63703.924614403586,{"$f":"IG436","v":0},0,-65634.217234144628,0,0,-67622.999650556449,0,0,-69672.044162967955,0,0,-71783.176773150044,0,0,-73958.278812553268,0,0,-76199.288618852443,0,0,-78508.203263292293,0,0,-80887.080330373312,0,0,-83338.039751463948,0,0,-85863.265693973066,0,0,-88465.00850776615,0,0,-91145.586730559968,0,0,-93907.389154082659,0,0,-96752.87695284051,0,0,-99684.585877388541,0,0,-102705.1285140593,0,0,-105817.1966131638,0,0,-109023.56348773927,0,0,-112327.08648498126,0,0,-115730.70953256269,0,0,{"$f":"KQ436","v":-119237.46576210887},0,0,1702979.5443084578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"less: Capital Investment",null,"EUR",null,null,-9275325.9138943199,{"$f":"I429","v":-748032.00790239987},-37745,-37745,-37745,-37745,-1986753.3228000002,-279094.51044063998,-145048.80210730663,-145284.80210730663,-282524.88544063998,-148696.32988508441,-148929.05210730663,-1037592.3165739734,-232043.06599619554,-116697.80210730665,-661220.23266286228,-120999.88544063998,-291162.64932952891,-804126.44767722674,-93529.01434389333,-490456.84913813317,-43725.416666666664,-44298.333333333336,-44298.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,-1252053.8946801247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KS429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Movements in Cash",null,"EUR",{"$f":"IF(ROUND(H448-H475, 0)=0, \"OK\", \"NO\")","v":"OK"},null,3966308.7098201849,{"$f":"SUM(I473:I474)","v":2289789.2708332166},-37745,-37745,-37745,36933.721264383988,-2163594.6544480002,27399.307888857613,149976.34787019101,-137100.98377780902,3968.9328888576129,-18373.966544079594,9254.7662221909559,16071.366107524256,-13050.702655190777,-1283.9837778090587,-7790.8943333646748,65982.61354836484,-75748.831000031321,-51851.612638916355,13826.101705924273,-12353.21166690113,-11426.989531000792,158711.10311881386,25701.666666666664,-118944.01449769629,-25873.86548633354,108781.87973446825,-84091.65180880604,83937.432714178402,59747.783537851908,-118231.21459716468,19515.154626747826,33478.667053117657,-129584.76522863806,64575.355487038527,62172.149771848242,-78098.425170674804,96027.334938760381,108586.40884566373,-59741.652361237007,{"$f":"SUM(AW473:AW474)","v":87037.994426557168},62648.603511228474,-119291.2378383352,18388.53604932881,32280.412448621228,-130839.75782001563,63209.430635296951,61534.852515545019,-78822.055926756817,95194.155816016617,107732.35464080304,-60588.380707734206,86292.013515770304,62020.442792126247,-119821.02197257243,17786.908633945921,31716.763089589032,-131425.51446319389,62503.007242018197,61736.203120945371,-79611.082260935247,94369.884280981278,106888.43892100084,-61425.393269260196,85554.022103874246,61397.869433906446,-120472.01250949125,16930.588927978552,31030.682529098383,-132088.81433780087,61677.224886936332,61817.818701717792,-80517.345686962086,93429.367123173128,105929.50609192466,-62377.844930229898,84698.875256247542,60655.750120322977,-120994.33305462965,16462.174937627598,30472.043734586205,-132714.31072396814,60981.942465762288,62029.648498874885,-81288.37519577847,92622.450244783555,104974.31759661311,-63195.891391066281,83976.42705087614,60043.950309152147,-121513.10861761612,15863.805246259817,29915.718147322434,-133292.61032530322,60292.017653216404,62246.640499134053,-82040.961838771924,91823.978601208393,103490.1147946571,-64004.689228056668,82746.543893428199,59437.334174464282,-122354.12096384304,15266.255226841193,{"$f":"SUM(DI473:DI474)","v":29361.575625293735},-133868.68682314269,59607.306844525359,62468.741385405476,-82786.241219349671,91042.579267164954,102016.33385941781,-65237.642249105265,81480.374216010212,58540.262336737025,-123215.78611368238,14538.584807214649,28809.48438482175,-134403.11213821458,58927.665095684613,62695.896486043508,-83524.365936273811,90273.544961241045,100551.86482256463,-66670.494945508835,80221.449813533574,57507.295174210223,-124074.26960613797,14073.068241847142,28259.310940884243,-135014.7080826179,58252.946062452305,62928.049722827709,-84255.489818346556,89512.484503932923,99096.481026976864,-68094.577118986897,78969.56460065447,56479.117956541035,-124929.73744671758,13477.153640693212,27710.920046103412,-135584.92593626992,57583.00193804194,63166.398476988514,-84979.767988417661,88696.49377264583,97649.954722651528,-69510.113386743746,77724.511194369203,55455.545690368759,-125782.3573412612,12881.503316069024,27164.174628366589,-136153.46699428436,56917.68338947677,63420.41637441871,-85697.356928736568,87348.779421139363,96212.056993855149,-70917.329562898711,76486.080843204516,54436.391790989728,-126632.29876277984,12155.270916841391,26618.935727043652,-136685.98255236889,56256.839492570114,63679.254487312486,{"$f":"SUM(FU473:FU474)","v":-86408.414547685607},86008.595928892595,94782.557684906875,-72316.45273239298,75254.063355018923,53421.468012377853,-127479.73301972249,11690.41838732543,26075.062427763754,-137286.0852017958,55610.523737251089,63942.851763088234,-87623.403835693374,84675.721214388628,93361.225324555853,-73707.711326304969,74028.247023377684,52410.584375755439,-128324.83332570957,11094.689932857371,25532.411795713855,-137845.73398802569,54969.076261660855,63975.318152809159,-88867.208033628413,83349.931728846335,91947.827048910927,-75091.335198615969,72808.418552461357,51403.549096676725,-129167.77487077151,10498.637918321179,24990.838807420161,-138388.38659658405,54331.640532741061,63217.622317781126,-90104.968201624055,82031.002378878853,90542.128522884479,-76467.555704465311,71594.362980467355,50400.168510582298,-130008.73489413311,9771.5046824511701,24450.196280973254,-138900.47483530189,53698.059668160931,62464.65070777732,-91336.902932789861,80718.706447621444,89143.893860107171,-77836.605779937207,70385.8636014644,49400.246996784881,-130847.89275858374,9304.9507216086458,23910.33480465498,-139470.99799106614,53068.174847407121,61716.232570975342,-162483.11184557664,79412.815514289046,87752.885541272117,13502.852840912296,{"$f":"SUM(IG473:IG474)","v":69182.701885655435},48403.586900842936,113643.93172942448,-1243346.8913817927,23371.1026639271,-47309.685250547031,52441.825237819736,60972.195229399622,-1082.6065979205887,78113.099372119541,86368.864330863449,12147.438085740636,67984.657398007752,47409.988455279687,-39819.957673063596,8108.107683990057,22832.345766737901,-47849.453127211222,51818.84791897548,60232.364002121023,-6476.1369731785962,65206.410355821194,72151.599920733439,-1633.7143002079538,56916.262430272473,39970.393276612609,-44696.992186235424,7213.5890580712785,19535.80829918338,-51401.049188766425,43254.454435196734,50383.143011110442,-14160.124413706362,63576.648555494998,70447.342571583125,-3320.8548972674762,55351.778691487591,38566.802445865229,-45977.694663905917,6251.7751364915639,18498.804495976117,-52495.457756856347,41785.856855402664,49160.102515043502,-15785.884045936124,61880.708387123799,68676.878387662437,-5075.1429710611119,53718.148554218293,37091.677902418785,-47331.989895875035,5083.1802772359515,17385.974900409292,-53623.767048757014,40242.324520297319,47861.998163152253,-17486.836566841201,60109.4230850616,66830.943981387172,-6905.9302335866232,52005.941539602834,35535.513280072868,{"$f":"SUM(KQ473:KQ474)","v":-48769.46482170267},3828.6540210463791,16187.568514880742,1770991.5279993345,38613.871513320773,46478.771035294383,55042.709884280819,61350.555021688961,68028.174477645138,65704.803611371928,53517.390778181376,37233.582313201725,24446.715925688077,4963.2039751793609,19379.881150654273,18861.529851923384,40651.361683754047,48798.820560841981,54049.518719474785,60295.294950760377,66906.667749593471,64605.152686991518,52541.049890777627,36417.342288847649,23753.949448225343,4485.5327118407768,19041.731451593587,18373.808719310851,39801.100079596406,-469028.25431010139]
[]
[null,null,"Net Income / (Loss)",null,"EUR",null,null,{"$f":"SUM(I483:QJ483)","v":3549895},{"$f":"ROUND(I369,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18246,14214,-252,-23425,-36842,-58991,-43764,-42163,-17585,-19623,1344,9430,18144,14977,450,-20115,-33730,-55803,-43898,-42326,-17847,-19287,937,8940,18335,15182,745,-19719,-33247,-55373,-43434,-41858,-17488,-18182,1243,9224,18609,15469,1121,-19243,{"$f":"ROUND(BU369,0)","v":-32685},-54866,-42994,-41486,-17150,-17097,1531,9491,18867,15742,1482,-18785,-32142,-54378,-42363,-40780,-16617,-15818,2017,9957,21061,18057,3885,-16285,-29558,-51851,-39796,-38208,-14143,-12597,4446,12369,21071,18637,4125,-15524,-28978,-51064,-38967,-37372,-13404,-11110,5145,13051,38782,36559,22031,2697,-10718,-32578,-20437,-18912,5040,8083,23552,31444,39032,36849,22476,3341,-9921,-31557,-19369,-17760,{"$f":"ROUND(EG369,0)","v":6027},9820,24506,32385,39419,37277,23058,4121,-8987,-30400,-18127,-16509,7193,11737,25643,33461,41216,39115,25051,6312,-6644,-27834,-15546,-13919,9703,14999,28128,35445,41918,39859,25950,7407,-5395,-26364,-14023,-12463,11160,17211,29565,36386,42800,40785,27030,8684,-3965,-24712,-7137,-5485,17985,24792,35959,42700,49059,47090,33489,15340,2844,-17683,-5227,-3559,19841,27215,37360,44054,{"$f":"ROUND(GS369,0)","v":50360},48437,34991,17038,4696,-15610,-3091,-1407,21928,29223,38998,45647,51902,50027,36738,18982,6794,-13291,-707,912,24271,31489,40898,47504,53712,51887,38754,21196,9164,-10700,1953,3677,26896,34041,43087,49653,55816,54044,41069,23709,11834,-7808,4903,6929,31851,38927,47261,53791,59913,57842,45024,27861,15789,-3634,9165,10584,33701,40704,48676,55168,61245,59225,46562,29594,{"$f":"ROUND(JE369,0)","v":17675},-1531,11343,12697,35630,42790,50404,56860,62897,60931,48425,31651,19888,900,13854,15323,37787,45222,52482,58907,64907,62999,50651,34076,22470,3703,16741,18240,40330,48044,54954,61353,67321,65474,53288,36912,25468,6923,20050,21585,43307,51304,42680,48906,54692,52163,39979,23643,11604,-6889,6159,6872,28141,36242,41688,47854,53575,51070,39010,22834,10917,-7394,5709,6511,{"$f":"ROUND(LQ369,0)","v":27288},35635,40700,-386808]
[]
[null,null,"DSCR In Excess of Covenant",null,"Flag",null,null,null,0,{"$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,{"$f":"SUM(J473:L473)","v":-113235},-38556.278735616012,-2164405.933183616,-2099261.6252947585,-1986218.9986889516,40274.671981239604,16844.296981239604,-151506.017433031,-5150.2674330310256,6952.1657856356178,12275.429674524436,1736.679674524421,-22125.58076636451,56907.735437191106,-17557.111785031157,-61617.830090582836,-113774.3419330234,-50378.722599893212,-9954.0994919776494,134930.90192091194,172985.78025447973,65468.755287784224,-119116.21331736316,-36036.000249561577,-1183.6375606713264,108627.66063984061,59593.56444322427,25454.001654865628,-38968.276432564948,-65237.392917299199,-76590.943548772571,-31530.742688481871,-2837.2599697512924,48649.080088211966,80101.05953993382,126515.3186137493,144872.09142318708,135882.75091098389,89944.945576548635,30395.360099450438,-38254.098277777921,-68622.289340385163,-80170.809322065586,-35349.914736097453,-6095.4746691736655,45922.22722408516,77906.952404804819,124104.45453006284,142338.12974908546,133435.98744883912,87724.075600162352,28491.434335324127,-40013.67054650026,{"$f":"SUM(BK473:BM473)","v":-70317.350249037481},-81921.84273965894,-37205.74413158666,-7186.3041002303216,44628.12810202832,76495.005140991401,121647.24094104687,139832.92993272195,131017.06775561489,85526.498268520489,26479.879028289448,-42143.55414760625,-72510.74105241432,-84127.542880723937,-39380.906921766153,-8593.7707491467372,42977.697901692038,74729.840137928841,118841.5275281357,136981.02828486788,128250.5364179423,82976.780446340621,24360.292321940855,-43876.407996679074,-74060.11438241585,-85780.092051754342,-41260.324523619653,-9702.7197593309684,41723.215768858703,73363.72354787997,116308.39264561819,134400.8764503304,125754.85325642297,80824.485968962006,22507.268742412154,-45605.353062204158,-75733.585224033872,-87513.086931720973,-43084.874524764382,-10753.952172952762,40497.696313578534,72029.657261570523,113273.13155709357,131309.40416780883,122231.96946002863,78179.188839835813,19829.757104049437,-47650.531562537566,-77726.290111708106,-89240.855971007768,-44899.80435332359,-11792.638593211857,39289.807010581164,70725.079433220759,110272.67190723309,127821.27087747748,118259.06582632275,74782.994303641972,16804.850439064845,-50136.938969730705,-79867.716921645973,-91055.042946178175,-46665.962657708209,-12779.550556486458,{"$f":"SUM(DW473:DY473)","v":38099.195645454311},69445.075511010742,107301.04384753187,124154.91483829683,114102.81969058937,71058.250042234955,13654.475381605822,-52493.906190080612,-81741.890423406585,-92682.328899886517,-48502.451079281353,-13833.712297337886,36925.505966933459,68185.044408414076,104353.47571256323,120514.38841192288,109971.46850864444,67354.105438208615,10518.945110477929,-54973.465849483342,-83741.66375992095,-94396.852249473304,-50291.003952124564,-14835.52552123947,35769.632426612792,66883.124261216682,101366.6805068797,116836.3351085536,105864.35253027698,63669.943497994216,7397.6995434767741,-57445.308334823421,-85736.679396825595,-96107.78904984874,-52071.608976441006,-15815.367230388889,34640.742835158904,65071.838866821505,97863.479486257944,112643.50685209579,101780.80827416095,60005.143071295533,4290.1738714144012,-60040.636054948722,-87858.092118894798,-97911.775908483847,-53810.207332755119,-16749.888572486292,33527.679432196994,63279.435868519475,94382.739066113863,108474.7008814065,97720.168307532818,56359.078635003796,1195.7983476742811,-62367.846620019212,-89714.252204633303,-99520.604386706604,-55600.499036780951,-17732.709701456472,31929.971664645942,60995.169141783488,90413.542703251107,104329.23521263953,{"$f":"SUM(GI473:GK473)","v":93681.761021628568},52731.120072828155,-1886.0019265764422,-64819.559017096755,-91697.731597138336,-101218.63225945446,-57344.245930650985,-18901.339573555677,30077.186380841595,58458.041848027082,86430.55074412885,100206.42357914129,89664.910402756315,49120.632450522113,-4955.8072216334258,-67265.5878557736,-93678.29814503016,-102898.9098708427,-59065.907256422826,-20839.123746061865,27444.294648898125,55143.656495035924,82468.162700139277,96105.575197298022,85668.935798886523,45526.975786584342,-8014.203403083462,-69837.06170109965,-95787.033930708698,-104678.77387187746,-60752.218886167713,-22737.764459363643,24825.807443148384,51846.454222608903,78525.697374938754,92025.994527791423,81693.151681634365,41949.504818312074,-11061.782160334464,-72142.695040190214,-97632.607232320108,-106255.71246480251,-62492.488339004034,-24686.590572683672,-47698.70442719417,-21354.063760312245,4682.5892099845223,180668.55389647346,170438.44026783985,131089.14162741066,231230.22051592285,-1081299.3727515254,-1106331.8569884412,-1267285.4739684127,28503.242651199806,66104.335216672334,112331.41386929876,138002.68800359857,163399.3571050624,176629.40178872363,166500.95981461182,127542.08393902807,75574.688180223835,15698.138466206146,{"$f":"SUM(IU473:IW473)","v":-8879.5042223356395},-16908.999676483265,26801.740558502159,64201.758793885281,105575.07494791791,118962.63738476363,130881.87330337604,135724.29597634665,127434.14805079796,95252.941406677128,52189.663520649658,2486.9901484484635,-17947.594828980764,-24651.651831511765,11389.213545613689,42236.548257540751,79477.473032600814,99799.667152899085,119863.86671337177,130703.13622981065,122478.26636580324,90597.726240085351,47940.88647344691,-1159.1170815491241,-21227.115031438239,-27744.878124388666,7789.2035945224343,38450.501613589819,75160.075324510035,95254.926856231177,114771.70272885011,125482.44380372512,117319.88397081962,85734.683485575966,43477.836560762044,-5157.1317162202977,-24862.834718229791,-31154.611871111771,4004.5323719495937,34480.555634692559,70617.486116608372,90484.584681372653,109453.53049960757,120034.43683286215,111930.95528740338,80635.524586089072,38771.98999797304,-9405.2975205834227,-28753.242285775548,1791007.7505352616,1825792.9680275361,1856084.1705479496,140135.35243289598,162872.03594126416,184421.43938361492,195083.53311070602,187250.36886719844,156455.77670275501,115197.68901707118,66643.502214069158,48789.80105152171,43204.614977757017,78892.772686331708,108311.71209651942,{"$f":"SUM(LG473:LI473)","v":143499.7009640708},163143.63423107716,181251.48141982863,191807.11538734537,184052.87032736262,153563.54486661678,112712.34162785063,64656.824448913772,47281.21361165971,41901.072882745211,77216.640250500845,-410853.34551119414,-429227.154230505,-469028.25431010139,0]
[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,{"$f":"IF(IF(AG498>0,AG496+AG497+AG500,IF(SUM(AG496:AG500)>0,SUM(AG496:AG500),0))+(IF(AH497<0,AH497,0))>0,IF(AG498>0,AG496+AG497+AG500,IF(SUM(AG496:AG500)>0,SUM(AG496:AG500),0))+(IF(AH497<0,AH497,0)),0)","v":70073.214291381519},46986.487757858558,71676.715683520786,71676.715683520786,46146.852844087436,0,0,133685.44612810435,141380.57246386056,20539.773789613842,85115.129276652369,69188.853877825808,69188.853877825808,165216.18881658619,214060.94530101292,214060.94530101292,189240.82843591683,101116.25205051935,130036.91398041733,270051.96438240207,276199.00127011328,164285.49607839776,227494.9267136947,{"$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":210207.72330248292},210207.72330248292,305401.87911849952,352545.85305156832,352545.85305156832,321604.78134275146,233216.28278858715,261821.73000960291,400907.71289865643,406390.07738781971,299115.44464723353,361618.45188925177,343743.57274926186,343743.57274926186,438113.45703024312,483576.50268198375,483576.50268198375,445462.50956887938,356441.12885629782,384778.99385051732,522954.99693264824,527582.82485939155,425928.83882954926,487606.06371648557,468906.53673124133,468906.53673124133,562335.90385441447,605887.56501610915,605887.56501610915,561573.29975537898,472424.90881388751,500410.88900340017,637553.10677631851,641370.71841325215,544467.76528629591,605449.70775205817,586190.98105515458,586190.98105515458,678813.43129993812,720591.85750548495,720591.85750548495,670272.70390718838,580878.00362687663,608570.64869803376,744822.83970619878,747351.26652736426,655586.0393161762,715878.05696939258,696083.73562975472,696083.73562975472,787907.71423096315,827393.13979756355,827393.13979756355,769938.816212593,679977.67808498477,708030.99197017855,843414.62285502767,844669.43565141445,757982.04093060514,817589.34777513053,797271.84794118628,797271.84794118628,888314.4272083512,925093.11881866376,{"$f":"IF(IF(DP498>0,DP496+DP497+DP500,IF(SUM(DP496:DP500)>0,SUM(DP496:DP500),0))+(IF(DQ497<0,DQ497,0))>0,IF(DP498>0,DP496+DP497+DP500,IF(SUM(DP496:DP500)>0,SUM(DP496:DP500),0))+(IF(DQ497<0,DQ497,0)),0)","v":925093.11881866376},859633.65243750426,769382.98485795036,797887.07901082654,932549.70426053763,932584.8690461095,850842.92631155043,909770.59140723501,888942.12195700465,888942.12195700465,979215.66691824573,1013097.0367953014,1013097.0367953014,939828.2231493924,849434.01903275622,878312.36034406768,1012004.7226686059,1010755.2343949082,934069.1832770207,992322.12933947309,970994.68924395426,970994.68924395426,1060507.1737478871,1091509.077655877,1091509.077655877,1010240.7066054401,919709.16972527339,949003.95069402084,1081806.2927640155,1079326.7999812821,1007631.1705168815,1065214.1724549234,1043400.8029434943,1043400.8029434943,1132097.2967161401,1160237.1380520479,1160237.1380520479,1070999.4236003293,980346.11157148483,1010060.0023309864,1141444.9618255335,1137759.7935711562,1071527.0485456761,1128444.7319351528,1106167.7913808348,1106167.7913808348,1193516.5708019743,1218811.2982329307,1218811.2982329307,1121405.8996334828,1030635.3992940696,1060805.5997195744,1190915.7642241959,1186072.6581170026,1125189.6961958613,1181446.5356884315,1158717.3756280583,1158717.3756280583,1244725.9715569508,1267192.0765094645,1267192.0765094645,1162109.947587664,1071226.6607464158,1101276.6377483716,{"$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":1229872.4643126859},1223815.3937707706,1168867.2704704325,1224477.7942076835,1200797.2421350784,1200797.2421350784,1285472.9633494671,1305126.4773477179,1200135.8412351105,1192171.3604062514,1100943.6726533091,1130880.397283074,1258104.7153407242,1250649.7147587049,1202021.8431616873,1256990.919423348,1232099.0295425286,1232099.0295425286,1315448.961271375,1332305.4531216701,1219494.9288075606,1211516.7887061615,1119153.9258639144,1148996.1208072493,1274860.1258005481,1265240.6512372096,1224450.736029194,1278782.3765619351,1251895.0306780923,1251895.0306780923,1333926.0330569712,1348000.6058753903,1227293.4251973461,1219168.6265674906,1125674.5701515258,1155454.6621717003,1280099.9236050313,1268357.7970566407,1235307.6286004293,1289005.6882685903,1260133.4360435777,1260133.4360435777,1340852.1424911991,1352159.4305713691,1223780.1537858977,1215767.4157534491,1121145.8433737108,1080887.5190542354,1204063.5586943228,1190151.3440108495,1320113.0809883173,1415640.4235408546,1187143.2315190379,1187143.2315190379,1266556.0470333269,1354308.932574599,1367811.7854155113,0,0,0,355695.1145496415,331756.53196302161,331756.53196302161,384198.35720084136,{"$f":"IF(IF(IN498>0,IN496+IN497+IN500,IF(SUM(IN496:IN500)>0,SUM(IN496:IN500),0))+(IF(IO497<0,IO497,0))>0,IF(IN498>0,IN496+IN497+IN500,IF(SUM(IN496:IN500)>0,SUM(IN496:IN500),0))+(IF(IO497<0,IO497,0)),0)","v":444087.94583232037},444087.94583232037,522201.0452044399,608569.90953530336,620717.34762104403,688702.00501905172,742734.78615048178,768049.11139621923,704400.14348525787,679383.03612478462,679383.03612478462,731201.88404376013,784958.11107270257,784958.11107270257,850164.52142852382,920682.40704904939,920682.40704904939,977598.66947932192,979213.42916927836,1003046.2399392765,980085.65962777042,948220.41873818741,948220.41873818741,991474.87317338411,1027697.8917707882,1027697.8917707882,1091274.5403262833,1158401.028000599,1158401.028000599,1219223.7761235109,1202338.1860247592,1226012.2335497786,1212593.6896105374,1178597.036349657,1178597.036349657,1220382.8932050597,1253757.111674167,1253757.111674167,1315637.8200612909,1379239.555477892,1379239.555477892,1426647.9729716191,1407472.2782368872,1431025.6544130391,1427800.5723158901,1391562.7801675424,1391562.7801675424,1431805.1046878397,1462180.2662841508,1462180.2662841508,1522289.6893692124,1582214.703117013,1582214.703117013,3441203.0176429851,3419564.3790913848,1620986.6931149862,1624815.3471360325,1641002.9156509133,3411994.4436502475,3450608.3151635681,3497087.0861988626,3552129.7960831434,3613480.3511048323,3681508.5255824775,{"$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":3747213.3291938496},3800730.7199720312,3837964.302285233,3862411.018210921,3867374.2221861002,3886754.1033367543,3905615.6331886775,3946266.9948724317,3995065.8154332736,4049115.3341527483,4109410.6291035088,4176317.2968531023,4240922.4495400935,4293463.4994308716,4329880.8417197196,4353634.7911679447,4358120.3238797858,3555455.3643089905,3537081.5555896796,3028252.2011999823,3966308.7098201849]
[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":10728507.297349427},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":163950.06990441008},{"$f":"IF(AND(AQ26=1, AQ25=0), AQ136+AQ170, 0)","v":0},{"$f":"IF(AND(AR26=1, AR25=0), AR136+AR170, 0)","v":0},{"$f":"SUM(AS436:AS440)*-1","v":163950.06990441008},{"$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":163950.06990441008},{"$f":"IF(AND(AW26=1, AW25=0), AW136+AW170, 0)","v":0},{"$f":"IF(AND(AX26=1, AX25=0), AX136+AX170, 0)","v":0},{"$f":"SUM(AY436:AY440)*-1","v":163950.06990441008},{"$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":163950.06990441008},{"$f":"IF(AND(BC26=1, BC25=0), BC136+BC170, 0)","v":0},{"$f":"IF(AND(BD26=1, BD25=0), BD136+BD170, 0)","v":0},{"$f":"SUM(BE436:BE440)*-1","v":163950.06990441008},{"$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":163950.06990441008},{"$f":"IF(AND(BI26=1, BI25=0), BI136+BI170, 0)","v":0},{"$f":"IF(AND(BJ26=1, BJ25=0), BJ136+BJ170, 0)","v":0},{"$f":"SUM(BK436:BK440)*-1","v":163950.06990441008},{"$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":163950.06990441008},{"$f":"IF(AND(BO26=1, BO25=0), BO136+BO170, 0)","v":0},{"$f":"IF(AND(BP26=1, BP25=0), BP136+BP170, 0)","v":0},{"$f":"SUM(BQ436:BQ440)*-1","v":163950.06990441008},{"$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":163950.06990441008},{"$f":"IF(AND(BU26=1, BU25=0), BU136+BU170, 0)","v":0},{"$f":"IF(AND(BV26=1, BV25=0), BV136+BV170, 0)","v":0},{"$f":"SUM(BW436:BW440)*-1","v":163950.06990441008},{"$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":163950.06990441008},{"$f":"IF(AND(CA26=1, CA25=0), CA136+CA170, 0)","v":0},{"$f":"IF(AND(CB26=1, CB25=0), CB136+CB170, 0)","v":0},{"$f":"SUM(CC436:CC440)*-1","v":163950.06990441008},{"$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":163950.06990441008},{"$f":"IF(AND(CG26=1, CG25=0), CG136+CG170, 0)","v":0},{"$f":"IF(AND(CH26=1, CH25=0), CH136+CH170, 0)","v":0},{"$f":"SUM(CI436:CI440)*-1","v":163950.06990441008},{"$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":163950.06990441008},{"$f":"IF(AND(CM26=1, CM25=0), CM136+CM170, 0)","v":0},{"$f":"IF(AND(CN26=1, CN25=0), CN136+CN170, 0)","v":0},{"$f":"SUM(CO436:CO440)*-1","v":163950.06990441008},{"$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":163950.06990441008},{"$f":"IF(AND(CS26=1, CS25=0), CS136+CS170, 0)","v":0},{"$f":"IF(AND(CT26=1, CT25=0), CT136+CT170, 0)","v":0},{"$f":"SUM(CU436:CU440)*-1","v":163950.06990441008},{"$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":163950.06990441008},{"$f":"IF(AND(CY26=1, CY25=0), CY136+CY170, 0)","v":0},{"$f":"IF(AND(CZ26=1, CZ25=0), CZ136+CZ170, 0)","v":0},{"$f":"SUM(DA436:DA440)*-1","v":163950.06990441008},{"$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":163950.06990441008},{"$f":"IF(AND(DE26=1, DE25=0), DE136+DE170, 0)","v":0},{"$f":"IF(AND(DF26=1, DF25=0), DF136+DF170, 0)","v":0},{"$f":"SUM(DG436:DG440)*-1","v":163950.06990441008},{"$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":163950.06990441005},{"$f":"IF(AND(DK26=1, DK25=0), DK136+DK170, 0)","v":0},{"$f":"IF(AND(DL26=1, DL25=0), DL136+DL170, 0)","v":0},{"$f":"SUM(DM436:DM440)*-1","v":163950.06990441008},{"$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":163950.06990441008},{"$f":"IF(AND(DQ26=1, DQ25=0), DQ136+DQ170, 0)","v":0},{"$f":"IF(AND(DR26=1, DR25=0), DR136+DR170, 0)","v":0},{"$f":"SUM(DS436:DS440)*-1","v":163950.06990441008},{"$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":163950.06990441008},{"$f":"IF(AND(DW26=1, DW25=0), DW136+DW170, 0)","v":0},{"$f":"IF(AND(DX26=1, DX25=0), DX136+DX170, 0)","v":0},{"$f":"SUM(DY436:DY440)*-1","v":163950.06990441008},{"$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":163950.06990441008},{"$f":"IF(AND(EC26=1, EC25=0), EC136+EC170, 0)","v":0},{"$f":"IF(AND(ED26=1, ED25=0), ED136+ED170, 0)","v":0},{"$f":"SUM(EE436:EE440)*-1","v":163950.06990441005},{"$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":163950.06990441005},{"$f":"IF(AND(EI26=1, EI25=0), EI136+EI170, 0)","v":0},{"$f":"IF(AND(EJ26=1, EJ25=0), EJ136+EJ170, 0)","v":0},{"$f":"SUM(EK436:EK440)*-1","v":163950.06990441008},{"$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":163950.06990441008},{"$f":"IF(AND(EO26=1, EO25=0), EO136+EO170, 0)","v":0},{"$f":"IF(AND(EP26=1, EP25=0), EP136+EP170, 0)","v":0},{"$f":"SUM(EQ436:EQ440)*-1","v":163950.06990441008},{"$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":163950.06990441005},{"$f":"IF(AND(EU26=1, EU25=0), EU136+EU170, 0)","v":0},{"$f":"IF(AND(EV26=1, EV25=0), EV136+EV170, 0)","v":0},{"$f":"SUM(EW436:EW440)*-1","v":163950.06990441008},{"$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":163950.06990441008},{"$f":"IF(AND(FA26=1, FA25=0), FA136+FA170, 0)","v":0},{"$f":"IF(AND(FB26=1, FB25=0), FB136+FB170, 0)","v":0},{"$f":"SUM(FC436:FC440)*-1","v":163950.06990441008},{"$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":163950.06990441008},{"$f":"IF(AND(FG26=1, FG25=0), FG136+FG170, 0)","v":0},{"$f":"IF(AND(FH26=1, FH25=0), FH136+FH170, 0)","v":0},{"$f":"SUM(FI436:FI440)*-1","v":163950.06990441005},{"$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":163950.06990441008},{"$f":"IF(AND(FM26=1, FM25=0), FM136+FM170, 0)","v":0},{"$f":"IF(AND(FN26=1, FN25=0), FN136+FN170, 0)","v":0},{"$f":"SUM(FO436:FO440)*-1","v":163950.06990441011},{"$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":163950.06990441008},{"$f":"IF(AND(FS26=1, FS25=0), FS136+FS170, 0)","v":0},{"$f":"IF(AND(FT26=1, FT25=0), FT136+FT170, 0)","v":0},{"$f":"SUM(FU436:FU440)*-1","v":163950.06990441008},{"$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":163950.06990441008},{"$f":"IF(AND(FY26=1, FY25=0), FY136+FY170, 0)","v":0},{"$f":"IF(AND(FZ26=1, FZ25=0), FZ136+FZ170, 0)","v":0},{"$f":"SUM(GA436:GA440)*-1","v":163950.06990441008},{"$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":163950.06990441008},{"$f":"IF(AND(GE26=1, GE25=0), GE136+GE170, 0)","v":0},{"$f":"IF(AND(GF26=1, GF25=0), GF136+GF170, 0)","v":0},{"$f":"SUM(GG436:GG440)*-1","v":163950.06990441008},{"$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":163950.06990441008},{"$f":"IF(AND(GK26=1, GK25=0), GK136+GK170, 0)","v":0},{"$f":"IF(AND(GL26=1, GL25=0), GL136+GL170, 0)","v":0},{"$f":"SUM(GM436:GM440)*-1","v":163950.06990441005},{"$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":163950.06990441008},{"$f":"IF(AND(GQ26=1, GQ25=0), GQ136+GQ170, 0)","v":0},{"$f":"IF(AND(GR26=1, GR25=0), GR136+GR170, 0)","v":0},{"$f":"SUM(GS436:GS440)*-1","v":163950.06990441011},{"$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":163950.06990441008},{"$f":"IF(AND(GW26=1, GW25=0), GW136+GW170, 0)","v":0},{"$f":"IF(AND(GX26=1, GX25=0), GX136+GX170, 0)","v":0},{"$f":"SUM(GY436:GY440)*-1","v":163950.06990441008},{"$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":163950.06990441008},{"$f":"IF(AND(HC26=1, HC25=0), HC136+HC170, 0)","v":0},{"$f":"IF(AND(HD26=1, HD25=0), HD136+HD170, 0)","v":0},{"$f":"SUM(HE436:HE440)*-1","v":163950.06990441008},{"$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":163950.06990441011},{"$f":"IF(AND(HI26=1, HI25=0), HI136+HI170, 0)","v":0},{"$f":"IF(AND(HJ26=1, HJ25=0), HJ136+HJ170, 0)","v":0},{"$f":"SUM(HK436:HK440)*-1","v":163950.06990441008},{"$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":163950.06990441008},{"$f":"IF(AND(HO26=1, HO25=0), HO136+HO170, 0)","v":0},{"$f":"IF(AND(HP26=1, HP25=0), HP136+HP170, 0)","v":0},{"$f":"SUM(HQ436:HQ440)*-1","v":163950.06990441008},{"$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":163950.06990441008},{"$f":"IF(AND(HU26=1, HU25=0), HU136+HU170, 0)","v":0},{"$f":"IF(AND(HV26=1, HV25=0), HV136+HV170, 0)","v":0},{"$f":"SUM(HW436:HW440)*-1","v":163950.06990441008},{"$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":163950.06990441011},{"$f":"IF(AND(IA26=1, IA25=0), IA136+IA170, 0)","v":0},{"$f":"IF(AND(IB26=1, IB25=0), IB136+IB170, 0)","v":0},{"$f":"SUM(IC436:IC440)*-1","v":163950.06990441008},{"$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":163950.06990441011},{"$f":"IF(AND(IG26=1, IG25=0), IG136+IG170, 0)","v":0},{"$f":"IF(AND(IH26=1, IH25=0), IH136+IH170, 0)","v":0},{"$f":"SUM(II436:II440)*-1","v":73464.200432979851},{"$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":71248.497040075948},{"$f":"IF(AND(IM26=1, IM25=0), IM136+IM170, 0)","v":0},{"$f":"IF(AND(IN26=1, IN25=0), IN136+IN170, 0)","v":0},{"$f":"SUM(IO436:IO440)*-1","v":71248.497040075948},{"$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":71248.497040075948},{"$f":"IF(AND(IS26=1, IS25=0), IS136+IS170, 0)","v":0},{"$f":"IF(AND(IT26=1, IT25=0), IT136+IT170, 0)","v":0},{"$f":"SUM(IU436:IU440)*-1","v":71248.497040075948},{"$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":71248.497040075948},{"$f":"IF(AND(IY26=1, IY25=0), IY136+IY170, 0)","v":0},{"$f":"IF(AND(IZ26=1, IZ25=0), IZ136+IZ170, 0)","v":0},{"$f":"SUM(JA436:JA440)*-1","v":71248.497040075948},{"$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":71248.497040075948},{"$f":"IF(AND(JE26=1, JE25=0), JE136+JE170, 0)","v":0},{"$f":"IF(AND(JF26=1, JF25=0), JF136+JF170, 0)","v":0},{"$f":"SUM(JG436:JG440)*-1","v":71248.497040075948},{"$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":71248.497040075948},{"$f":"IF(AND(JK26=1, JK25=0), JK136+JK170, 0)","v":0},{"$f":"IF(AND(JL26=1, JL25=0), JL136+JL170, 0)","v":0},{"$f":"SUM(JM436:JM440)*-1","v":71248.497040075948},{"$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":71248.497040075948},{"$f":"IF(AND(JQ26=1, JQ25=0), JQ136+JQ170, 0)","v":0},{"$f":"IF(AND(JR26=1, JR25=0), JR136+JR170, 0)","v":0},{"$f":"SUM(JS436:JS440)*-1","v":71248.497040075948},{"$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":71248.497040075948},{"$f":"IF(AND(JW26=1, JW25=0), JW136+JW170, 0)","v":0},{"$f":"IF(AND(JX26=1, JX25=0), JX136+JX170, 0)","v":0},{"$f":"SUM(JY436:JY440)*-1","v":71248.497040075948},{"$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":71248.497040075948},{"$f":"IF(AND(KC26=1, KC25=0), KC136+KC170, 0)","v":0},{"$f":"IF(AND(KD26=1, KD25=0), KD136+KD170, 0)","v":0},{"$f":"SUM(KE436:KE440)*-1","v":71248.497040075948},{"$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":71248.497040075948},{"$f":"IF(AND(KI26=1, KI25=0), KI136+KI170, 0)","v":0},{"$f":"IF(AND(KJ26=1, KJ25=0), KJ136+KJ170, 0)","v":0},{"$f":"SUM(KK436:KK440)*-1","v":71248.497040075948},{"$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":71248.497040075948},{"$f":"IF(AND(KO26=1, KO25=0), KO136+KO170, 0)","v":0},{"$f":"IF(AND(KP26=1, KP25=0), KP136+KP170, 0)","v":0},{"$f":"SUM(KQ436:KQ440)*-1","v":71248.497040075948},{"$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":-1754581.5274805482},{"$f":"IF(AND(KU26=1, KU25=0), KU136+KU170, 0)","v":0},{"$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,{"$f":"SUM(M510:IM510)/SUM(M511:IM511)","v":1.1176216471767535}]
[null,null,"Cash Flow Available for Debt Service",null,"EUR",null,null,{"$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":4149999.9999999986},{"$f":"I135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16093.566504617032,0,0,35599.439155340602,0,0,36091.178377627402,0,0,36589.710051381779,0,0,37095.128001531339,0,0,37607.527349018412,0,0,38127.004528702069,0,0,38653.657307507339,0,0,39187.584802825295,0,0,39728.887501167046,0,0,40277.667277075772,0,0,40834.027412299547,0,0,41398.072615229379,{"$f":"BU135","v":0},0,41969.909040605518,0,0,42549.644309496114,0,0,43137.38752955167,0,0,43733.249315539491,0,0,44337.341810161626,0,0,44949.778705160359,0,0,45570.675262715347,0,0,46200.148337136248,0,0,46838.316396854971,0,0,47485.299546721741,0,0,48141.219550609159,0,0,48806.19985432845,0,0,49480.365608862296,0,0,50163.843693918541,0,0,50856.762741809318,0,0,51559.253161659944,0,0,52271.447163952238,0,0,52993.478785406915,0,0,53725.483914209588,0,0,54467.600315585325,0,0,55219.967657726338,0,{"$f":"EG135","v":0},55982.727538077968,0,0,56756.023509987652,0,0,57540.001109721998,0,0,58334.807883857145,0,0,59140.593417047341,0,0,59957.509360177195,0,0,60785.709458902747,0,0,61625.349582586787,0,0,62476.587753633867,0,0,63339.584177230507,0,0,64214.501271496258,0,0,65101.503698051158,0,0,66000.758393005497,0,0,66912.434598377586,0,0,67836.703893945596,0,0,68773.740229539238,0,0,69723.719957777605,0,0,70686.821867259132,0,0,71663.227216210187,0,0,72653.11976659816,0,0,73656.685818716083,0,0,{"$f":"GS135","v":74674.114246244702},0,0,75705.596531799063,0,0,76751.32680296601,0,0,77811.501868839463,0,0,78886.321257060394,0,0,79975.987251368468,0,0,81080.704929672327,0,0,82200.682202645781,0,0,83336.12985285715,0,0,84487.261574439006,0,0,85654.294013306062,0,0,86837.446807928383,0,0,88036.942630667952,0,0,89253.007229686162,0,0,160405.74871198492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Weight",null,"Year",null,null,{"$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$529))","v":11.004696248949719}]
[]
[null,"Pre-Tax Project IRR (Unlevered)",null,null,null,null,null,"Project Lifetime"]
[null,null,"Total Uses of Funds",null,"EUR",null,null,{"$f":"SUM(I534:QJ534)","v":-9275325.9138943199},{"$f":"Calculations!I429","v":-748032.00790239987},{"$f":"Calculations!J429","v":-37745},{"$f":"Calculations!K429","v":-37745},{"$f":"Calculations!L429","v":-37745},{"$f":"Calculations!M429","v":-37745},{"$f":"Calculations!N429","v":-1986753.3228000002},{"$f":"Calculations!O429","v":-279094.51044063998},{"$f":"Calculations!P429","v":-145048.80210730663},{"$f":"Calculations!Q429","v":-145284.80210730663},{"$f":"Calculations!R429","v":-282524.88544063998},{"$f":"Calculations!S429","v":-148696.32988508441},{"$f":"Calculations!T429","v":-148929.05210730663},{"$f":"Calculations!U429","v":-1037592.3165739734},{"$f":"Calculations!V429","v":-232043.06599619554},{"$f":"Calculations!W429","v":-116697.80210730665},{"$f":"Calculations!X429","v":-661220.23266286228},{"$f":"Calculations!Y429","v":-120999.88544063998},{"$f":"Calculations!Z429","v":-291162.64932952891},{"$f":"Calculations!AA429","v":-804126.44767722674},{"$f":"Calculations!AB429","v":-93529.01434389333},{"$f":"Calculations!AC429","v":-490456.84913813317},{"$f":"Calculations!AD429","v":-43725.416666666664},{"$f":"Calculations!AE429","v":-44298.333333333336},{"$f":"Calculations!AF429","v":-44298.333333333336},{"$f":"Calculations!AG429","v":0},{"$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":-1252053.8946801247},{"$f":"Calculations!IK429","v":0},{"$f":"Calculations!IL429","v":0},{"$f":"Calculations!IM429","v":0},{"$f":"Calculations!IN429","v":0},{"$f":"Calculations!IO429","v":0},{"$f":"Calculations!IP429","v":0},{"$f":"Calculations!IQ429","v":0},{"$f":"Calculations!IR429","v":0},{"$f":"Calculations!IS429","v":0},{"$f":"Calculations!IT429","v":0},{"$f":"Calculations!IU429","v":0},{"$f":"Calculations!IV429","v":0},{"$f":"Calculations!IW429","v":0},{"$f":"Calculations!IX429","v":0},{"$f":"Calculations!IY429","v":0},{"$f":"Calculations!IZ429","v":0},{"$f":"Calculations!JA429","v":0},{"$f":"Calculations!JB429","v":0},{"$f":"Calculations!JC429","v":0},{"$f":"Calculations!JD429","v":0},{"$f":"Calculations!JE429","v":0},{"$f":"Calculations!JF429","v":0},{"$f":"Calculations!JG429","v":0},{"$f":"Calculations!JH429","v":0},{"$f":"Calculations!JI429","v":0},{"$f":"Calculations!JJ429","v":0},{"$f":"Calculations!JK429","v":0},{"$f":"Calculations!JL429","v":0},{"$f":"Calculations!JM429","v":0},{"$f":"Calculations!JN429","v":0},{"$f":"Calculations!JO429","v":0},{"$f":"Calculations!JP429","v":0},{"$f":"Calculations!JQ429","v":0},{"$f":"Calculations!JR429","v":0},{"$f":"Calculations!JS429","v":0},{"$f":"Calculations!JT429","v":0},{"$f":"Calculations!JU429","v":0},{"$f":"Calculations!JV429","v":0},{"$f":"Calculations!JW429","v":0},{"$f":"Calculations!JX429","v":0},{"$f":"Calculations!JY429","v":0},{"$f":"Calculations!JZ429","v":0},{"$f":"Calculations!KA429","v":0},{"$f":"Calculations!KB429","v":0},{"$f":"Calculations!KC429","v":0},{"$f":"Calculations!KD429","v":0},{"$f":"Calculations!KE429","v":0},{"$f":"Calculations!KF429","v":0},{"$f":"Calculations!KG429","v":0},{"$f":"Calculations!KH429","v":0},{"$f":"Calculations!KI429","v":0},{"$f":"Calculations!KJ429","v":0},{"$f":"Calculations!KK429","v":0},{"$f":"Calculations!KL429","v":0},{"$f":"Calculations!KM429","v":0},{"$f":"Calculations!KN429","v":0},{"$f":"Calculations!KO429","v":0},{"$f":"Calculations!KP429","v":0},{"$f":"Calculations!KQ429","v":0},{"$f":"Calculations!KR429","v":0},{"$f":"Calculations!KS429","v":0},{"$f":"Calculations!KT429","v":0},{"$f":"Calculations!KU429","v":0},{"$f":"Calculations!KV429","v":0},{"$f":"Calculations!KW429","v":0},{"$f":"Calculations!KX429","v":0},{"$f":"Calculations!KY429","v":0},{"$f":"Calculations!KZ429","v":0},{"$f":"Calculations!LA429","v":0},{"$f":"Calculations!LB429","v":0},{"$f":"Calculations!LC429","v":0},{"$f":"Calculations!LD429","v":0},{"$f":"Calculations!LE429","v":0},{"$f":"Calculations!LF429","v":0},{"$f":"Calculations!LG429","v":0},{"$f":"Calculations!LH429","v":0},{"$f":"Calculations!LI429","v":0},{"$f":"Calculations!LJ429","v":0},{"$f":"Calculations!LK429","v":0},{"$f":"Calculations!LL429","v":0},{"$f":"Calculations!LM429","v":0},{"$f":"Calculations!LN429","v":0},{"$f":"Calculations!LO429","v":0},{"$f":"Calculations!LP429","v":0},{"$f":"Calculations!LQ429","v":0},{"$f":"Calculations!LR429","v":0},{"$f":"Calculations!LS429","v":0},{"$f":"Calculations!LT429","v":0}]
[null,null,"Cash Flow Available from Operating Activities",null,"EUR",null,null,{"$f":"SUM(I535:QJ535)","v":16019209.135872753},{"$f":"Calculations!I424","v":-74678.721264383988},{"$f":"Calculations!J424","v":0},{"$f":"Calculations!K424","v":0},{"$f":"Calculations!L424","v":0},{"$f":"Calculations!M424","v":74678.721264383988},{"$f":"Calculations!N424","v":-311841.33164800005},{"$f":"Calculations!O424","v":-38506.18167050241},{"$f":"Calculations!P424","v":295025.14997749764},{"$f":"Calculations!Q424","v":-16816.181670502396},{"$f":"Calculations!R424","v":-38506.181670502396},{"$f":"Calculations!S424","v":55322.363341004821},{"$f":"Calculations!T424","v":-16816.181670502396},{"$f":"Calculations!U424","v":-158836.31731850241},{"$f":"Calculations!V424","v":43992.363341004777},{"$f":"Calculations!W424","v":-9586.1816705024103},{"$f":"Calculations!X424","v":-96570.661670502406},{"$f":"Calculations!Y424","v":186982.49898900482},{"$f":"Calculations!Z424","v":-9586.1816705023957},{"$f":"Calculations!AA424","v":-122725.16496168965},{"$f":"Calculations!AB424","v":107355.1160498176},{"$f":"Calculations!AC424","v":-71896.362528767961},{"$f":"Calculations!AD424","v":0},{"$f":"Calculations!AE424","v":203009.4364521472},{"$f":"Calculations!AF424","v":0},{"$f":"Calculations!AG424","v":-26242.441633362163},{"$f":"Calculations!AH424","v":-25873.86548633354},{"$f":"Calculations!AI424","v":108781.87973446825},{"$f":"Calculations!AJ424","v":101025.49309560403},{"$f":"Calculations!AK424","v":83937.432714178402},{"$f":"Calculations!AL424","v":59747.783537851908},{"$f":"Calculations!AM424","v":45718.855307245394},{"$f":"Calculations!AN424","v":19515.154626747826},{"$f":"Calculations!AO424","v":33478.667053117657},{"$f":"Calculations!AP424","v":34365.304675772015},{"$f":"Calculations!AQ424","v":64575.355487038527},{"$f":"Calculations!AR424","v":62172.149771848242},{"$f":"Calculations!AS424","v":85851.644733735273},{"$f":"Calculations!AT424","v":96027.334938760381},{"$f":"Calculations!AU424","v":108586.40884566373},{"$f":"Calculations!AV424","v":104208.41754317307},{"$f":"Calculations!AW424","v":87037.994426557168},{"$f":"Calculations!AX424","v":62648.603511228474},{"$f":"Calculations!AY424","v":44658.832066074872},{"$f":"Calculations!AZ424","v":18388.53604932881},{"$f":"Calculations!BA424","v":32280.412448621228},{"$f":"Calculations!BB424","v":33110.312084394449},{"$f":"Calculations!BC424","v":63209.430635296951},{"$f":"Calculations!BD424","v":61534.852515545019},{"$f":"Calculations!BE424","v":85128.01397765326},{"$f":"Calculations!BF424","v":95194.155816016617},{"$f":"Calculations!BG424","v":107732.35464080304},{"$f":"Calculations!BH424","v":103361.68919667587},{"$f":"Calculations!BI424","v":86292.013515770304},{"$f":"Calculations!BJ424","v":62020.442792126247},{"$f":"Calculations!BK424","v":44129.047931837638},{"$f":"Calculations!BL424","v":17786.908633945921},{"$f":"Calculations!BM424","v":31716.763089589032},{"$f":"Calculations!BN424","v":32524.555441216206},{"$f":"Calculations!BO424","v":62503.007242018197},{"$f":"Calculations!BP424","v":61736.203120945371},{"$f":"Calculations!BQ424","v":84338.987643474829},{"$f":"Calculations!BR424","v":94369.884280981278},{"$f":"Calculations!BS424","v":106888.43892100084},{"$f":"Calculations!BT424","v":102524.67663514988},{"$f":"Calculations!BU424","v":85554.022103874246},{"$f":"Calculations!BV424","v":61397.869433906446},{"$f":"Calculations!BW424","v":43478.057394918833},{"$f":"Calculations!BX424","v":16930.588927978552},{"$f":"Calculations!BY424","v":31030.682529098383},{"$f":"Calculations!BZ424","v":31861.255566609208},{"$f":"Calculations!CA424","v":61677.224886936332},{"$f":"Calculations!CB424","v":61817.818701717792},{"$f":"Calculations!CC424","v":83432.724217447991},{"$f":"Calculations!CD424","v":93429.367123173128},{"$f":"Calculations!CE424","v":105929.50609192466},{"$f":"Calculations!CF424","v":101572.22497418018},{"$f":"Calculations!CG424","v":84698.875256247542},{"$f":"Calculations!CH424","v":60655.750120322977},{"$f":"Calculations!CI424","v":42955.736849780413},{"$f":"Calculations!CJ424","v":16462.174937627598},{"$f":"Calculations!CK424","v":30472.043734586205},{"$f":"Calculations!CL424","v":31235.759180441921},{"$f":"Calculations!CM424","v":60981.942465762288},{"$f":"Calculations!CN424","v":62029.648498874885},{"$f":"Calculations!CO424","v":82661.694708631607},{"$f":"Calculations!CP424","v":92622.450244783555},{"$f":"Calculations!CQ424","v":104974.31759661311},{"$f":"Calculations!CR424","v":100754.1785133438},{"$f":"Calculations!CS424","v":83976.42705087614},{"$f":"Calculations!CT424","v":60043.950309152147},{"$f":"Calculations!CU424","v":42436.961286793958},{"$f":"Calculations!CV424","v":15863.805246259817},{"$f":"Calculations!CW424","v":29915.718147322434},{"$f":"Calculations!CX424","v":30657.459579106857},{"$f":"Calculations!CY424","v":60292.017653216404},{"$f":"Calculations!CZ424","v":62246.640499134053},{"$f":"Calculations!DA424","v":81909.108065638153},{"$f":"Calculations!DB424","v":91823.978601208393},{"$f":"Calculations!DC424","v":103490.1147946571},{"$f":"Calculations!DD424","v":99945.380676353408},{"$f":"Calculations!DE424","v":82746.543893428199},{"$f":"Calculations!DF424","v":59437.334174464282},{"$f":"Calculations!DG424","v":41595.948940567032},{"$f":"Calculations!DH424","v":15266.255226841193},{"$f":"Calculations!DI424","v":29361.575625293735},{"$f":"Calculations!DJ424","v":30081.38308126737},{"$f":"Calculations!DK424","v":59607.306844525359},{"$f":"Calculations!DL424","v":62468.741385405476},{"$f":"Calculations!DM424","v":81163.828685060405},{"$f":"Calculations!DN424","v":91042.579267164954},{"$f":"Calculations!DO424","v":102016.33385941781},{"$f":"Calculations!DP424","v":98712.427655304811},{"$f":"Calculations!DQ424","v":81480.374216010212},{"$f":"Calculations!DR424","v":58540.262336737025},{"$f":"Calculations!DS424","v":40734.283790727692},{"$f":"Calculations!DT424","v":14538.584807214649},{"$f":"Calculations!DU424","v":28809.48438482175},{"$f":"Calculations!DV424","v":29546.957766195475},{"$f":"Calculations!DW424","v":58927.665095684613},{"$f":"Calculations!DX424","v":62695.896486043508},{"$f":"Calculations!DY424","v":80425.703968136266},{"$f":"Calculations!DZ424","v":90273.544961241045},{"$f":"Calculations!EA424","v":100551.86482256463},{"$f":"Calculations!EB424","v":97279.574958901241},{"$f":"Calculations!EC424","v":80221.449813533574},{"$f":"Calculations!ED424","v":57507.295174210223},{"$f":"Calculations!EE424","v":39875.800298272108},{"$f":"Calculations!EF424","v":14073.068241847142},{"$f":"Calculations!EG424","v":28259.310940884243},{"$f":"Calculations!EH424","v":28935.361821792183},{"$f":"Calculations!EI424","v":58252.946062452305},{"$f":"Calculations!EJ424","v":62928.049722827709},{"$f":"Calculations!EK424","v":79694.580086063521},{"$f":"Calculations!EL424","v":89512.484503932923},{"$f":"Calculations!EM424","v":99096.481026976864},{"$f":"Calculations!EN424","v":95855.492785423179},{"$f":"Calculations!EO424","v":78969.56460065447},{"$f":"Calculations!EP424","v":56479.117956541035},{"$f":"Calculations!EQ424","v":39020.332457692493},{"$f":"Calculations!ER424","v":13477.153640693212},{"$f":"Calculations!ES424","v":27710.920046103412},{"$f":"Calculations!ET424","v":28365.143968140139},{"$f":"Calculations!EU424","v":57583.00193804194},{"$f":"Calculations!EV424","v":63166.398476988514},{"$f":"Calculations!EW424","v":78970.301915992415},{"$f":"Calculations!EX424","v":88696.49377264583},{"$f":"Calculations!EY424","v":97649.954722651528},{"$f":"Calculations!EZ424","v":94439.956517666331},{"$f":"Calculations!FA424","v":77724.511194369203},{"$f":"Calculations!FB424","v":55455.545690368759},{"$f":"Calculations!FC424","v":38167.712563148867},{"$f":"Calculations!FD424","v":12881.503316069024},{"$f":"Calculations!FE424","v":27164.174628366589},{"$f":"Calculations!FF424","v":27796.602910125705},{"$f":"Calculations!FG424","v":56917.68338947677},{"$f":"Calculations!FH424","v":63420.41637441871},{"$f":"Calculations!FI424","v":78252.712975673508},{"$f":"Calculations!FJ424","v":87348.779421139363},{"$f":"Calculations!FK424","v":96212.056993855149},{"$f":"Calculations!FL424","v":93032.740341511366},{"$f":"Calculations!FM424","v":76486.080843204516},{"$f":"Calculations!FN424","v":54436.391790989728},{"$f":"Calculations!FO424","v":37317.771141630226},{"$f":"Calculations!FP424","v":12155.270916841391},{"$f":"Calculations!FQ424","v":26618.935727043652},{"$f":"Calculations!FR424","v":27264.087352041202},{"$f":"Calculations!FS424","v":56256.839492570114},{"$f":"Calculations!FT424","v":63679.254487312486},{"$f":"Calculations!FU424","v":77541.65535672447},{"$f":"Calculations!FV424","v":86008.595928892595},{"$f":"Calculations!FW424","v":94782.557684906875},{"$f":"Calculations!FX424","v":91633.617172017097},{"$f":"Calculations!FY424","v":75254.063355018923},{"$f":"Calculations!FZ424","v":53421.468012377853},{"$f":"Calculations!GA424","v":36470.336884687589},{"$f":"Calculations!GB424","v":11690.41838732543},{"$f":"Calculations!GC424","v":26075.062427763754},{"$f":"Calculations!GD424","v":26663.984702614267},{"$f":"Calculations!GE424","v":55610.523737251089},{"$f":"Calculations!GF424","v":63942.851763088234},{"$f":"Calculations!GG424","v":76326.666068716688},{"$f":"Calculations!GH424","v":84675.721214388628},{"$f":"Calculations!GI424","v":93361.225324555853},{"$f":"Calculations!GJ424","v":90242.358578105108},{"$f":"Calculations!GK424","v":74028.247023377684},{"$f":"Calculations!GL424","v":52410.584375755439},{"$f":"Calculations!GM424","v":35625.236578700504},{"$f":"Calculations!GN424","v":11094.689932857371},{"$f":"Calculations!GO424","v":25532.411795713855},{"$f":"Calculations!GP424","v":26104.335916384392},{"$f":"Calculations!GQ424","v":54969.076261660855},{"$f":"Calculations!GR424","v":63975.318152809159},{"$f":"Calculations!GS424","v":75082.861870781664},{"$f":"Calculations!GT424","v":83349.931728846335},{"$f":"Calculations!GU424","v":91947.827048910927},{"$f":"Calculations!GV424","v":88858.734705794108},{"$f":"Calculations!GW424","v":72808.418552461357},{"$f":"Calculations!GX424","v":51403.549096676725},{"$f":"Calculations!GY424","v":34782.295033638562},{"$f":"Calculations!GZ424","v":10498.637918321179},{"$f":"Calculations!HA424","v":24990.838807420161},{"$f":"Calculations!HB424","v":25561.683307826006},{"$f":"Calculations!HC424","v":54331.640532741061},{"$f":"Calculations!HD424","v":63217.622317781126},{"$f":"Calculations!HE424","v":73845.101702786022},{"$f":"Calculations!HF424","v":82031.002378878853},{"$f":"Calculations!HG424","v":90542.128522884479},{"$f":"Calculations!HH424","v":87482.514199944766},{"$f":"Calculations!HI424","v":71594.362980467355},{"$f":"Calculations!HJ424","v":50400.168510582298},{"$f":"Calculations!HK424","v":33941.335010276969},{"$f":"Calculations!HL424","v":9771.5046824511701},{"$f":"Calculations!HM424","v":24450.196280973254},{"$f":"Calculations!HN424","v":25049.595069108182},{"$f":"Calculations!HO424","v":53698.059668160931},{"$f":"Calculations!HP424","v":62464.65070777732},{"$f":"Calculations!HQ424","v":72613.166971620216},{"$f":"Calculations!HR424","v":80718.706447621444},{"$f":"Calculations!HS424","v":89143.893860107171},{"$f":"Calculations!HT424","v":86113.46412447287},{"$f":"Calculations!HU424","v":70385.8636014644},{"$f":"Calculations!HV424","v":49400.246996784881},{"$f":"Calculations!HW424","v":33102.177145826332},{"$f":"Calculations!HX424","v":9304.9507216086458},{"$f":"Calculations!HY424","v":23910.33480465498},{"$f":"Calculations!HZ424","v":24479.071913343923},{"$f":"Calculations!IA424","v":53068.174847407121},{"$f":"Calculations!IB424","v":61716.232570975342},{"$f":"Calculations!IC424","v":71386.837299388135},{"$f":"Calculations!ID424","v":79412.815514289046},{"$f":"Calculations!IE424","v":87752.885541272117},{"$f":"Calculations!IF424","v":84751.349880988229},{"$f":"Calculations!IG424","v":69182.701885655435},{"$f":"Calculations!IH424","v":48403.586900842936},{"$f":"Calculations!II424","v":32264.639877933645},{"$f":"Calculations!IJ424","v":8707.0032983319688},{"$f":"Calculations!IK424","v":23371.1026639271},{"$f":"Calculations!IL424","v":23938.811789528925},{"$f":"Calculations!IM424","v":52441.825237819736},{"$f":"Calculations!IN424","v":60972.195229399622},{"$f":"Calculations!IO424","v":70165.89044215536},{"$f":"Calculations!IP424","v":78113.099372119541},{"$f":"Calculations!IQ424","v":86368.864330863449},{"$f":"Calculations!IR424","v":83395.935125816584},{"$f":"Calculations!IS424","v":67984.657398007752},{"$f":"Calculations!IT424","v":47409.988455279687},{"$f":"Calculations!IU424","v":31428.539367012356},{"$f":"Calculations!IV424","v":8108.107683990057},{"$f":"Calculations!IW424","v":22832.345766737901},{"$f":"Calculations!IX424","v":23399.04391286473},{"$f":"Calculations!IY424","v":51818.84791897548},{"$f":"Calculations!IZ424","v":60232.364002121023},{"$f":"Calculations!JA424","v":64772.360066897352},{"$f":"Calculations!JB424","v":65206.410355821194},{"$f":"Calculations!JC424","v":72151.599920733439},{"$f":"Calculations!JD424","v":69614.782739867995},{"$f":"Calculations!JE424","v":56916.262430272473},{"$f":"Calculations!JF424","v":39970.393276612609},{"$f":"Calculations!JG424","v":26551.504853840517},{"$f":"Calculations!JH424","v":7213.5890580712785},{"$f":"Calculations!JI424","v":19535.80829918338},{"$f":"Calculations!JJ424","v":19847.447851309524},{"$f":"Calculations!JK424","v":43254.454435196734},{"$f":"Calculations!JL424","v":50383.143011110442},{"$f":"Calculations!JM424","v":57088.372626369586},{"$f":"Calculations!JN424","v":63576.648555494998},{"$f":"Calculations!JO424","v":70447.342571583125},{"$f":"Calculations!JP424","v":67927.642142808472},{"$f":"Calculations!JQ424","v":55351.778691487591},{"$f":"Calculations!JR424","v":38566.802445865229},{"$f":"Calculations!JS424","v":25270.802376170035},{"$f":"Calculations!JT424","v":6251.7751364915639},{"$f":"Calculations!JU424","v":18498.804495976117},{"$f":"Calculations!JV424","v":18753.039283219594},{"$f":"Calculations!JW424","v":41785.856855402664},{"$f":"Calculations!JX424","v":49160.102515043502},{"$f":"Calculations!JY424","v":55462.612994139825},{"$f":"Calculations!JZ424","v":61880.708387123799},{"$f":"Calculations!KA424","v":68676.878387662437},{"$f":"Calculations!KB424","v":66173.354069014851},{"$f":"Calculations!KC424","v":53718.148554218293},{"$f":"Calculations!KD424","v":37091.677902418785},{"$f":"Calculations!KE424","v":23916.507144200914},{"$f":"Calculations!KF424","v":5083.1802772359515},{"$f":"Calculations!KG424","v":17385.974900409292},{"$f":"Calculations!KH424","v":17624.729991318927},{"$f":"Calculations!KI424","v":40242.324520297319},{"$f":"Calculations!KJ424","v":47861.998163152253},{"$f":"Calculations!KK424","v":53761.660473234733},{"$f":"Calculations!KL424","v":60109.4230850616},{"$f":"Calculations!KM424","v":66830.943981387172},{"$f":"Calculations!KN424","v":64342.566806489333},{"$f":"Calculations!KO424","v":52005.941539602834},{"$f":"Calculations!KP424","v":35535.513280072868},{"$f":"Calculations!KQ424","v":22479.032218373271},{"$f":"Calculations!KR424","v":3828.6540210463791},{"$f":"Calculations!KS424","v":16187.568514880742},{"$f":"Calculations!KT424","v":16410.000518786244},{"$f":"Calculations!KU424","v":38613.871513320773},{"$f":"Calculations!KV424","v":46478.771035294383},{"$f":"Calculations!KW424","v":55042.709884280819},{"$f":"Calculations!KX424","v":61350.555021688961},{"$f":"Calculations!KY424","v":68028.174477645138},{"$f":"Calculations!KZ424","v":65704.803611371928},{"$f":"Calculations!LA424","v":53517.390778181376},{"$f":"Calculations!LB424","v":37233.582313201725},{"$f":"Calculations!LC424","v":24446.715925688077},{"$f":"Calculations!LD424","v":4963.2039751793609},{"$f":"Calculations!LE424","v":19379.881150654273},{"$f":"Calculations!LF424","v":18861.529851923384},{"$f":"Calculations!LG424","v":40651.361683754047},{"$f":"Calculations!LH424","v":48798.820560841981},{"$f":"Calculations!LI424","v":54049.518719474785},{"$f":"Calculations!LJ424","v":60295.294950760377},{"$f":"Calculations!LK424","v":66906.667749593471},{"$f":"Calculations!LL424","v":64605.152686991518},{"$f":"Calculations!LM424","v":52541.049890777627},{"$f":"Calculations!LN424","v":36417.342288847649},{"$f":"Calculations!LO424","v":23753.949448225343},{"$f":"Calculations!LP424","v":4485.5327118407768},{"$f":"Calculations!LQ424","v":19041.731451593587},{"$f":"Calculations!LR424","v":18373.808719310851},{"$f":"Calculations!LS424","v":39801.100079596406},{"$f":"Calculations!LT424","v":-469028.25431010139}]
[null,null,"add: Taxes",null,"EUR",null,null,{"$f":"SUM(I536:QJ536)","v":546486.44331534626},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},{"$f":"Calculations!AG336","v":275.67541757143323},{"$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},{"$f":"Calculations!IY336","v":4177.742140133365},{"$f":"Calculations!IZ336","v":11612.915588837095},{"$f":"Calculations!JA336","v":12839.989271493683},{"$f":"Calculations!JB336","v":12432.198945491025},{"$f":"Calculations!JC336","v":9875.2452849322726},{"$f":"Calculations!JD336","v":6448.8564219909576},{"$f":"Calculations!JE336","v":4042.184563016227},{"$f":"Calculations!JF336","v":164.00087470377028},{"$f":"Calculations!JG336","v":2763.6386746939202},{"$f":"Calculations!JH336","v":3037.0982881058312},{"$f":"Calculations!JI336","v":7667.6530314674401},{"$f":"Calculations!JJ336","v":9113.4191156575635},{"$f":"Calculations!JK336","v":10650.873741165928},{"$f":"Calculations!JL336","v":11954.612644843713},{"$f":"Calculations!JM336","v":13173.474629352475},{"$f":"Calculations!JN336","v":12776.607326934705},{"$f":"Calculations!JO336","v":10251.249649385973},{"$f":"Calculations!JP336","v":6864.3639467185712},{"$f":"Calculations!JQ336","v":4489.0990173257733},{"$f":"Calculations!JR336","v":655.04424859067285},{"$f":"Calculations!JS336","v":3270.6874144532912},{"$f":"Calculations!JT336","v":3567.3164971928295},{"$f":"Calculations!JU336","v":8103.344536335122},{"$f":"Calculations!JV336","v":9604.508164261586},{"$f":"Calculations!JW336","v":11070.481583075329},{"$f":"Calculations!JX336","v":12367.960678188281},{"$f":"Calculations!JY336","v":13579.425068738801},{"$f":"Calculations!JZ336","v":13194.142315706085},{"$f":"Calculations!KA336","v":10700.844064824729},{"$f":"Calculations!KB336","v":7353.8540353169701},{"$f":"Calculations!KC336","v":5010.4769980398269},{"$f":"Calculations!KD336","v":1220.9134089537474},{"$f":"Calculations!KE336","v":3853.5593796032435},{"$f":"Calculations!KF336","v":4156.3845669167613},{"$f":"Calculations!KG336","v":8616.865826693991},{"$f":"Calculations!KH336","v":10174.330328879376},{"$f":"Calculations!KI336","v":11569.755808209156},{"$f":"Calculations!KJ336","v":12861.888249418002},{"$f":"Calculations!KK336","v":14066.85701030265},{"$f":"Calculations!KL336","v":13693.911435273041},{"$f":"Calculations!KM336","v":11233.230106180557},{"$f":"Calculations!KN336","v":7926.6240068952284},{"$f":"Calculations!KO336","v":5615.7116845043865},{"$f":"Calculations!KP336","v":1871.0995834538969},{"$f":"Calculations!KQ336","v":4521.8420120404362},{"$f":"Calculations!KR336","v":4831.7229697517459},{"$f":"Calculations!KS336","v":9217.9893306154081},{"$f":"Calculations!KT336","v":10832.761034459774},{"$f":"Calculations!KU336","v":9091.2687430954102},{"$f":"Calculations!KV336","v":10348.392558988693},{"$f":"Calculations!KW336","v":11516.886203841112},{"$f":"Calculations!KX336","v":11006.145054927641},{"$f":"Calculations!KY336","v":8545.9434007977943},{"$f":"Calculations!KZ336","v":5247.1885441411468},{"$f":"Calculations!LA336","v":2816.2682972703037},{"$f":"Calculations!LB336","v":0},{"$f":"Calculations!LC336","v":799.07316700690217},{"$f":"Calculations!LD336","v":1860.9215424616368},{"$f":"Calculations!LE336","v":6155.6352186947943},{"$f":"Calculations!LF336","v":7791.2149432417},{"$f":"Calculations!LG336","v":8891.027652518178},{"$f":"Calculations!LH336","v":10136.040111205511},{"$f":"Calculations!LI336","v":11291.163398566454},{"$f":"Calculations!LJ336","v":10785.506317075955},{"$f":"Calculations!LK336","v":8350.1966554074188},{"$f":"Calculations!LL336","v":5083.8761510514732},{"$f":"Calculations!LM336","v":2677.5564209128779},{"$f":"Calculations!LN336","v":0},{"$f":"Calculations!LO336","v":606.26500369679127},{"$f":"Calculations!LP336","v":1788.0111979337278},{"$f":"Calculations!LQ336","v":5983.2798805566872},{"$f":"Calculations!LR336","v":7668.7085166662964},{"$f":"Calculations!LS336","v":8691.4434145911855}]
[null,null,"Total Project Cash Flows",null,null," ",null,{"$f":"SUM(I537:QJ537)","v":7290369.6652937783},{"$f":"SUM(I534:I536)","v":-822710.72916678386},-37745,-37745,-37745,36933.721264383988,-2298594.6544480002,-317600.69211114239,149976.34787019101,-162100.98377780902,-321031.06711114239,-93373.966544079594,-165745.23377780902,-1196428.6338924759,-188050.70265519078,-126283.98377780906,-757790.89433336467,65982.61354836484,-300748.83100003132,-926851.61263891635,13826.101705924273,-562353.21166690113,-43725.416666666664,158711.10311881386,-44298.333333333336,-26242.441633362163,-25598.190068762106,108781.87973446825,101025.49309560403,83937.432714178402,59747.783537851908,45718.855307245394,19515.154626747826,33478.667053117657,34365.304675772015,64575.355487038527,62172.149771848242,85851.644733735273,96027.334938760381,108586.40884566373,104208.41754317307,87037.994426557168,{"$f":"SUM(AX534:AX536)","v":62648.603511228474},44658.832066074872,18388.53604932881,32280.412448621228,33110.312084394449,63209.430635296951,61534.852515545019,85128.01397765326,95194.155816016617,107732.35464080304,103361.68919667587,86292.013515770304,62020.442792126247,44129.047931837638,17786.908633945921,31716.763089589032,32524.555441216206,62503.007242018197,61736.203120945371,84338.987643474829,94369.884280981278,106888.43892100084,102524.67663514988,85554.022103874246,61397.869433906446,43478.057394918833,16930.588927978552,31030.682529098383,31861.255566609208,61677.224886936332,61817.818701717792,83432.724217447991,93429.367123173128,105929.50609192466,101572.22497418018,84698.875256247542,60655.750120322977,42955.736849780413,16462.174937627598,30472.043734586205,31235.759180441921,60981.942465762288,62029.648498874885,82661.694708631607,92622.450244783555,104974.31759661311,100754.1785133438,83976.42705087614,60043.950309152147,42436.961286793958,15863.805246259817,29915.718147322434,30657.459579106857,60292.017653216404,62246.640499134053,81909.108065638153,91823.978601208393,103490.1147946571,99945.380676353408,82746.543893428199,59437.334174464282,41595.948940567032,15266.255226841193,29361.575625293735,{"$f":"SUM(DJ534:DJ536)","v":30081.38308126737},59607.306844525359,62468.741385405476,81163.828685060405,91042.579267164954,102016.33385941781,98712.427655304811,81480.374216010212,58540.262336737025,40734.283790727692,14538.584807214649,28809.48438482175,29546.957766195475,58927.665095684613,62695.896486043508,80425.703968136266,90273.544961241045,100551.86482256463,97279.574958901241,80221.449813533574,57507.295174210223,39875.800298272108,14073.068241847142,28259.310940884243,28935.361821792183,58252.946062452305,62928.049722827709,79694.580086063521,89512.484503932923,99096.481026976864,95855.492785423179,78969.56460065447,56479.117956541035,39020.332457692493,13477.153640693212,27710.920046103412,28365.143968140139,57583.00193804194,63166.398476988514,78970.301915992415,88696.49377264583,97649.954722651528,94439.956517666331,77724.511194369203,55455.545690368759,38167.712563148867,12881.503316069024,27164.174628366589,27796.602910125705,56917.68338947677,63420.41637441871,78252.712975673508,87348.779421139363,96212.056993855149,93032.740341511366,76486.080843204516,54436.391790989728,37317.771141630226,12155.270916841391,26618.935727043652,27264.087352041202,56256.839492570114,63679.254487312486,77541.65535672447,{"$f":"SUM(FV534:FV536)","v":86008.595928892595},94782.557684906875,91633.617172017097,75254.063355018923,53421.468012377853,36470.336884687589,11690.41838732543,26075.062427763754,26663.984702614267,55610.523737251089,63942.851763088234,76326.666068716688,84675.721214388628,93361.225324555853,90242.358578105108,74028.247023377684,52410.584375755439,35625.236578700504,11094.689932857371,25532.411795713855,26104.335916384392,54969.076261660855,63975.318152809159,75082.861870781664,83349.931728846335,91947.827048910927,88858.734705794108,72808.418552461357,51403.549096676725,34782.295033638562,10498.637918321179,24990.838807420161,25561.683307826006,54331.640532741061,63217.622317781126,73845.101702786022,82031.002378878853,90542.128522884479,87482.514199944766,71594.362980467355,50400.168510582298,33941.335010276969,9771.5046824511701,24450.196280973254,25049.595069108182,53698.059668160931,62464.65070777732,72613.166971620216,80718.706447621444,89143.893860107171,86113.46412447287,70385.8636014644,49400.246996784881,33102.177145826332,9304.9507216086458,23910.33480465498,24479.071913343923,53068.174847407121,61716.232570975342,71386.837299388135,79412.815514289046,87752.885541272117,84751.349880988229,69182.701885655435,{"$f":"SUM(IH534:IH536)","v":48403.586900842936},24486.680057515485,-1243346.8913817927,23371.1026639271,23938.811789528925,52441.825237819736,60972.195229399622,70165.89044215536,78113.099372119541,86368.864330863449,83395.935125816584,67984.657398007752,47409.988455279687,31428.539367012356,8108.107683990057,22832.345766737901,23399.04391286473,51818.84791897548,64410.106142254386,76385.27565573444,78046.39962731488,84583.798866224461,79490.028024800267,63365.118852263433,44012.577839628837,26715.505728544289,9977.2277327651991,22572.90658728921,27515.100882776962,52367.873550854296,61034.016752276366,69042.9852712133,76750.123184847471,83223.949898517836,78178.891792194452,62216.142638206162,43055.901463191003,25925.846624760707,9522.462550944856,22066.120993168948,26856.383819554714,51390.365019664248,60230.58409811883,67830.573672328101,75460.133455862597,81871.020703368529,76874.198133839585,61072.002589535259,42102.154900458612,25137.420553154661,8936.739656839196,21542.359467326052,26241.595818012916,50416.654849176695,59431.75397136141,66623.548722652733,74176.280095364258,80524.855416660212,75575.796912669888,59932.565546498066,41151.224964577254,24350.131801827167,8350.4960330868162,21019.291484632489,{"$f":"SUM(KT534:KT536)","v":25627.989849401652},49446.632547780551,55570.039778389793,65391.102443269512,72867.44122553007,79034.319532572787,74250.747012169726,58764.579322322519,40049.850610472029,24446.715925688077,5762.2771421862635,21240.802693115911,25017.165070618179,48442.576626995746,57689.848213360157,64185.558830680297,71586.458349326829,77692.174066669424,72955.349342398942,57624.926041829101,39094.898709760528,23753.949448225343,5091.7977155375684,20829.742649527314,24357.088599867537,47469.808596262701,-460336.81089551019]
[]
[null,null,"Pre-Tax Project IRR (Unlevered)",null,"%",null,null,{"$f":"XIRR($I537:$QJ537, $I$4:$QJ$4)","v":6.2290933728218076E-2}]
[]
[null,"After-Tax Project IRR (Unlevered)",null,null,null,null,null,"25-Year"]
[null,null,"Total Uses of Funds",null,"EUR",null,null,{"$f":"SUM(I542:LT542)","v":-9275325.9138943199},{"$f":"I534","v":-748032.00790239987},-37745,-37745,-37745,-37745,-1986753.3228000002,-279094.51044063998,-145048.80210730663,-145284.80210730663,-282524.88544063998,-148696.32988508441,-148929.05210730663,-1037592.3165739734,-232043.06599619554,-116697.80210730665,-661220.23266286228,-120999.88544063998,-291162.64932952891,-804126.44767722674,-93529.01434389333,-490456.84913813317,-43725.416666666664,-44298.333333333336,-44298.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IJ534","v":-1252053.8946801247},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(I543:LT543)","v":16019209.135872753},{"$f":"I535","v":-74678.721264383988},{"$f":"J535","v":0},0,0,74678.721264383988,-311841.33164800005,-38506.18167050241,295025.14997749764,-16816.181670502396,-38506.181670502396,55322.363341004821,-16816.181670502396,-158836.31731850241,43992.363341004777,-9586.1816705024103,-96570.661670502406,186982.49898900482,-9586.1816705023957,-122725.16496168965,107355.1160498176,-71896.362528767961,0,203009.4364521472,0,-26242.441633362163,-25873.86548633354,{"$f":"AI535","v":108781.87973446825},101025.49309560403,83937.432714178402,59747.783537851908,45718.855307245394,19515.154626747826,33478.667053117657,34365.304675772015,64575.355487038527,62172.149771848242,85851.644733735273,96027.334938760381,108586.40884566373,104208.41754317307,87037.994426557168,62648.603511228474,44658.832066074872,{"$f":"AZ535","v":18388.53604932881},32280.412448621228,33110.312084394449,63209.430635296951,61534.852515545019,85128.01397765326,95194.155816016617,107732.35464080304,103361.68919667587,86292.013515770304,62020.442792126247,44129.047931837638,17786.908633945921,31716.763089589032,32524.555441216206,62503.007242018197,61736.203120945371,84338.987643474829,94369.884280981278,106888.43892100084,102524.67663514988,85554.022103874246,61397.869433906446,43478.057394918833,16930.588927978552,31030.682529098383,31861.255566609208,61677.224886936332,61817.818701717792,83432.724217447991,93429.367123173128,105929.50609192466,101572.22497418018,84698.875256247542,60655.750120322977,42955.736849780413,16462.174937627598,30472.043734586205,31235.759180441921,60981.942465762288,62029.648498874885,82661.694708631607,92622.450244783555,104974.31759661311,100754.1785133438,83976.42705087614,60043.950309152147,42436.961286793958,15863.805246259817,29915.718147322434,30657.459579106857,60292.017653216404,62246.640499134053,81909.108065638153,91823.978601208393,103490.1147946571,99945.380676353408,82746.543893428199,59437.334174464282,41595.948940567032,15266.255226841193,29361.575625293735,30081.38308126737,59607.306844525359,{"$f":"DL535","v":62468.741385405476},81163.828685060405,91042.579267164954,102016.33385941781,98712.427655304811,81480.374216010212,58540.262336737025,40734.283790727692,14538.584807214649,28809.48438482175,29546.957766195475,58927.665095684613,62695.896486043508,80425.703968136266,90273.544961241045,100551.86482256463,97279.574958901241,80221.449813533574,57507.295174210223,39875.800298272108,14073.068241847142,28259.310940884243,28935.361821792183,58252.946062452305,62928.049722827709,79694.580086063521,89512.484503932923,99096.481026976864,95855.492785423179,78969.56460065447,56479.117956541035,39020.332457692493,13477.153640693212,27710.920046103412,28365.143968140139,57583.00193804194,63166.398476988514,78970.301915992415,88696.49377264583,97649.954722651528,94439.956517666331,77724.511194369203,55455.545690368759,38167.712563148867,12881.503316069024,27164.174628366589,27796.602910125705,56917.68338947677,63420.41637441871,78252.712975673508,87348.779421139363,96212.056993855149,93032.740341511366,76486.080843204516,54436.391790989728,37317.771141630226,12155.270916841391,26618.935727043652,27264.087352041202,56256.839492570114,63679.254487312486,77541.65535672447,86008.595928892595,94782.557684906875,{"$f":"FX535","v":91633.617172017097},75254.063355018923,53421.468012377853,36470.336884687589,11690.41838732543,26075.062427763754,26663.984702614267,55610.523737251089,63942.851763088234,76326.666068716688,84675.721214388628,93361.225324555853,90242.358578105108,74028.247023377684,52410.584375755439,35625.236578700504,11094.689932857371,25532.411795713855,26104.335916384392,54969.076261660855,63975.318152809159,75082.861870781664,83349.931728846335,91947.827048910927,88858.734705794108,72808.418552461357,51403.549096676725,34782.295033638562,10498.637918321179,24990.838807420161,25561.683307826006,54331.640532741061,63217.622317781126,73845.101702786022,82031.002378878853,90542.128522884479,87482.514199944766,71594.362980467355,50400.168510582298,33941.335010276969,9771.5046824511701,24450.196280973254,25049.595069108182,53698.059668160931,62464.65070777732,72613.166971620216,80718.706447621444,89143.893860107171,86113.46412447287,70385.8636014644,49400.246996784881,33102.177145826332,9304.9507216086458,23910.33480465498,24479.071913343923,53068.174847407121,61716.232570975342,71386.837299388135,79412.815514289046,87752.885541272117,84751.349880988229,69182.701885655435,48403.586900842936,32264.639877933645,{"$f":"IJ535","v":8707.0032983319688},23371.1026639271,23938.811789528925,52441.825237819736,60972.195229399622,70165.89044215536,78113.099372119541,86368.864330863449,83395.935125816584,67984.657398007752,47409.988455279687,31428.539367012356,8108.107683990057,22832.345766737901,23399.04391286473,51818.84791897548,60232.364002121023,64772.360066897352,65206.410355821194,72151.599920733439,69614.782739867995,56916.262430272473,39970.393276612609,26551.504853840517,7213.5890580712785,19535.80829918338,19847.447851309524,43254.454435196734,50383.143011110442,57088.372626369586,63576.648555494998,70447.342571583125,67927.642142808472,55351.778691487591,38566.802445865229,25270.802376170035,6251.7751364915639,18498.804495976117,18753.039283219594,41785.856855402664,49160.102515043502,55462.612994139825,61880.708387123799,68676.878387662437,66173.354069014851,53718.148554218293,37091.677902418785,23916.507144200914,5083.1802772359515,17385.974900409292,17624.729991318927,40242.324520297319,47861.998163152253,53761.660473234733,60109.4230850616,66830.943981387172,64342.566806489333,52005.941539602834,35535.513280072868,22479.032218373271,3828.6540210463791,16187.568514880742,16410.000518786244,38613.871513320773,{"$f":"KV535","v":46478.771035294383},55042.709884280819,61350.555021688961,68028.174477645138,65704.803611371928,53517.390778181376,37233.582313201725,24446.715925688077,4963.2039751793609,19379.881150654273,18861.529851923384,40651.361683754047,48798.820560841981,54049.518719474785,60295.294950760377,66906.667749593471,64605.152686991518,52541.049890777627,36417.342288847649,23753.949448225343,4485.5327118407768,19041.731451593587,18373.808719310851,39801.100079596406,-469028.25431010139]
[null,null,"Total Project Cash Flows",null,null,null,null,{"$f":"SUM(I544:LT544)","v":6743883.2219784325},{"$f":"SUM(I542:I543)","v":-822710.72916678386},-37745,-37745,-37745,36933.721264383988,-2298594.6544480002,-317600.69211114239,149976.34787019101,-162100.98377780902,-321031.06711114239,-93373.966544079594,-165745.23377780902,-1196428.6338924759,-188050.70265519078,-126283.98377780906,-757790.89433336467,65982.61354836484,-300748.83100003132,-926851.61263891635,13826.101705924273,-562353.21166690113,-43725.416666666664,158711.10311881386,-44298.333333333336,-26242.441633362163,-25873.86548633354,108781.87973446825,101025.49309560403,83937.432714178402,59747.783537851908,45718.855307245394,19515.154626747826,33478.667053117657,34365.304675772015,64575.355487038527,62172.149771848242,85851.644733735273,96027.334938760381,108586.40884566373,104208.41754317307,87037.994426557168,{"$f":"SUM(AX542:AX543)","v":62648.603511228474},44658.832066074872,18388.53604932881,32280.412448621228,33110.312084394449,63209.430635296951,61534.852515545019,85128.01397765326,95194.155816016617,107732.35464080304,103361.68919667587,86292.013515770304,62020.442792126247,44129.047931837638,17786.908633945921,31716.763089589032,32524.555441216206,62503.007242018197,61736.203120945371,84338.987643474829,94369.884280981278,106888.43892100084,102524.67663514988,85554.022103874246,61397.869433906446,43478.057394918833,16930.588927978552,31030.682529098383,31861.255566609208,61677.224886936332,61817.818701717792,83432.724217447991,93429.367123173128,105929.50609192466,101572.22497418018,84698.875256247542,60655.750120322977,42955.736849780413,16462.174937627598,30472.043734586205,31235.759180441921,60981.942465762288,62029.648498874885,82661.694708631607,92622.450244783555,104974.31759661311,100754.1785133438,83976.42705087614,60043.950309152147,42436.961286793958,15863.805246259817,29915.718147322434,30657.459579106857,60292.017653216404,62246.640499134053,81909.108065638153,91823.978601208393,103490.1147946571,99945.380676353408,82746.543893428199,59437.334174464282,41595.948940567032,15266.255226841193,29361.575625293735,{"$f":"SUM(DJ542:DJ543)","v":30081.38308126737},59607.306844525359,62468.741385405476,81163.828685060405,91042.579267164954,102016.33385941781,98712.427655304811,81480.374216010212,58540.262336737025,40734.283790727692,14538.584807214649,28809.48438482175,29546.957766195475,58927.665095684613,62695.896486043508,80425.703968136266,90273.544961241045,100551.86482256463,97279.574958901241,80221.449813533574,57507.295174210223,39875.800298272108,14073.068241847142,28259.310940884243,28935.361821792183,58252.946062452305,62928.049722827709,79694.580086063521,89512.484503932923,99096.481026976864,95855.492785423179,78969.56460065447,56479.117956541035,39020.332457692493,13477.153640693212,27710.920046103412,28365.143968140139,57583.00193804194,63166.398476988514,78970.301915992415,88696.49377264583,97649.954722651528,94439.956517666331,77724.511194369203,55455.545690368759,38167.712563148867,12881.503316069024,27164.174628366589,27796.602910125705,56917.68338947677,63420.41637441871,78252.712975673508,87348.779421139363,96212.056993855149,93032.740341511366,76486.080843204516,54436.391790989728,37317.771141630226,12155.270916841391,26618.935727043652,27264.087352041202,56256.839492570114,63679.254487312486,77541.65535672447,{"$f":"SUM(FV542:FV543)","v":86008.595928892595},94782.557684906875,91633.617172017097,75254.063355018923,53421.468012377853,36470.336884687589,11690.41838732543,26075.062427763754,26663.984702614267,55610.523737251089,63942.851763088234,76326.666068716688,84675.721214388628,93361.225324555853,90242.358578105108,74028.247023377684,52410.584375755439,35625.236578700504,11094.689932857371,25532.411795713855,26104.335916384392,54969.076261660855,63975.318152809159,75082.861870781664,83349.931728846335,91947.827048910927,88858.734705794108,72808.418552461357,51403.549096676725,34782.295033638562,10498.637918321179,24990.838807420161,25561.683307826006,54331.640532741061,63217.622317781126,73845.101702786022,82031.002378878853,90542.128522884479,87482.514199944766,71594.362980467355,50400.168510582298,33941.335010276969,9771.5046824511701,24450.196280973254,25049.595069108182,53698.059668160931,62464.65070777732,72613.166971620216,80718.706447621444,89143.893860107171,86113.46412447287,70385.8636014644,49400.246996784881,33102.177145826332,9304.9507216086458,23910.33480465498,24479.071913343923,53068.174847407121,61716.232570975342,71386.837299388135,79412.815514289046,87752.885541272117,84751.349880988229,69182.701885655435,{"$f":"SUM(IH542:IH543)","v":48403.586900842936},24486.680057515485,-1243346.8913817927,23371.1026639271,23938.811789528925,52441.825237819736,60972.195229399622,70165.89044215536,78113.099372119541,86368.864330863449,83395.935125816584,67984.657398007752,47409.988455279687,31428.539367012356,8108.107683990057,22832.345766737901,23399.04391286473,51818.84791897548,60232.364002121023,64772.360066897352,65206.410355821194,72151.599920733439,69614.782739867995,56916.262430272473,39970.393276612609,26551.504853840517,7213.5890580712785,19535.80829918338,19847.447851309524,43254.454435196734,50383.143011110442,57088.372626369586,63576.648555494998,70447.342571583125,67927.642142808472,55351.778691487591,38566.802445865229,25270.802376170035,6251.7751364915639,18498.804495976117,18753.039283219594,41785.856855402664,49160.102515043502,55462.612994139825,61880.708387123799,68676.878387662437,66173.354069014851,53718.148554218293,37091.677902418785,23916.507144200914,5083.1802772359515,17385.974900409292,17624.729991318927,40242.324520297319,47861.998163152253,53761.660473234733,60109.4230850616,66830.943981387172,64342.566806489333,52005.941539602834,35535.513280072868,22479.032218373271,3828.6540210463791,16187.568514880742,{"$f":"SUM(KT542:KT543)","v":16410.000518786244},38613.871513320773,46478.771035294383,55042.709884280819,61350.555021688961,68028.174477645138,65704.803611371928,53517.390778181376,37233.582313201725,24446.715925688077,4963.2039751793609,19379.881150654273,18861.529851923384,40651.361683754047,48798.820560841981,54049.518719474785,60295.294950760377,66906.667749593471,64605.152686991518,52541.049890777627,36417.342288847649,23753.949448225343,4485.5327118407768,19041.731451593587,18373.808719310851,39801.100079596406,-469028.25431010139]
[null,null,"After-Tax Project IRR (Unlevered)",null,"%",null,null,{"$f":"XIRR($I544:$LT544, $I$4:$LT$4)","v":6.0309401154518133E-2}]
[]
[null,"LCOE Calculation",null,null,null,"Discount rate (OCC)",null,{"$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":158448434.12182638},{"$f":"I218+I225","v":0},{"$f":"J218+J225","v":0},0,0,0,0,0,0,0,0,0,-13920,-14384,0,0,0,0,0,0,0,0,0,0,0,790800.07956319826,754400.02234908927,674678.98614781466,550207.29117244622,466792.06511602906,353335.39798717655,326709.90425989474,313363.51087500778,493357.10614571563,462073.31278969167,633062.39843123546,690550.86717872368,795248.61844236893,758464.10068208573,678084.12879904965,552350.9410848273,468260.90874092083,352413.09652514267,326677.03353638534,313461.5970916205,494781.50477222842,463711.22611477273,635705.19682845601,693772.80069060531,799364.64277567412,762239.95408448519,681275.57948279008,554353.99001595634,469640.845471067,348618.70792102045,326587.9695156808,313518.83261412167,496176.91165129869,465395.41302990698,638380.39306086511,697065.09305023262,803561.53781475499,766093.00100577052,684536.14664526156,556413.63432836521,471068.92946275632,{"$f":"BV218+BV225","v":344862.089775639},326532.94100994506,317992.2341548485,497623.15550780832,467126.03869279067,641120.51272335532,700428.06819417118,807839.71697706147,770023.62083370751,687866.1511318956,558530.07599819149,472545.30027957575,341142.86611075734,326511.94070911995,313731.04930379498,499120.37756822474,468903.27287487796,643925.82508022501,703862.0570775189,809735.05532091367,774032.20065747201,691265.92068284529,560703.5226444744,474070.1022842105,337460.66469073202,326524.96469080821,313886.04808731005,500668.72412593255,470727.28997803171,646796.60587074794,707367.39770647231,801388.34960377542,778119.13530576718,684930.79422376747,562934.18754951889,469520.66505342262,333815.1169852629,326572.01241970074,314073.65764734667,502268.34655552323,472598.26905163529,649733.13733627368,710944.43517159298,793124.72944713279,774028.01387430565,677835.6643665724,559666.39436061971,464569.79089722503,330205.85813250847,326653.08674734121,318486.19114176184,503919.40132758929,474516.39381016482,652735.70824797219,714593.52168177813,784943.36779291066,766036.7465364238,670811.16151612136,553808.94555062009,459668.19919666334,326632.52690256923,326768.19391222717,314546.78002213361,505622.05002402607,{"$f":"EH218+EH225","v":476481.85265122604},655804.61393522727,718315.01659893617,776843.44581581315,758125.02662100247,663856.58263044292,548009.80350666039,454815.39937969763,323094.7656613341,326917.34354024887,314832.33641865535,507376.45935384062,478494.83867405553,658940.15631468175,720929.56593791163,768824.1528413716,750292.06228963239,656971.23166585178,542268.38782606414,450010.90575758647,319592.2203346871,327100.54864546517,315150.59075923037,509182.8011694703,480555.54969848908,662142.64391993592,713476.0937326838,760884.68626480945,742537.06958609563,650154.41950728651,536584.12388365366,445254.23747627647,316124.54037306993,327317.82563121663,319510.0825724781,511041.25248361292,482664.1882843998,665412.39193190448,706096.81557919271,753024.25147071388,734859.2723579054,643405.46389933885,530956.442774239,440544.91846827703,312691.3787163978,327569.19429157575,315885.31620724965,512951.99548656889,484820.96175160573,659155.23117117188,698790.99292805349,745242.06175350701,727257.90217862441,636723.68937797181,525384.7812556799,435882.47740501305,309292.39175932365,327854.67781313462,316301.85692571802,514915.21756409854,484725.16126208461,652307.44125540217,691557.89458161837,737537.33823870949,{"$f":"GT218+GT225","v":719732.19827095792},630108.42720291542,519868.58169251366,431266.44764965278,305927.2393168491,328174.3027771308,316751.2348168664,516931.11131579487,486430.27422830218,645527.81625194498,684396.79662079643,729909.30980498763,712281.40743061178,623559.01529073715,514407.2920001446,426696.36721040413,302595.58459027729,328528.09916191013,321065.42514635954,518999.87457397569,488185.18821871025,638815.67762724031,677306.98233259958,722357.21300697583,704904.78395090904,617074.79814857733,509000.36558958958,422171.77869427728,299297.09413350432,328916.1003457281,317748.67724607943,521121.71042309364,489990.07524148037,632170.35360205034,670287.7421384115,714880.29199886764,697601.5895481552,610655.1268085445,503647.2613127724,417692.22926130658,296031.43781964679,329338.34310988942,318296.83752968931,523296.82721966982,491845.11226998648,625591.17908422486,663338.37352296931,707477.79845876782,690371.0932877491,604299.35876276426,498347.44340836396,413257.27057922829,292798.28880800126,329794.86764222628,318878.02648624824,525525.43861275015,493750.48126015346,619077.49560213683,656458.18096405431,700148.99151379755,683212.57151102729,598006.85789907456,493100.38144816086,408866.45877860975,{"$f":"JF218+JF225","v":289597.32351133291},330285.71754091477,323154.58170847269,522600.29589962488,495706.36916830187,612628.65123877907,649646.47586287977,692893.13766594371,676125.3077628375,591776.99443736079,487905.5502839979,404519.35440842528,286428.22156348906,330810.93981863215,320139.71800895443,517111.81392161618,497712.96796948847,606244.0005665177,642902.5764751737,685709.51071864855,669108.59271983197,585609.14486652426,482762.42999518878,400215.52239207365,283290.66578733578,331370.58490705176,320820.34260204004,511677.96590542025,499770.47467634606,599922.90458249487,636225.80784294661,678597.39170412754,662161.72411947581,579502.691882079,477670.50583649043,395954.53198383353,280184.34216301364,331964.70666167978,321534.23993374337,506298.20800853276,501879.09135842335,593664.73064467532,629615.50172693934,671556.06881141267,655284.00668976235,573457.02432436927,472629.26818658528,391735.95672575344,277108.93979650905,332593.36236703163,325780.76483082533,500972.00180201745,504039.02516202728,587468.8524085281,623070.99653974234,664584.83731511177,648474.75207962608,567471.53711740184,467638.21249707579,387559.37440496957,274064.1508885388,333256.61274214968,323062.13321681035,495698.81421661802,{"$f":"LR218+LR225","v":506250.48833056999},581334.64976433967,592679.0796773514]
[null,"CapEx",null,null,null,null,null,8599231.1361165456,{"$f":"I75-I72-I66-I71","v":685782.00790239987},{"$f":"J75-J72-J66-J71","v":24255},24255,24255,24255,1973263.3228000002,264918.63544063998,129356.13544063998,129356.13544063998,264918.63544063998,129356.13544063996,129356.13544063996,1016981.98324064,200168.63544063998,84168.635440639991,627821.63544064004,84168.635440639991,253953.63544064001,767032.28101055999,52424.431010559994,449352.26580479986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7777.9598204181602,1252053.8946801247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF75-JF72-JF66-JF71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR75-LR72-LR66-LR71","v":0},0,0]
[null,"OpEx",null,null,null,null,null,9096610.2327579167,{"$f":"I356*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27347.562647981686,27254.661918524471,26773.225179720161,29608.899928152226,29125.763369362467,28874.185384863653,25246.925675982107,24871.087131538778,25877.922594425014,25701.277749604371,26331.080082649729,26402.683556807715,27740.293272554198,27645.416775428297,27162.318517527921,26796.484963723458,26312.635185320723,25909.708410426094,26207.630935442787,25830.948207457637,26835.198058999784,26673.082023969182,27284.536050173767,27353.952418395784,27861.170992516501,27766.487565253763,27285.443888057594,26921.937969047733,26440.069790145102,26035.704563296047,26334.330478453012,25957.56843389188,26959.009736096941,26815.035156413345,27406.728465864548,27475.443602757467,27985.711246937703,27891.211454077409,27412.187125662498,27050.959768498647,{"$f":"BU356*-1","v":26571.037879028911},26165.182690804002,26589.540256304746,26343.60931199952,27211.393985916991,27085.553733144858,27657.538108691373,27725.571655303254,28238.99727840217,28144.671703271084,27667.63169462316,27308.634055813382,26830.623341349678,26423.226536785456,26723.344084142682,26346.425768084431,27342.434338987186,27234.723090218919,27787.048350036461,27854.419878510445,28368.492830171614,28276.95371771892,27801.863199234569,27445.046659869229,26968.912198119106,26559.921971576026,26860.827906427985,26483.83261980825,27477.21646134356,27387.630698572437,27920.34470122854,27987.073716754843,28490.924857860336,28413.14509860504,27929.53944197495,27585.28559751391,27104.479548934647,26700.357044846391,27002.079849780472,26625.008359093401,27615.828207345032,27544.366217017854,28057.514866341364,28123.620809102475,28617.366014797692,28544.552570748696,28060.297081839351,27723.531083502523,27243.45007733001,26844.622039761402,27147.190277145237,26900.847382227701,27758.3596738126,27705.021546561962,28198.648796317677,28264.151043427002,28747.9070892739,28675.818451635412,28195.111671703613,27862.969653442666,27386.395802220311,26992.8095284964,27296.251843316753,26919.030213546033,{"$f":"EG356*-1","v":27904.903255526617},27869.690886082804,28343.838744451736,28408.756611885845,28882.64123325434,28811.270187090446,28334.076791244617,28006.512724603625,27533.41111708085,27145.01442914459,27449.359551854301,27072.063972040683,28055.553702116034,28038.470789398503,28493.179323264245,28556.277148441201,29021.664020536125,28951.003422730497,28477.288437713418,28154.256752417208,27684.59282486028,27301.334064050341,27606.610813423649,27229.242020006601,28210.408176374451,28211.460223762897,28646.767562804514,28697.276947284648,29165.07350636776,29095.116284908752,28624.84508559727,28306.300664990587,27840.040197723327,27461.868219603864,27768.105505600357,27521.366824416007,28369.56631403842,28388.760629823446,28804.702970415306,28842.643764924127,29312.970288568609,29243.709441841453,28776.847747781067,28462.745924313083,27999.855038292029,27626.719207533934,27933.946034171418,27556.432993628696,28533.130285064708,28570.475983078151,28956.881520241888,28992.478395077047,29465.457570185408,29396.88616627147,28933.400038245392,28623.69658899921,28164.141742422846,27795.991927735944,28104.237395972534,27726.653307470675,28701.204856443743,28751.99631068033,29112.913414057228,29146.88423473818,{"$f":"GS356*-1","v":29622.641223724298},29554.752399707293,29094.608236339671,28789.259378606293,28333.007363558045,27969.793932673761,28279.087243299444,27901.432814402677,28873.89745658778,28922.251511343529,29273.606395683622,29305.967348431062,29784.629856997515,29717.416818276648,29260.581352669593,28959.543739565972,28506.561678690625,28148.235493394561,28458.605949932557,28211.487012955065,29051.318241332887,29097.252604323457,29439.069424161728,29469.836534073947,29951.534880625186,29884.990900235112,29431.431196639205,29134.661912769894,28684.917255983091,28331.429667197062,28642.906678815263,28265.113663731532,29233.580161595277,29277.112298719774,29609.414257843833,29638.603390500601,30123.470577233398,30057.588995170961,29607.272445688919,29314.729002850931,28868.189524081397,28519.49236699444,28832.105451427189,28454.244176681073,29420.799032723109,29461.946169815717,29784.75552362678,29812.382386677215,30300.554172390905,30235.328394948578,29788.222716271688,29499.863049202082,29056.496843166344,28712.542432414171,29026.321218894685,28648.392364308376,29613.093605586175,29651.872730143776,29965.21078792309,29991.290932657757,30482.905907327833,30418.32940643379,29974.402636610881,29690.18509877671,{"$f":"JE356*-1","v":29249.960577785852},28910.701702678292,29225.675934882071,28978.19166358604,29805.046232672634,29847.013502332855,30150.900629413809,30175.449452321169,30670.649113480911,30606.715426045666,30165.935921284236,29885.819280714364,29448.705171512593,29114.095091308569,29430.294630307981,29052.232628520389,29999.53705314382,30047.493093781315,30341.948713627498,30364.981457934828,30863.910288910709,30800.613016180272,30362.949447679406,30086.892882837856,29652.858223472562,29322.850662702047,29640.305489932482,29262.177907457841,30199.478675156737,30253.439273201526,30538.481869390904,30560.013626589927,31062.819176637648,31000.1519835531,30565.573334367982,30293.536430068329,29862.550566791273,29537.099710623872,29855.839930861694,29477.647420868903,30405.001510339171,30464.983049082679,30740.630167198091,30760.67587855539,31267.508844944699,31205.465459508181,30773.94102144576,30505.883764806225,30077.916349005587,29756.976838665178,30077.032683017809,29829.197413776157,30616.239288925957,30682.258750119698,30948.526999545902,30967.101457598299,31478.115769695851,31416.689982342778,30988.189352888388,30724.072129327171,30299.093114490122,29982.62004271516,30304.021871623565,29925.701440172925,30833.329142143644,30905.404107657443,31162.309163284859,548410.62319256307]
[null,"Charging Cost",null,null,null,null,null,4934253.2103297161,{"$f":"(I231+I232*2/3)*-1","v":0},{"$f":"(J231+J232*2/3)*-1","v":0},{"$f":"(K231+K232*2/3)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17376.827937281068,15044.337442769214,17290.471353562323,18190.732322130636,19813.717978864122,24688.086281875268,4613.8975000365572,1215.5217742538503,5008.6537073839909,1300.1280000000002,9130.8867743594892,10026.70004066627,18035.945906026107,15728.546552852469,17931.445037611964,18665.305574896,20194.598595029453,24678.047816118175,4848.5756509686989,1517.5122381290812,5694.1655643177592,1300.1280000000002,10240.928535876621,11357.11150911131,19555.875444808345,17173.615232731336,19161.760525140591,19551.434590736404,20862.203258058184,24425.708653542595,5271.3406507748477,1972.2872261714397,6545.8820865547341,1300.1280000000002,11418.930949574351,12688.466645890112,21077.550737047055,18620.196559147593,20393.801967527037,20439.343039693878,21531.733437492167,24175.881349114166,{"$f":"(BW231+BW232*2/3)*-1","v":5694.4885471809894},3265.9124653888325,7398.0852836640452,1300.1280000000002,12597.88754959319,14020.897927199863,22601.123160785111,20068.434447619842,21627.691912875845,21329.119210984874,22203.255676668785,23928.540899059062,6118.061440957842,2882.0753703836021,8250.8599602542636,1300.1280000000002,13777.915641365991,15354.537929228123,23785.397558618239,21518.472970817791,22863.553086699369,22220.851574991124,22876.836713638368,23683.662548498352,6542.1014729150074,3337.1790801771544,9104.2909732550725,1300.1280000000002,14959.13263066965,16689.519341344669,23541.944098915646,22970.456372895209,22743.488502391152,23114.628792056617,22704.515493743067,23441.221788970444,6966.6508280936951,3792.4829361346615,9958.4632403614851,1300.1280000000002,16141.656035306802,18025.974979303624,23300.914046463709,23280.936840758317,22510.62220908808,23241.032358488752,22472.037149216136,23201.194355978183,7391.7517399635135,5055.4290672068855,10813.461748483322,1300.1280000000002,17325.603496797616,19364.037798457513,23062.283277954786,23042.504931223153,22280.073935271419,23002.99766989176,22241.872962419529,22963.556226560326,7817.4464946239686,4703.8723545677967,11669.371562201526,1300.1280000000002,{"$f":"(EI231+EI232*2/3)*-1","v":18511.092792083651},20703.840906984478,22826.027910211738,22806.446442953224,22051.820606694284,22767.332448506109,22013.999897547434,22728.283616887242,8243.7774350108521,5160.0486105534255,12526.277832231481,1300.1280000000002,19698.24184524452,21882.12291707371,22592.124297797578,22572.737750216082,21825.839378797642,22534.013107959159,21788.395148099211,22495.352979880547,8670.7869651081637,5616.60640874827,13384.265803894501,1300.1280000000002,20887.168739228247,21657.830909827077,22360.549030648963,22341.355462456751,21602.107634423908,22303.016296663947,21565.03613459683,22264.741002856379,9098.5175541658355,6850.8301464536871,14243.420825598321,1300.1280000000002,22077.991727597171,21435.771571104793,22131.27893173317,22112.276421956722,21380.602981553315,22074.318895482087,21343.900502325021,22036.42460519218,9527.0117409237027,6531.0483780752438,15103.828357327446,1300.1280000000002,21941.964846849878,21215.922676268554,21904.291054728496,21885.477701516218,21161.303251062858,21847.898015409872,21124.966119093897,21810.380936016707,9956.3121378422256,6989.0235270261746,15965.573979143966,1094.8917747816222,21716.861457855837,20998.262221910605,21679.562681727639,21660.936602159538,{"$f":"(GU231+GU232*2/3)*-1","v":20944.186494507489},21623.730995287468,20908.211073023929,21586.587371922957,10386.46143534025,7447.5621828755575,16828.743399700044,2020.3576006110293,21493.998814118408,20782.768423651592,21457.071320964056,21438.630650863248,20729.230981923414,21401.795399530874,20693.613670352839,21365.021514704011,10817.502406040432,8654.9740728740198,17693.422464762745,2945.8594877932869,21273.354610601102,20569.419713960262,21236.794704560805,21218.537598307004,20516.4151996533,21182.069015886493,20481.152433264433,21145.661189111277,11249.477909022393,8366.512529237265,18559.697165751866,3871.4895615634391,21054.906764298321,20358.194739994902,21018.710786301959,21000.63541664671,20305.717848193068,20964.529853208001,20270.806097739031,20928.484440635057,11682.430894084493,8827.0156267214807,19427.653648292031,4797.3399549568694,20838.63341202517,20149.072361466275,20802.797739426107,20784.90229730992,20097.117840060153,20749.156139255439,20062.553611425217,20713.469533307332,12116.404406014248,9288.2650541403982,20297.378220779548,5723.5028179800665,20624.51290822935,19942.031648521766,20589.03395444182,20571.316648813117,19890.594297683005,20535.926318516107,19856.374131532906,20500.594947526301,{"$f":"(JG231+JG232*2/3)*-1","v":12551.441588868016},10470.732525948939,20447.70822492112,6650.0703267826393,20412.52382282474,19737.051879650695,20377.398036964911,20359.857094600775,19686.12655131155,20324.819050047197,19652.247022747244,20289.839377902572,12987.585690260363,10213.186470942757,20237.479105269307,7577.1346928313305,20202.644939046571,19534.112539610349,20167.868805577145,20150.502470905831,19483.694136948456,20115.813205339924,19450.151855163364,20081.181731126861,13424.880065663463,10676.950441947854,20029.342668027864,8504.7881720872174,19994.855251327997,19333.193317372799,19960.425289706378,19943.231824631624,19283.276794301059,19908.887866204896,19250.068402241664,19874.601123858902,13863.368182717029,11141.644715278604,19823.278082021352,9433.1230741866111,19789.133963197757,19134.27410409203,19755.046727527686,19738.024411254744,19084.854464753575,19704.022322678495,19051.976638783475,19670.076880637309,14303.09362554918,12300.995065916204,19619.264723433997,10362.231771627061,19585.460485198779,18937.334991091397,19551.712563885449,19534.859692748876,18888.407289359595,19501.196070950191,18855.856738926839,19467.588531810325,14744.100099108651,12074.009091428357,19417.282173745542,11292.206708958944,{"$f":"(LS231+LS232*2/3)*-1","v":19383.814432827472},18054.771538942045]
[null,"NPV of CapEx",null,null,null,null,null,{"$f":"SUM(I553:LT553)","v":8304222.536158774},{"$f":"I$548*I550","v":781791.48900873575},27509.212500000001,27367.725000000002,27226.237500000003,27084.75,2191966.6744103334,292735.09216190717,142183.95220517009,141429.37474843304,288099.01604169596,139920.21983495887,139165.64237822185,1088170.7220674849,213012.78954808105,89078.472508010658,660782.27130127361,88096.505094536522,264323.40888779948,793878.41084592952,53953.476915034655,459837.15200691187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$548*GS550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2276.5773871885699,364333.36380706693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE$548*JE550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPV of OpEx",null,null,null,null,null,{"$f":"SUM(I554:LT554)","v":4065459.9052738785},{"$f":"I$548*I551","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27346.632071197138,27094.754385011453,26460.881483678815,29092.770881351149,28451.117481258701,28040.835541369252,24375.240474996775,23872.306072072257,24693.816247409155,24382.190227776016,24833.953970797171,24756.22756244527,25858.697236592358,25619.929622295997,25025.388369657376,24544.320599027393,23960.546980913201,23456.008302983901,23587.316965940496,23112.680995162649,23871.185030569872,23588.567751928826,23988.558016998264,23909.299604052056,24210.587612963984,23987.561854438762,23434.483351040813,22987.401257920013,22444.263164453962,21972.085864611785,22094.462038984173,21651.318844409383,22355.453336461323,22106.353674101283,22462.347304290452,22387.306827309734,22670.060801510001,22461.714971783076,21947.164516781904,21531.615085223879,{"$f":"BU$548*BU551","v":21026.241346959152},20584.299662351197,20796.121691191889,20483.586321593571,21034.912387123266,20815.499329795017,21131.086693644414,21059.498227334974,21324.358693727285,21129.153214359092,20649.858906799887,20263.024906145216,19792.208646268773,19377.981807136108,19483.756661257379,19096.896609163578,19703.231788423618,19511.131236497647,19790.697493879979,19722.95570198313,19969.782836535887,19789.230070713889,19343.246947513333,18983.603103912756,18545.446714796308,18157.659257414824,18256.253566796175,17895.024480029748,18457.947019197287,18290.447059786562,18537.443100295568,18473.353660175664,18696.228094542232,18536.424102481717,18114.636348777665,17786.992750382993,17375.020014019177,17016.118743316143,17108.024103338146,16770.715309727173,17293.348909885561,17147.981765383447,17365.553424381589,17304.930445997386,17506.022411779162,17359.621808478088,16965.571035914138,16664.180436387731,16280.086861714328,15948.179084106452,16033.852890970276,15795.674144748178,16204.110710049416,16078.631905150269,16269.6457479659,16212.311557342053,16393.603466826728,16257.105094651095,15891.335905833243,15612.526490296128,15255.971350087302,14949.004469113093,15028.87234670902,14734.723367298709,{"$f":"EG$548*EG551","v":15185.262215737604},15077.631465007642,15244.69845128682,15190.483361359207,15353.78555651736,15226.502837400396,14886.960182061846,14629.018634516064,14298.002706230565,14014.081211035318,14088.539261999595,13813.836642690132,14232.165660410385,14140.52933731249,14286.026536663418,14234.143082207829,14381.733818499701,14263.028654459144,13947.808171037861,13709.15213934561,13401.822675792402,13139.196075070509,13208.612969014095,12952.060722071968,13340.493248510296,13263.168307869737,13389.258824292889,13334.624765672736,13472.940232761312,13362.219536456609,13069.556426555155,12848.724468947647,12563.364391808267,12320.416076471856,12385.134987389896,12203.479900267886,12506.206219100008,12441.665455207218,12550.316705237768,12493.541039862401,12623.201278530136,12519.913754614676,12248.172483315191,12043.814788509879,11778.832683491995,11554.069646501684,11614.410050472008,11390.612110629869,11725.535334740143,11672.393866689892,11761.249003500558,11707.015554947773,11828.597131606964,11732.230290604766,11479.895051065334,11290.764872385284,11044.685726276593,10836.729073587801,10892.988417034643,10683.9509678376,10994.962697996332,10950.169290583399,11022.94640369519,10971.433136172016,{"$f":"GS$548*GS551","v":11085.47229520727},10995.549682982977,10761.215568349422,10586.161316834297,10357.617941193288,10165.194132863706,10217.649380893867,10022.390307260588,10311.204804682613,10268.223176859041,10332.338545306719,10283.421982443941,10390.417564854037,10306.496191985685,10088.861021914739,9926.8189676542461,9714.5440580064915,9536.4768232097322,9585.3858968178956,9446.7224410681793,9671.1967492016938,9629.9838038541166,9686.276180238543,9639.8370888931149,9740.2532348028817,9661.9211913161053,9459.7779443478757,9309.7654791826753,9112.5842624135203,8947.787136440993,8993.3902467240678,8823.0001140391214,9072.0775031640278,9032.5876052168733,9081.8214132224093,9037.7448086534368,9132.0134599336143,9058.8877019207393,8871.117508584628,8732.2269269320332,8549.0503531020186,8396.519788437623,8439.0406753511052,8279.8596286674892,8511.1761938870623,8473.3617307761488,8516.2333457928489,8474.4084750412349,8562.9316930433833,8494.6559886769483,8320.2216435877763,8191.6144014832444,8021.4328395631092,7880.2418468091391,7919.8889294373657,7771.1724701725252,7985.999314421023,7949.8111901847669,7986.9547042278546,7947.2750107801548,8030.4271230564509,7966.6701464205244,7804.6101007413981,7685.5115162634838,{"$f":"JE$548*JE551","v":7527.388916310746},7396.6811941524675,7433.6486389460097,7327.7044338918386,7492.826224764035,7459.606871045572,7491.5993835410345,7453.9624560278917,7532.092044855277,7472.5456068643507,7321.9684053984702,7211.6627664841553,7064.7312535818492,6943.7157701242704,6978.1844830782429,6848.3594563072747,7030.4121360892786,7000.5743716286615,7027.9408443247275,6992.2483517057335,7065.6800962633142,7010.0575027228588,6870.1366325659264,6767.9626808436651,6631.4175487106677,6519.3635394245084,6551.5020877282841,6430.1936519834971,6597.4491185744901,6570.6835924128372,6593.9013036290125,6560.0589190461133,6629.095302198225,6577.1298297875474,6447.0989499418183,6352.4457116278536,6225.5407862050797,6121.7731363985504,6151.7386046774827,6038.3821882787161,6192.0150660099935,6168.0390345232154,6187.5416651412133,6155.4589803791832,6220.3818701882774,6171.8253518195925,6050.9738754548416,5963.2768125901675,5845.3201581225057,5749.2151403284333,5777.1539262191836,5696.1277025440349,5812.3156306195333,5790.8707567104257,5807.0521377257755,5776.642569998533,5837.7146853267677,5792.3361969581192,5680.0052001180575,5598.7426574830261,5489.0925996665501,5400.0739386166442,5426.1224920672103,5327.1246519526176,{"$f":"LQ$548*LQ551","v":5456.6756161974208},5437.525945843262,5450.743494915183,95365.473563663167]
[null,"NPV of charging cost",null,null,null,null,null,{"$f":"SUM(I555:LT555)","v":2234799.5287592509},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17376.236642441538,14956.06986854641,17088.756031907335,17873.639645374078,19354.768862476347,23975.553181289088,4454.5962757504194,1166.7084626734984,4779.4707571963436,1233.4004762446471,8611.7250471779917,9401.440856306861,16812.585936894957,14576.168593097422,16520.731682232163,17096.54250284185,18389.402087208276,22340.988378061884,4363.8011766288537,1357.8199291966612,5065.2310999039773,1149.7792938446505,9003.8220873191221,9926.9230842617289,16993.515309601109,14836.343872855628,16457.344796929567,16694.068332746112,17709.362487715924,20613.376009659496,4422.6465525065732,1645.0932103038704,5428.0985453265621,1071.8273991420801,9358.8694160457526,10338.708268976554,17074.047271464449,14995.46007597338,16327.997647621818,16269.000090637595,17038.529918788652,19019.304859144544,4453.7542076604568,2539.4242342141306,5718.8571763312775,999.16042992064467,9625.1174967587522,10649.846239943308,17066.981961512451,15066.049825935585,16141.923219522099,15826.220854364667,16378.727522957883,17548.456073967758,4460.625136544114,2089.0384089482573,5945.6522500964438,931.42008267216465,9813.0091803764353,10872.129906974773,16743.548089417611,15059.401965322564,15907.399812893929,15370.053188774433,15731.489396352645,16191.307903067305,4446.4103550831223,2254.9191497814909,6115.8494954579983,868.27234588736064,9931.9715762180967,11016.206850751505,15448.622986377293,14985.673697081987,14751.049668375379,14904.313145453116,14554.472828012664,14939.074139704095,4413.9425907051591,2388.8312364487965,6236.1040968540037,809.40585312469818,9990.5066993434484,11091.681450106049,14253.803907089499,14158.507403503107,13610.175225054189,13969.820640208753,13428.795387899147,13783.647317002371,4365.7652521383434,2968.4533380254943,6312.4238388125732,754.5303477366657,9996.2744065746156,11107.208325995298,13151.354842088049,13063.42572027083,12557.500854572956,12889.326405056454,12390.143600401911,12717.546289324786,4304.1589050145467,2574.7680116931783,6350.2268917490856,703.3752516834146,9956.1682580607994,11070.577819030372,12134.137415277602,12053.006313836395,11586.2104042603,11892.367104842109,11431.792042462472,11733.867860925599,4231.1654609256939,2632.9750346387104,6354.394680978925,655.68833137692695,9876.3848896641139,10907.348563854674,11195.56472762798,11120.706271898831,10690.014307127523,10972.486921733336,10547.534869384335,10826.242149454956,4148.6102706673637,2671.6361478088816,6329.320245095053,611.23445397730131,9762.4874339863345,10063.639450929122,10329.558764728852,10260.488169494092,9863.1089117291631,10123.728798539541,9731.6456857561643,9988.7913960003243,4058.1222968471325,3037.7840070874067,6278.9524569577125,569.79442800875279,9619.4634841939842,9285.1644955792399,9530.5110930879709,9466.7810276145701,9100.1389523472262,9340.5959167344954,8978.8405149301361,9216.0919556036315,3961.1525267282636,2699.6468943427367,6206.8364502717759,531.16392257868142,8912.0408911940613,8566.8818442861902,8793.2465912904281,8734.4442864388711,8396.1629170735105,8618.0161489921229,8284.2436278536334,8503.1392227278211,3858.9907730226737,2693.090429911058,6116.1505668769123,416.98844696472429,8222.598559676675,7904.1391899077717,8112.989981731479,8058.734560447494,7746.6210900753094,7951.3092566059886,7643.3560105147062,7845.3152650969314,3752.7809982490876,2675.2165571884975,6009.7401142555855,717.28450089720559,7586.4678044123257,7292.6436832074851,7485.3349467189037,7435.2749606627222,7147.306061597239,7336.1566198868077,7052.0262662993255,7238.3589568221641,3643.5352871492055,2898.1505924709509,5890.1481991963055,974.9573109752688,6999.5279086271848,6728.4341678101619,6906.215629428385,6860.0267858273664,6594.3355151864316,6768.5733059881859,6506.4237652813636,6678.3384178645447,3532.146581428045,2611.6201716991354,5759.6438818722654,1194.4336678666759,6457.9765557081409,6207.8555592101729,6371.8803355954415,6329.2633996341583,6084.1271163333404,6244.8822937046307,6003.0138669755315,6161.625581778203,3419.4002816841557,2568.5605941768194,5620.2478746588185,1379.7322332189019,5958.3052344836678,5727.5352023035775,5878.8672660387592,5839.546125234313,5613.3753402905577,5761.690688714797,5538.5350564732698,5684.8727274218727,3305.9848127537712,2519.5378772572167,5473.7559916776918,1534.4989223286525,5497.2765438106189,5284.3610546923355,5423.9821232244722,5387.7020012808334,5179.0300893548811,5315.8677755968847,5109.9778462379882,5244.9908230092269,3192.5012407510485,2647.7301981857572,5140.4424347465174,1662.0393292858848,5071.9032498288461,4875.4615547996164,5004.2774471835592,4970.8032557840925,4778.2769614542985,4904.5247648050963,4714.5653072386704,4839.1295425729877,3079.4720227874077,2407.511086726161,4742.6671436127526,1765.3484360727441,4679.4289605646436,4498.1870447160254,4617.033547262994,4586.1483651511671,4408.5190425461096,4524.9961037426174,4349.7351036237806,4464.6588257187632,2967.348963645798,2346.1978521037531,4375.6572936973398,1847.1378276909072,4317.310293009491,4150.0926277376884,4259.740906497912,4231.2445760183318,4067.3601051739092,4174.822231168203,4013.1229148478646,4119.1518615117966,2856.5204475229252,2282.3228745601468,4037.0343839595703,1909.8606175261471,3983.2004174398407,3828.9223498232654,3930.0839449031846,3903.79177693368,3752.5891046130378,3851.7336634955896,3702.5471381245457,3800.3693865380287,2747.3180072905761,2348.9749922491355,3724.6037286664482,1955.7342707155392,3674.9338726391097,3532.5946027479959,3625.9260367598799,3601.6676156655244,3462.165872415203,3553.6363101475449,3415.99477234907,3506.2451956690697,2640.0222885259418,2149.3147489770704,3436.3402564104649,1986.7614981477009,3390.5125538918833,3139.6215993620176]
[null,"NPV of total kwh sold",null,null,null,null,null,{"$f":"SUM(I556:LT556)","v":76187833.631815076},{"$f":"I549*I548","v":0},{"$f":"J549*J548","v":0},0,0,0,0,0,0,0,0,0,-14975.6,-15390.880000000001,0,0,0,0,0,0,0,0,0,0,0,790773.17039382423,749973.83474064874,666807.99836953019,540616.32475947822,455979.6670567473,343137.63847677311,315429.7907041437,300779.35893445992,470782.36976179999,438357.94941324805,597067.89140195772,647488.51663271501,741307.70897311892,702893.97473596281,624737.48916340258,505927.49756222847,426403.03505105525,319038.88639857032,294014.92849531799,280475.10449969262,440131.68168738612,410086.98075118783,558911.86743230687,606406.76327632449,694625.78309520253,658501.65612616425,585123.01615323557,473337.30662616622,398665.46541636181,294206.75618086511,274006.79507524031,261507.39912111283,411449.0815364797,383672.65001638245,523211.74046886596,567976.63915266469,650931.78298295778,616960.02910457819,548063.79947854695,442885.73511097272,372767.11007795908,{"$f":"BV549*BV548","v":271304.98884769238},255386.84429925226,247256.2244893405,384671.93129936315,358990.69449117035,489832.93748671206,532023.78814394446,610031.00506806362,578082.67350938753,513391.9348217129,414429.69346807356,348583.5963987193,250183.68759490456,238057.00288633924,227404.25833764175,359671.13855439267,335925.32826488419,458621.62299951824,498385.54285442899,570006.77853040525,541695.59613323666,480950.76629743923,387835.85485437018,325999.12656480935,230704.58447854521,221926.24039924037,212091.60302051765,336326.52700053336,314368.6531960126,429434.3571720199,466910.12564442528,525884.62646439183,507636.38605400949,444234.7603769034,362979.97631709976,300980.91120216559,212740.13899494213,206910.05622655054,197830.54441330963,314526.20932316547,294220.11151747708,402137.37965579832,437455.9053090128,485176.0040339948,470731.9744011297,409827.06209229206,336406.70633611176,277616.69420235627,196172.70648542535,192930.00438787916,187009.13110271894,294166.00490833475,275385.97709481849,376605.94367304991,409890.70545805269,447616.94392402197,434287.16483930056,378082.75495263305,310317.13203993329,256064.5412464964,180893.77096035107,179913.25334558438,172174.09962147978,275148.89915101172,{"$f":"EH549*EH548","v":257778.88256474418},352723.69676327327,384091.16093786922,412963.88310599403,400662.40724511055,348795.78343180369,286249.33443975874,236184.02324047775,166803.23735532624,167792.1782180258,160646.87456469313,257384.54134204812,241317.37978311619,330382.10486741271,359354.07617776183,380992.08617307525,369639.5951253344,321776.02629576559,264046.74413672544,217845.58650688181,153808.77861840324,156503.98298472996,149906.8385785869,240788.77833989108,225925.53119824955,309479.91666455526,331527.48278799676,351494.19046829722,341017.48350505636,296848.06490010017,243564.90958635934,200929.71104505248,141825.23338304146,145990.35045455184,141676.64329618218,225283.221438059,211532.5299384511,289922.66529922129,305854.40140140365,324278.86360039987,314610.38586767367,273850.04666309158,224670.55970437991,185326.13390690571,130774.05031013061,136197.1179349687,130573.03567527641,210794.84402913594,198072.34656307049,267725.26593876688,282168.25455167791,299169.56466781674,290246.97176299366,252632.63636227354,207240.73895358673,170933.13265348886,120582.77548545745,127073.97669509034,121881.04683805534,197255.60784173367,184607.09711671394,246981.46356654132,260315.34414066942,276003.40118146321,{"$f":"GT549*GT548","v":267769.15730849601},233058.04847012614,191162.00930964077,157656.8642464712,111184.57953864317,118574.19345776585,113779.26455456647,184602.11568955437,172696.60399011339,227843.87573480199,240153.85601872311,254630.07429539881,247031.08140916555,214999.15426855642,176329.71393641245,145410.75508785053,102517.82140759603,110654.35228820219,107509.9641287399,172775.28882233711,161569.04982600026,210188.20237181723,221552.94147311893,234910.90552510368,227898.16107529105,198338.65796527776,162647.29780098575,134114.93825251222,94525.645910578882,103274.11536859215,99185.754174951508,161720.0671079802,151171.95422647655,193899.75783214168,204391.86968428688,216717.93865972612,210246.21972884884,182968.33648136462,150025.68082697448,123695.73426402705,87155.612507637954,96396.001261139943,92620.73940991993,151385.13040434057,141456.42408537026,178872.7275577184,188559.24566817758,199933.11106062587,193960.68286084855,168788.3379909636,138382.67952490473,114085.17204619793,80359.352835788508,89985.179366260432,86498.959846004,141722.6395988747,132376.9037053347,165009.48218838795,173952.28864646616,184447.48898698075,178935.83583735084,155706.53467406184,127642.47335224262,105220.54694318857,{"$f":"JF549*JF548","v":74092.254789330269},84009.279379263549,81715.977611992959,131378.86690790165,123890.94262914773,152219.94468326576,160476.16617688004,170160.56200305678,165074.13905359909,143637.9254937951,117735.11234522746,97044.012941271416,68313.171089174153,78438.214638109857,75465.176573516466,121185.50915867169,115958.97990956025,140421.00635727018,148043.3797364037,156979.59190362223,152285.59600641613,132504.08513329073,108596.06283188456,89502.206446876633,62984.150444227809,73244.018337384477,70498.407088866836,111782.37152596086,108544.14363516877,129535.98805343352,136573.19778273819,144819.01194638229,140487.17019711179,122232.65552557193,100165.78828215986,82545.89918013713,58070.189554735007,68400.691659996839,65865.046813848501,103108.23799224751,101612.06461603493,119494.14296354927,125991.13262634339,133599.87250550694,129602.24709282498,112756.87668552667,92389.36257863979,76129.67793183442,53539.004342953114,63884.062948737221,62210.485041472362,95106.631781188029,95130.703212657943,110230.19787908829,116228.45772863722,123249.32956040827,119560.13766553257,104015.15380715182,85216.11320126224,70211.649105772769,49360.818921556645,59671.657105144164,57508.835921933409,87725.448654739157,{"$f":"LR549*LR548","v":89070.188365899608},101683.92990289406,103063.50518097176]
[null,"Combined PV & BESS LCOE",null,null,null,null,null,{"$f":"(H553+H554+H555)/H556*1000","v":191.6904743711371}]

{"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":[[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],[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],[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],[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],[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],[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],[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],[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],[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],[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]]}
[{"$f":"Inputs!$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":0.10479475881261596},{"$f":"F11+F15+F17+F19+F23+F27+F29","v":542250},{"$f":"G11+G15+G17+G19+G23+G27+G29","v":525407},19343]
[]
["Roads","EUR/meter","sq meter",{"$f":"D13+D14","v":4750},{"$f":"F11/D11","v":32.368421052631582},{"$f":"F13+F14","v":153750},{"$f":"F11","v":153750},null,"Includes drainage tile"]
[]
["7m ",null,"sq meter",1750,45,{"$f":"D13*E13","v":78750}]
["4m",null,"sq meter",3000,25,{"$f":"D14*E14","v":75000}]
["Foundations","EUR/cubic meter","cubic meter",200,145,{"$f":"D15*E15","v":29000},{"$f":"0.333*F15","v":9657},{"$f":"0.667*F15","v":19343},"Foundations 1500m2"]
[]
["Mobile home for employee use (furnished), IT trailer, Garage",null,null,null,null,50000,50000]
[]
["Grading and tree removal",null,null,null,null,{"$f":"SUM(F21:F22)","v":212000},{"$f":"F19","v":212000}]
[]
["  Trees",null,"m2",0,10,{"$f":"D21*E21","v":0}]
["  Grading",null,"m2",53000,4,{"$f":"D22*E22","v":212000}]
["Water lines plus fire hydrant","EUR/meter","meter",200,50,{"$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",1000,80,{"$f":"D29*E29","v":80000},{"$f":"F29","v":80000}]
[]
[]
["Labour and Engineering",null,null,null,{"$f":"F32/$D44","v":0.28947141427334561},{"$f":"SUM(F34:F39)","v":1497840.8860159996},{"$f":"SUM(G34:G39)","v":1240712.5048909998},{"$f":"SUM(H34:H39)","v":257128.38112500001}]
[]
["      Construction Labor",null,null,null,{"$f":"F34/D$44","v":0.16538250811688307},{"$f":"'Construction Labor'!I93","v":855755.24999999977},null,null,"See detail in construction labor tab"]
[null,null,null,null,null,null,{"$f":"F34-H35","v":784294.46499999973},{"$f":"'Construction Labor'!I92","v":71460.785000000018}]
["Systems integrator",null,null,null,null,{"$f":"Inputs!$E93*F38","v":58371.421456000004},{"$f":"Inputs!$E93*G38","v":41492.549081000005},{"$f":"Inputs!$E93*H38","v":16878.872375000003},0]
[null,null,null,{"$f":"SUM(F36:F39)","v":642085.63601599995}]
["      EPC Fee",null,null,null,{"$f":"F38/D$44","v":0.11280809650587507},{"$f":"Inputs!$E$91*(F40+F48+F9)+Inputs!$E$92*'Construction Labor'!I58","v":583714.21455999999},{"$f":"F38-H38","v":414925.49080999999},{"$f":"0.075*H48+0.25*H35","v":168788.72375},{"$f":"Inputs!E91*100&\"% of capital equipment costs and \"&Inputs!E92*100&\"% of non-admin labor costs\"","v":"10% of capital equipment costs and 25% of non-admin labor costs"}]
[]
["Generation Equipment and Infrastructure",null,null,null,{"$f":"F40/D44","v":0.26698650000000002},{"$f":"SUM(F42:F47)","v":1381494.9456000002},{"$f":"SUM(G42:G47)","v":1381494.9456000002},0]
[]
["   Photovoltaic Modules","EUR/watt","watts",{"$f":"Inputs!E35*Inputs!E36","v":5200271.9999999991},0.13,{"$f":"D42*E42*(1+Inputs!E$86)*(1+Inputs!$E89)","v":818002.78560000006},{"$f":"F42","v":818002.78560000006}]
[]
["Racks and Piles","EUR/watt","watts",{"$f":"Inputs!E31*1000000","v":5174400},0.09,{"$f":"D44*E44*(1+Inputs!E$86)*(1+Inputs!E89)","v":563492.16},{"$f":"F44","v":563492.16}]
[]
[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":0.57990365066481142},{"$f":"F52+F54+F58+F62+F74+F77+F79+F81+F60+F76","v":3000653.45},{"$f":"SUM(G52:G82)","v":988339.75000000012},{"$f":"SUM(H52:H82)","v":2012313.7000000002}]
[]
["      Power Control System (PCS)"]
[]
["         Inverters (PV)","4MVA (price in EUR/watt)",1,null,8.5000000000000006E-2,{"$f":"C52*E52*(1+Inputs!E$86)*4000000*(1+Inputs!E89)","v":411400.00000000012},{"$f":"F52","v":411400.00000000012}]
[]
["        Transformers",null,null,null,null,{"$f":"(C54*E54+C55*E55+C56*E56)*(1+Inputs!E86)*(1+Inputs!E89)","v":72600},{"$f":"F54","v":72600}]
[null,"60kVA 30kv-230V",1,null,20000]
[null,"30kVA 30kV-230V",2,null,20000]
[]
["         Converters (storage DC to AC)","2.66MVA (price in EUR/watt)",2,null,0.09,{"$f":"C58*E58*(1+Inputs!E$86)*2660000*(1+Inputs!E89)","v":579348},null,{"$f":"F58","v":579348}]
[]
["         Converters (storage DC Boost)","500kVa",792,null,25,{"$f":"C60*E60*(1+Inputs!E$86)*(1+Inputs!E89)","v":23958.000000000004},{"$f":"F60","v":23958.000000000004}]
[]
["       Wiring, Conduit, Electrical components",null,"watts DC",{"$f":"Inputs!E31*1000000","v":5174400},{"$f":"F62/D62","v":3.2344812925170066E-2},{"$f":"SUM(F64:F72)*(1+Inputs!E89)","v":167365}]
[null,null,null,null,null,null,{"$f":"F62-H71","v":163615}]
["             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",{"$f":"Inputs!E33/28*1.02","v":269.28000000000003},200,{"$f":"ROUNDUP(D66*E66,-3)","v":54000}]
["             Combiner Boxes (large-including components)",null,"units",{"$f":"D66/9","v":29.92},500,{"$f":"ROUNDUP(D67*E67,-3)","v":15000}]
["             M4 connectors",null,"units",{"$f":"Inputs!E33*2","v":14784},0.75,{"$f":"ROUNDUP(D68*E68,-3)","v":12000}]
["             Wire for DC (PV Wire 4mm2 to combiner boxes) 325m/array",null,"meters",12500,0.8,{"$f":"D69*E69","v":10000}]
["             Wire for DC (Wire 13mm/130mm2 from combiner boxes to inverters) 125m/array",null,"meters",3000,0.8,{"$f":"D70*E70","v":2400}]
["             Wire and conduit for AC 15kV",null,"meters",750,15,{"$f":"D71*E71","v":11250},null,{"$f":"F71/3","v":3750}]
[]
[]
["       Batteries","eur/kwh","Kwh",{"$f":"Inputs!E54","v":8146},145,{"$f":"D74*E74*(1+Inputs!E$86)*(1+Inputs!E90)","v":1429215.7000000002},null,{"$f":"F74","v":1429215.7000000002},"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,{"$f":"F83/D44","v":2.2418058132343845E-2},{"$f":"SUM(F85:F90)","v":116000},{"$f":"SUM(G85:G90)","v":116000},0]
[]
["     Network Infrastructure",null,"Site",1,5000,{"$f":"D85*E85*(1+Inputs!E$86)","v":5500},{"$f":"F85","v":5500}]
[]
["     Software",null,"Site",1,50000,{"$f":"D87*E87","v":50000},{"$f":"F87","v":50000}]
["     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,{"$f":"F92/D44","v":1.2635743818831169},{"$f":"F9+F32+F40+F48+F83","v":6538239.2816160005},{"$f":"G9+G32+G40+G48+G83","v":4251954.200491},{"$f":"H9+H32+H40+H48+H83","v":2288785.081125}]
[]
[null,null,null,null,"Per MWp",{"$f":"F92/(Inputs!$E$10*1000000)","v":1.2635743818831169},{"$f":"G92/(Inputs!$E$10*1000000)","v":0.82172893485061071},{"$f":"H92/(Inputs!$E$10*1000000)","v":0.44232859483708259}]
["  Finance and Operating Costs",null,null,null,{"$f":"F95/D44","v":0.28549296107331823},{"$f":"SUM(F98:F110)","v":1477254.7777777778},{"$f":"SUM(G98:G110)","v":994414.57281902153},{"$f":"SUM(H98:H110)","v":482840.20495875622}]
[]
[]
["         Financing Fees",null,null,null,null,{"$f":"Calculations!H66","v":62250},{"$f":"F98*(G$92/F$92)","v":40482.481227751123},{"$f":"F98-G98","v":21767.518772248877}]
[]
["         Construction Loan Interest",null,null,null,null,{"$f":"Calculations!H72","v":517399.77777777769},{"$f":"F100*(G$92/F$92)","v":336475.93238765444},{"$f":"F100-G100","v":180923.84539012326}]
[]
["         Legal Fees",null,null,null,null,25000,{"$f":"F102*(G$92/F$92)","v":16258.024589458284},{"$f":"F102-G102","v":8741.975410541716}]
[]
["         Developer Fee",null,null,{"$f":"Inputs!E31*1000000","v":5174400},{"$f":"Inputs!E87","v":0.15},{"$f":"D104*E104","v":776160},{"$f":"F104*(G$92/F$92)","v":504753.13461415767},{"$f":"F104-G104","v":271406.86538584233},{"$f":"F104/15.52/1000000*1.09","v":5.451123711340207E-2}]
[]
["         Energy Production License/ Grid Interconnection Fee",null,null,null,null,0]
[]
["         Development Phase Costs",null,null,null,null,0]
[]
["         Operating Costs During Construction",null,null,null,null,{"$f":"Calculations!H71","v":96444.999999999985},{"$f":"F110","v":96444.999999999985},{"$f":"F110-G110","v":0}]
[]
[" Total Capital and Financing Costs (Development and Construction Phases)",null,null,null,{"$f":"F112/D44","v":1.5490673429564352},{"$f":"F92+F95","v":8015494.0593937784},{"$f":"G92+G95","v":5246368.7733100215},{"$f":"H92+H95","v":2771625.286083756}]
[]
[]
["         Debt Service Reserve Account",null,null,null,null,{"$f":"Inputs!E142","v":185403.14572866826},{"$f":"F115*(G$92/F$92)","v":120571.55608878424},{"$f":"F115-G115","v":64831.589639884012}]
[]
["         Operating Capital",null,null,null,null,{"$f":"Inputs!E141","v":99102.8},{"$f":"F117*(G$92/F$92)","v":64448.630371366657},{"$f":"F117-G117","v":34654.169628633346}]
[]
["Total Project Costs",null,null,null,null,{"$f":"F112+F115+F117","v":8300000.0051224465},{"$f":"G112+G115+G117","v":5431388.9597701719},2871111.0453522732]
[]
[null,null,null,null,null,null,{"$f":"G119/F119","v":0.6543842116166414},{"$f":"H119/F119","v":0.34591699320244962}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":[[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],[2,9,2,14],[5,36,5,38],[5,15,5,17],[5,18,5,20],[5,21,5,26],[5,27,5,35],[59,2,60,2],[59,1,60,1],[59,3,60,3],[59,4,60,4],[59,5,60,5]]}
[{"$f":"Inputs!$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":1000},"1 person-hours per meter @ EUR 9/hr + PR Tax 26.5%",1,{"$f":"B9*D9","v":1000},15,0,{"$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":1931},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V12","v":0},{"$f":"W12","v":0},0,0,0,null,null,null,null,null,null,2,{"$f":"AH12","v":2},2,{"$f":"AJ12","v":2},{"$f":"AK12","v":2},2,2,2,2,1,1,1,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J13:AY13)","v":3288.5},{"$f":"J$5*J12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH$5*AH12","v":315},352,336,352,336,240,315,270,315,150,157.5,150,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J14:AY14)","v":49327.5},{"$f":"J13*$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH13*$F12","v":4725},5280,5040,5280,5040,3600,4725,4050,4725,2250,2362.5,2250,0,0,0,0,0,0]
["       Installation of Solar Racks",{"$f":"B18/28","v":265.32},"4 person-hours per rack @ EUR 9/hr + PR Tax 26.5%",4,{"$f":"B15*D15","v":1061.28},15,{"$f":"E15","v":1061.28},{"$f":"SUM(J16:AM16)","v":1931},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V15","v":0},{"$f":"W15","v":0},0,0,0,null,null,null,null,null,null,2,{"$f":"AH15","v":2},2,{"$f":"AJ15","v":2},{"$f":"AK15","v":2},2,2,2,2,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J16:AY16)","v":2831},{"$f":"J$5*J15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH$5*AH15","v":315},352,336,352,336,240,315,270,315,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J17:AY17)","v":42465},{"$f":"J16*$F15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH16*$F15","v":4725},5280,5040,5280,5040,3600,4725,4050,4725,0,0,0,0,0,0,0,0,0]
["       Installation of Solar Modules",{"$f":"Inputs!E35","v":7428.9599999999991},"0.5 hr per module @ 9 EUR/hr +26.5% PR tax (2.5 cents/w)",0.5,{"$f":"B18*D18","v":3714.4799999999996},15,{"$f":"E18","v":3714.4799999999996},{"$f":"SUM(J19:AM19)","v":1931},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V18","v":0},0,0,0,0,null,null,null,null,null,null,2,{"$f":"AH18","v":2},{"$f":"AI18","v":2},{"$f":"AJ18","v":2},{"$f":"AK18","v":2},2,2,2,2,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J19:AY19)","v":2831},{"$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$5*AH18","v":315},352,336,352,336,240,315,270,315,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J20:AY20)","v":42465},{"$f":"J19*$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":4725},5280,5040,5280,5040,3600,4725,4050,4725,0,0,0,0,0,0,0,0,0]
["       Installation of Piles",{"$f":"B18/1.75","v":4245.12},"Two people,3 piles/hr  @EUR 11.39/hr x 2",{"$f":"2/3","v":0.66666666666666663},{"$f":"B21*D21","v":2830.08},15,{"$f":"E21","v":2830.08},{"$f":"SUM(J22:AM22)","v":1931},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V21","v":0},0,0,0,0,null,null,null,null,null,null,2,{"$f":"AH21","v":2},{"$f":"AI21","v":2},{"$f":"AJ21","v":2},{"$f":"AK21","v":2},2,2,2,2,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J22:AY22)","v":2831},{"$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$5*AH21","v":315},352,336,352,336,240,315,270,315,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q22*$F21","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH22*$F21","v":4725},5280,5040,5280,5040,3600,4725,4050,4725]
["       Installation of Wiring (Panels)",{"$f":"B18","v":7428.9599999999991},"4 panels per hour",0.25,{"$f":"B24*D24","v":1857.2399999999998},15,{"$f":"E24","v":1857.2399999999998},{"$f":"SUM(J25:AM25)","v":1931},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V24","v":0},{"$f":"W24","v":0},{"$f":"X24","v":0},0,0,null,null,null,null,null,null,2,{"$f":"AH24","v":2},2,{"$f":"AJ24","v":2},{"$f":"AK24","v":2},2,2,2,2]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J25:AY25)","v":2831},{"$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$5*AH24","v":315},352,336,352,336,240,315,270,315,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J26:AY26)","v":42465},{"$f":"J25*$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":4725},5280,5040,5280,5040,3600,4725,4050,4725,0,0,0,0,0,0,0,0,0]
[]
["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,{"$f":"AH9+AH12+AH15+AH18+AH21+AH24","v":10},10,10,10,10,10,10,10,10]
["Total Hours",null,null,null,null,null,{"$f":"SUM(G9:G24)","v":9463.3299999999981},{"$f":"SUM(H9:H24)","v":9655},{"$f":"SUM(J29:AY29)","v":14155},null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"V10+V13+V16+V19+V22+V25","v":0},0,0,0,0,0,null,null,null,null,null,null,1575,1760,1680,1760,1680,1200,1575,1350,1575]
["Total Cost for General Laborers",null,null,null,null,null,null,null,{"$f":"SUM(J30:AY30)","v":212325},{"$f":"J22*$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,23625,26400,25200,26400,25200,18000,23625,20250,23625,{"$f":"AQ22*$F21","v":0},0,0,0,0,0,0,0,0]
[]
["Electricians"]
[]
["       Installation of Wiring (Junction Boxes)",{"$f":"Capex!D67+Capex!D68","v":14813.92},"2 person-hours per box (junior electrician)",2,{"$f":"B34*D34","v":29627.84},20,{"$f":"E34","v":29627.84},{"$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,{"$f":"AO43","v":0},0.5,0.5,0.5,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J44:AY44)","v":228.75},{"$f":"J$5*J43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH$5*AH43","v":0},0,0,0,0,0,0,0,0,75,78.75,75,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J45:AY45)","v":4575},{"$f":"J44*$F43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH44*$F43","v":0},0,0,0,0,0,0,0,0,1500,1575,1500,0,0,0,0,0,0]
["       PV Systems Engineer",null,"12 months x 10500 Euros x 1.2652",{"$f":"D49/2","v":1171.875},{"$f":"B46*D46","v":0},90,{"$f":"E46","v":0},{"$f":"SUM(J47:AM47)","v":482.75},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,0.5,{"$f":"AH46","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J47:AY47)","v":707.75},{"$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$5*AH46","v":78.75},88,84,88,84,60,78.75,67.5,78.75,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J48:AY48)","v":63697.5},{"$f":"J47*$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":7087.5},7920,7560,7920,7560,5400,7087.5,6075,7087.5,0,0,0,0,0,0,0,0,0]
["       Senior Electrician",1,"full time x annual salary 70000 x 1.265",{"$f":"D77","v":2343.75},{"$f":"B49*D49","v":2343.75},60,{"$f":"E49","v":2343.75},{"$f":"SUM(J51:AM51)","v":28965},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V49","v":0},{"$f":"W49","v":0},0,0,0,null,null,null,null,null,null,0.5,{"$f":"AH49","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$5*V49","v":0},{"$f":"W$5*W49","v":0},0,0,0,0,null,null,null,null,null,null,{"$f":"AH$5*AH49","v":78.75},88,84,88,84,60,78.75,67.5,78.75,75,78.75,75]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J51:AY51)","v":56190},{"$f":"J$5*J49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH50*$F49","v":4725},5280,5040,5280,5040,3600,4725,4050,4725,4500,4725,4500,0,0,0,0,0,0]
["Total Electricians",null,null,null,null,null,null,null,null,{"$f":"J34+J37+J40+J43+J46+J49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH34+AH37+AH40+AH43+AH46+AH49","v":2},2,2,2,2,2,2,2,2,1,1,1]
[null,null,null,null,null,null,null,null,null,{"$f":"J35+J38+J41+J44+J47+J51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,315,352,336,352,336,240,315,270,315,150,157.5,150]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,14962.5,16720,15960,16720,15960,11400,14962.5,12825,14962.5,6000,6300,6000]
[]
["Total Non-Administrative Labor",null,null,null,{"$f":"SUM(E9:E49)","v":44494.92},null,null,null,{"$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":12},12,12,12,12,12,12,12,12,1,1,1]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J57:AY57)","v":17443.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,1890,2112,2016,2112,2016,1440,1890,1620,1890,150,157.5,150]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J58:AY58)","v":365097.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,38587.5,43120,41160,43120,41160,29400,38587.5,33075,38587.5,6000,6300,6000,{"$f":"AT51*$F49","v":0},0,0,0,0,0]
[]
["Management"]
[]
["           Project Manager",0.14000000000000001,null,2500,{"$f":"B62*D62","v":350.00000000000006},50,{"$f":"E62","v":350.00000000000006},{"$f":"SUM(J63:AM63)","v":262.22000000000003},null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"$B62","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,{"$f":"$B62","v":0.14000000000000001},0.14000000000000001,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J63:AY63)","v":389.27000000000004},{"$f":"J$5*J62","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB$5*AB62","v":22.05},18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,22.05,24.64,23.520000000000003,24.64,23.520000000000003,16.8,22.05,18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J64:AY64)","v":19463.5},{"$f":"J63*$F62","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB63*$F62","v":1102.5},945.00000000000011,1102.5,1050.0000000000002,1102.5,1050.0000000000002,1102.5,1232,1176.0000000000002,1232,1176.0000000000002,840,1102.5,945.00000000000011,1102.5,1050.0000000000002,1102.5,1050.0000000000002,0,0,0,0,0,0]
["           Financial Manager",0.14000000000000001,null,2500,{"$f":"B65*D65","v":350.00000000000006},50,{"$f":"E65","v":350.00000000000006},{"$f":"SUM(J66:AM66)","v":262.22000000000003},null,{"$f":"J62","v":0},{"$f":"K62","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"$B65","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J66:AY66)","v":389.27000000000004},{"$f":"J$5*J65","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB$5*AB65","v":22.05},18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,22.05,24.64,23.520000000000003,24.64,23.520000000000003,16.8,22.05,18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J67:AY67)","v":19463.5},{"$f":"J66*$F65","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB66*$F65","v":1102.5},945.00000000000011,1102.5,1050.0000000000002,1102.5,1050.0000000000002,1102.5,1232,1176.0000000000002,1232,1176.0000000000002,840,1102.5,945.00000000000011,1102.5,1050.0000000000002,1102.5,1050.0000000000002,0,0,0,0,0,0]
["           Architect",0.25,null,3750,{"$f":"B68*D68","v":937.5},40,{"$f":"E68","v":937.5},{"$f":"SUM(J69:AM69)","v":436.07499999999999},null,{"$f":"J70/(J$5*$F68)","v":0},{"$f":"K70/(K$5*$F68)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0.14000000000000001,0.14000000000000001,{"$f":"$B68","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J69:AY69)","v":662.95},{"$f":"J70/$F68","v":0},{"$f":"K70/$F68","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB$5*AB68","v":22.05},18.900000000000002,39.375,37.5,39.375,37.5,39.375,44,42,44,42,30,39.375,33.75,39.375,37.5,39.375,37.5,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J70:AY70)","v":26518},{"$f":"870*J$62","v":0},{"$f":"870*K$62","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB69*$F68","v":882},756.00000000000011,1575,1500,1575,1500,1575,1760,1680,1760,1680,1200,1575,1350,1575,1500,1575,1500,0,0,0,0,0,0]
["           Civil Engineer",1,null,3750,{"$f":"B71*D71","v":3750},40,{"$f":"H71","v":1621.45},{"$f":"SUM(J72:AM72)","v":1621.45},null,{"$f":"J73/(J$5*$F71)","v":0},{"$f":"K73/(K$5*$F71)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0.14000000000000001,0.14000000000000001,{"$f":"$B71","v":1},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0]
[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},{"$f":"SUM(J78:AM78)","v":1580.5},null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,{"$f":"$B77","v":1},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,{"$f":"AT79/(AT$5*$F77)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J78:AY78)","v":2030.5},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB$5*AB77","v":0},0,157.5,150,157.5,150,157.5,176,168,176,168,120,157.5,135,157.5,0,0,0,{"$f":"AT79/$F77","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J79:AY79)","v":50762.5},0,0,0,0,0,0,{"$f":"P78*$F77","v":0},{"$f":"Q78*$F77","v":0},0,null,null,null,null,null,null,null,null,null,{"$f":"AB78*$F77","v":0},0,3937.5,3750,3937.5,3750,3937.5,4400,4200,4400,4200,3000,3937.5,3375,3937.5,0,0,0,{"$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,{"$f":"H80","v":29.779999999999998},{"$f":"SUM(J83:AM83)","v":29.779999999999998},null,{"$f":"J82/(J$5*$F80)","v":0},{"$f":"K82/(K$5*$F80)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"$B80","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,{"$f":"$B80","v":0.14000000000000001},0.14000000000000001,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J82/$F80","v":0},{"$f":"K82/$F80","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB$5*AB80","v":22.05},18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,22.05,24.64,23.520000000000003,24.64,23.520000000000003,16.8,22.05,18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,{"$f":"AT82/$F80","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"870*J$62","v":0},{"$f":"870*K$62","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB81*$F80","v":275.625},236.25000000000003,275.625,262.50000000000006,275.625,262.50000000000006,275.625,308,294.00000000000006,308,294.00000000000006,210,275.625,236.25000000000003,275.625,262.50000000000006,275.625,262.50000000000006,{"$f":"870*AT$62","v":0},0,0,0,0,0]
["Total Administrative Labor",null,null,null,{"$f":"SUM(E62:E80)","v":8584.375},null,{"$f":"G62+G65+G68+G71+G74+G77+G80","v":5894.7},4454.4650000000001,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB62+AB65+AB68+AB71+AB74+AB77+AB80","v":0.84000000000000008},0.84000000000000008,2.81,2.81,2.81,2.81,2.81,2.81,2.81,2.81,2.81,2.81,2.81,2.81,2.81,0.81,0.81,0.81]
[null,null,null,null,null,null,0,0,5932.71,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,132.30000000000001,113.40000000000002,442.57499999999999,421.5,442.57499999999999,421.5,442.57499999999999,494.55999999999995,472.08,494.55999999999995,472.08,337.2,442.57499999999999,379.35,442.57499999999999,121.5,127.57499999999999,121.5]
[null,null,null,null,null,null,0,0,{"$f":"SUM(J85:AY85)","v":127903.62500000006},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,4035.6750000000002,3476.5500000000006,8666.1749999999993,8259.3000000000011,8666.1749999999993,8259.3000000000011,8236.7250000000004,9175.6,8769.6,9175.6,8769.6,6333.6,8236.7250000000004,7094.85,8236.7250000000004,4106.1000000000013,4299.2250000000004,4106.1000000000013,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(G15:G80)","v":58852.7},{"$f":"SUM(H15:H80)","v":52246.714999999997}]
["     Total Labor",null,null,null,{"$f":"E56+E83","v":53079.294999999998},null,null,null,{"$f":"MAX(J87:AY87)","v":14.81},{"$f":"J56+J83","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB56+AB83","v":0.84000000000000008},0.84000000000000008,2.81,2.81,2.81,2.81,14.81,14.81,14.81,14.81,14.81,14.81,14.81,14.81,14.81,1.81,1.81,1.81]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J88:AY88)","v":23765.48},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,132.30000000000001,113.40000000000002,442.57499999999999,421.5,442.57499999999999,421.5,2332.5749999999998,2606.56,2488.08,2606.56,2488.08,1777.2,2332.5749999999998,1999.35,2332.5749999999998,271.5,285.07499999999999,271.5]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J89:AY89)","v":493001.12499999983},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,4035.6750000000002,3476.5500000000006,8666.1749999999993,8259.3000000000011,8666.1749999999993,8259.3000000000011,46824.224999999999,52295.6,49929.599999999999,52295.6,49929.599999999999,35733.599999999999,46824.224999999999,40169.85,46824.224999999999,10106.100000000002,10599.225,10106.100000000002,0,0,0,0,0,0]
["`",null,null,null,null,null,null,null,null,{"$f":"B91","v":0.6},{"$f":"J90","v":0.6},{"$f":"K90","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,null,null,null,null,null,null,null,null,null,{"$f":"AA90","v":0},0,{"$f":"B91","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
["    Supplement for transportation and logistics",0.6,null,null,null,null,null,null,{"$f":"SUM(J91:AY91)","v":291293.33999999991},{"$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},0,5199.704999999999,4955.5800000000008,5199.704999999999,4955.5800000000008,28094.535,31377.359999999997,29957.759999999998,31377.359999999997,29957.759999999998,21440.16,28094.535,24101.91,28094.535,6063.6600000000008,6359.5349999999999,6063.6600000000008]
["   Supplement for BESS Installation",null,null,null,null,null,null,null,{"$f":"0.05*Capex!F74","v":71460.785000000018}]
["Total Construction Labor",0,null,null,{"$f":"E87","v":53079.294999999998},null,{"$f":"G86","v":58852.7},{"$f":"H86","v":52246.714999999997},{"$f":"I89+I91+I92","v":855755.24999999977},{"$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},3476.5500000000006,13865.879999999997,13214.880000000001,13865.879999999997,13214.880000000001,74918.759999999995,83672.959999999992,79887.360000000001,83672.959999999992,79887.360000000001,57173.759999999995,74918.759999999995,64271.759999999995,74918.759999999995,16169.760000000002,16958.760000000002,16169.760000000002,0,0,0,0,0,0]

{"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":5000},{"$f":"B9/Inputs!$E$10/1000","v":0.96629560915275192},"1 Euro per kw total",null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$5*$B9/12","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"CP$5*$B9/12","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"FB$5*$B9/12","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"GH$5*$B9/12","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"HN$5*$B9/12","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"JZ$5*$B9/12","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"LX$5*$B9/12","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"MZ$5*$B9/12","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"NZ$5*$B9/12","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"QL$5*$B9/12","v":416.66666666666669}]
["      Software",{"$f":"ROUND(Inputs!E10*1000*1,-2)","v":5200},{"$f":"B10/Inputs!$E$10/1000","v":1.004947433518862},"1 Euro per kw",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B10/12*0.1","v":43.333333333333336},43.333333333333336,43.333333333333336,43.333333333333336,43.333333333333336,43.333333333333336,{"$f":"AO$5*$B10/12","v":433.33333333333331},{"$f":"AP$5*$B10/12","v":433.33333333333331},{"$f":"AQ$5*$B10/12","v":433.33333333333331},{"$f":"AR$5*$B10/12","v":433.33333333333331},433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,{"$f":"FB$5*$B10/12","v":433.33333333333331},433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,{"$f":"FL$5*$B10/12","v":433.33333333333331},433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,{"$f":"FV$5*$B10/12","v":433.33333333333331},433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,{"$f":"GF$5*$B10/12","v":433.33333333333331},433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,{"$f":"GP$5*$B10/12","v":433.33333333333331},433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,{"$f":"GZ$5*$B10/12","v":433.33333333333331},433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,{"$f":"NY$5*$B10/12","v":433.33333333333331},433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331,433.33333333333331]
["      Electrical Parts Replacement",{"$f":"B9","v":5000},{"$f":"B11/Inputs!$E$10/1000","v":0.96629560915275192},"1 Euro per kw (includes inverter maintenance)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$5*$B11/12","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"CP$5*$B11/12","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"CZ$5*$B11/12","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"DJ$5*$B11/12","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"DT$5*$B11/12","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"ED$5*$B11/12","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"EN$5*$B11/12","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"HN$5*$B11/12","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"HX$5*$B11/12","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"IH$5*$B11/12","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"IR$5*$B11/12","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"JB$5*$B11/12","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"JL$5*$B11/12","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,{"$f":"JZ$5*$B11/12","v":416.66666666666669},416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669,416.66666666666669]
["      Warranty",{"$f":"0.02*(Capex!F42+Capex!F74)","v":44944.369712000007},{"$f":"B12/Inputs!$E$10/1000","v":8.6859094217687094},"2% of capital costs for panels plus batteries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B12*AI5/12","v":3745.3641426666672},{"$f":"$B12*AJ5/12","v":3745.3641426666672},3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,{"$f":"$B12*CV5/12","v":3745.3641426666672},3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,{"$f":"$B12*FH5/12","v":3745.3641426666672},3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,{"$f":"$B12*HT5/12","v":3745.3641426666672},3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,{"$f":"$B12*KF5/12","v":3745.3641426666672},3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,{"$f":"$B12*MR5/12","v":3745.3641426666672},3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,{"$f":"$B12*PD5/12","v":3745.3641426666672},3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672,3745.3641426666672]
["      Battery system maintenance (parts)",{"$f":"Capex!F74*0.03","v":42876.471000000005},{"$f":"B13/Inputs!$E$10/1000","v":8.2862691326530626},"3% of Capital Costs ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B13/12","v":3573.0392500000003},3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,{"$f":"AU$5*$B13/12","v":3573.0392500000003},3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,{"$f":"OO$5*$B13/12","v":3573.0392500000003},3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003,3573.0392500000003]
["      Bandwidth Consumption/internet access",{"$f":"Inputs!E11*100*12","v":1200},{"$f":"B14/Inputs!$E$10/1000","v":0.23191094619666047},"EUR 100 per site per month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"SUM(Calculations!AG245:AR245)","v":47454.671999999999},{"$f":"B15/Inputs!$E$10/1000","v":9.1710482374768088},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556,3954.556]
["      Computing Infrastructure Repairs & Replacement",{"$f":"Inputs!E11*125*12","v":1500},{"$f":"B16/Inputs!$E$10/1000","v":0.28988868274582558},"EUR 0 per site per month first 4 years, 125/month thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125]
["      Tools and Misc supplies",{"$f":"Inputs!E11*150*12","v":1800},{"$f":"B17/Inputs!$E$10/1000","v":0.34786641929499068},"150/month/site",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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!$E10*1000000*0.1","v":517440}]
[null,{"$f":"SUM(B9:B18)","v":154975.512712},{"$f":"SUM(C9:C18)","v":29.950431491960419},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,{"$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":22397.838223237373},{"$f":"B23/Inputs!$E$10/1000","v":4.3285865459255906},"2% of revenues",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.02*Calculations!AG233","v":2711.1020982837676},{"$f":"0.02*Calculations!AH233","v":2618.2013688265542},{"$f":"0.02*Calculations!AI233","v":2266.7774300222454},{"$f":"0.02*Calculations!AJ233","v":1772.4393784543115},{"$f":"0.02*Calculations!AK233","v":1419.31561966455},{"$f":"0.02*Calculations!AL233","v":887.72483516573209},{"$f":"0.02*Calculations!AM233","v":1187.1317929508532},{"$f":"0.02*Calculations!AN233","v":1201.3316485075277},{"$f":"0.02*Calculations!AO233","v":1818.1287113937649},{"$f":"0.02*Calculations!AP233","v":1771.4966665731199},{"$f":"0.02*Calculations!AQ233","v":2271.2861996184806},{"$f":"0.02*Calculations!AR233","v":2472.9024737764653},{"$f":"0.02*Calculations!AS233","v":2714.9745472638319},{"$f":"0.02*Calculations!AT233","v":2620.0980501379313},{"$f":"0.02*Calculations!AU233","v":2267.0125922375578},{"$f":"0.02*Calculations!AV233","v":1771.1662384330909},{"$f":"0.02*Calculations!AW233","v":1417.3292600303535},{"$f":"0.02*Calculations!AX233","v":884.38968513572854},{"$f":"0.02*Calculations!AY233","v":1182.3122101524202},{"$f":"0.02*Calculations!AZ233","v":1195.6678821672729},{"$f":"0.02*Calculations!BA233","v":1809.8793337094144},{"$f":"0.02*Calculations!BB233","v":1777.7760986788157},{"$f":"0.02*Calculations!BC233","v":2259.2173248834019},{"$f":"0.02*Calculations!BD233","v":2458.6464931054165},{"$f":"0.02*Calculations!BE233","v":2700.3559705772127},{"$f":"0.02*Calculations!BF233","v":2605.6725433144725},{"$f":"0.02*Calculations!BG233","v":2254.6416661183084},{"$f":"0.02*Calculations!BH233","v":1761.1229471084455},{"$f":"0.02*Calculations!BI233","v":1409.2675682058134},{"$f":"0.02*Calculations!BJ233","v":874.88954135675624},{"$f":"0.02*Calculations!BK233","v":1173.51545651372},{"$f":"0.02*Calculations!BL233","v":1186.7918119525909},{"$f":"0.02*Calculations!BM233","v":1798.1947141576545},{"$f":"0.02*Calculations!BN233","v":1784.2329344740574},{"$f":"0.02*Calculations!BO233","v":2245.9134439252575},{"$f":"0.02*Calculations!BP233","v":2444.6413808181796},{"$f":"0.02*Calculations!BQ233","v":2686.0125209332664},{"$f":"0.02*Calculations!BR233","v":2591.5127280729712},{"$f":"0.02*Calculations!BS233","v":2242.5011996580629},{"$f":"0.02*Calculations!BT233","v":1751.2610424942091},{"$f":"0.02*Calculations!BU233","v":1401.3519530244719},{"$f":"0.02*Calculations!BV233","v":865.4839647995617},{"$f":"0.02*Calculations!BW233","v":1164.8415303003078},{"$f":"0.02*Calculations!BX233","v":1178.9361859950816},{"$f":"0.02*Calculations!BY233","v":1786.6952599125545},{"$f":"0.02*Calculations!BZ233","v":1790.8678071404208},{"$f":"0.02*Calculations!CA233","v":2232.839382686936},{"$f":"0.02*Calculations!CB233","v":2430.8857292988168},{"$f":"0.02*Calculations!CC233","v":2671.9427557309559},{"$f":"0.02*Calculations!CD233","v":2577.6171805998711},{"$f":"0.02*Calculations!CE233","v":2230.5899719519443},{"$f":"0.02*Calculations!CF233","v":1741.5795331421689},{"$f":"0.02*Calculations!CG233","v":1393.5816186784618},{"$f":"0.02*Calculations!CH233","v":856.17201411424037},{"$f":"0.02*Calculations!CI233","v":1156.2895614714673},{"$f":"0.02*Calculations!CJ233","v":1169.409645413217},{"$f":"0.02*Calculations!CK233","v":1775.3798163159747},{"$f":"0.02*Calculations!CL233","v":1797.6813675477072},{"$f":"0.02*Calculations!CM233","v":2219.9938273652469},{"$f":"0.02*Calculations!CN233","v":2417.3781558392297},{"$f":"0.02*Calculations!CO233","v":2655.5236159169535},{"$f":"0.02*Calculations!CP233","v":2563.9845034642608},{"$f":"0.02*Calculations!CQ233","v":2218.9067849799048},{"$f":"0.02*Calculations!CR233","v":1732.0774456145634},{"$f":"0.02*Calculations!CS233","v":1385.9557838644391},{"$f":"0.02*Calculations!CT233","v":846.95275732136145},{"$f":"0.02*Calculations!CU233","v":1147.8586921733202},{"$f":"0.02*Calculations!CV233","v":1160.9018055535862},{"$f":"0.02*Calculations!CW233","v":1764.247247088899},{"$f":"0.02*Calculations!CX233","v":1804.6742843177781},{"$f":"0.02*Calculations!CY233","v":2207.3754869738805},{"$f":"0.02*Calculations!CZ233","v":2404.1173025001799},{"$f":"0.02*Calculations!DA233","v":2628.3930847326415},{"$f":"0.02*Calculations!DB233","v":2550.6133254773458},{"$f":"0.02*Calculations!DC233","v":2197.0204688472568},{"$f":"0.02*Calculations!DD233","v":1722.7538243862132},{"$f":"0.02*Calculations!DE233","v":1371.9605758069501},{"$f":"0.02*Calculations!DF233","v":837.82527171869208},{"$f":"0.02*Calculations!DG233","v":1139.5480766527749},{"$f":"0.02*Calculations!DH233","v":1152.5149859657045},{"$f":"0.02*Calculations!DI233","v":1753.2964342173352},{"$f":"0.02*Calculations!DJ233","v":1811.8472438901592},{"$f":"0.02*Calculations!DK233","v":2194.9830932136701},{"$f":"0.02*Calculations!DL233","v":2391.1018359747804},{"$f":"0.02*Calculations!DM233","v":2601.5326188251433},{"$f":"0.02*Calculations!DN233","v":2528.7191747761472},{"$f":"0.02*Calculations!DO233","v":2174.4764858668041},{"$f":"0.02*Calculations!DP233","v":1707.697687529969},{"$f":"0.02*Calculations!DQ233","v":1357.6294813574586},{"$f":"0.02*Calculations!DR233","v":828.78864378884725},{"$f":"0.02*Calculations!DS233","v":1131.3568811726864},{"$f":"0.02*Calculations!DT233","v":1145.0395862551488},{"$f":"0.02*Calculations!DU233","v":1742.5262778400456},{"$f":"0.02*Calculations!DV233","v":1819.20095058941},{"$f":"0.02*Calculations!DW233","v":2182.8154003451236},{"$f":"0.02*Calculations!DX233","v":2378.3304474544507},{"$f":"0.02*Calculations!DY233","v":2574.9395298853656},{"$f":"0.02*Calculations!DZ233","v":2502.8508922468786},{"$f":"0.02*Calculations!EA233","v":2152.1569123150775},{"$f":"0.02*Calculations!EB233","v":1690.0020940541322},{"$f":"0.02*Calculations!EC233","v":1343.4410428317774},{"$f":"0.02*Calculations!ED233","v":819.84196910786329},{"$f":"0.02*Calculations!EE233","v":1123.2842839282173},{"$f":"0.02*Calculations!EF233","v":1136.1010541574999},{"$f":"0.02*Calculations!EG233","v":1731.9356961380806},{"$f":"0.02*Calculations!EH233","v":1826.7361266942703},{"$f":"0.02*Calculations!EI233","v":2170.8711850632017},{"$f":"0.02*Calculations!EJ233","v":2365.8018524973122},{"$f":"0.02*Calculations!EK233","v":2548.6111563644295},{"$f":"0.02*Calculations!EL233","v":2477.2401102005351},{"$f":"0.02*Calculations!EM233","v":2130.0595143547062},{"$f":"0.02*Calculations!EN233","v":1672.4826477137126},{"$f":"0.02*Calculations!EO233","v":1329.3938401909361},{"$f":"0.02*Calculations!EP233","v":810.98435225467779},{"$f":"0.02*Calculations!EQ233","v":1115.3294749643892},{"$f":"0.02*Calculations!ER233","v":1128.0722951507723},{"$f":"0.02*Calculations!ES233","v":1721.5236252261248},{"$f":"0.02*Calculations!ET233","v":1834.4535125085943},{"$f":"0.02*Calculations!EU233","v":2159.1492463743361},{"$f":"0.02*Calculations!EV233","v":2352.2598715512918},{"$f":"0.02*Calculations!EW233","v":2522.5448632072985},{"$f":"0.02*Calculations!EX233","v":2451.8842654016712},{"$f":"0.02*Calculations!EY233","v":2108.1820803845899},{"$f":"0.02*Calculations!EZ233","v":1655.1375950883819},{"$f":"0.02*Calculations!FA233","v":1315.4864675314507},{"$f":"0.02*Calculations!FB233","v":802.21490672151265},{"$f":"0.02*Calculations!FC233","v":1107.4916560948213},{"$f":"0.02*Calculations!FD233","v":1120.1612626777719},{"$f":"0.02*Calculations!FE233","v":1711.2890190456255},{"$f":"0.02*Calculations!FF233","v":1842.3538664340674},{"$f":"0.02*Calculations!FG233","v":2147.6484054756856},{"$f":"0.02*Calculations!FH233","v":2328.1705899558215},{"$f":"0.02*Calculations!FI233","v":2496.7380415890475},{"$f":"0.02*Calculations!FJ233","v":2426.7808201300386},{"$f":"0.02*Calculations!FK233","v":2086.5224208185568},{"$f":"0.02*Calculations!FL233","v":1637.9652002118723},{"$f":"0.02*Calculations!FM233","v":1301.717532944612},{"$f":"0.02*Calculations!FN233","v":793.53275482514812},{"$f":"0.02*Calculations!FO233","v":1099.7700408216417},{"$f":"0.02*Calculations!FP233","v":1113.0569596372927},{"$f":"0.02*Calculations!FQ233","v":1701.2308492597092},{"$f":"0.02*Calculations!FR233","v":1850.437965044732},{"$f":"0.02*Calculations!FS233","v":2136.3675056365923},{"$f":"0.02*Calculations!FT233","v":2304.3211001454133},{"$f":"0.02*Calculations!FU233","v":2471.1881086537592},{"$f":"0.02*Calculations!FV233","v":2401.9272619266035},{"$f":"0.02*Calculations!FW233","v":2065.0783678662192},{"$f":"0.02*Calculations!FX233","v":1620.9637443982358},{"$f":"0.02*Calculations!FY233","v":1288.0856583771799},{"$f":"0.02*Calculations!FZ233","v":784.93702761908219},{"$f":"0.02*Calculations!GA233","v":1092.1638542565693},{"$f":"0.02*Calculations!GB233","v":1104.6892137138486},{"$f":"0.02*Calculations!GC233","v":1691.3481051498593},{"$f":"0.02*Calculations!GD233","v":1858.7066031633058},{"$f":"0.02*Calculations!GE233","v":2115.0993403270413},{"$f":"0.02*Calculations!GF233","v":2280.7090151622006},{"$f":"0.02*Calculations!GG233","v":2445.8925072560255},{"$f":"0.02*Calculations!GH233","v":2377.3211033420857},{"$f":"0.02*Calculations!GI233","v":2043.8477753160109},{"$f":"0.02*Calculations!GJ233","v":1604.1315260698279},{"$f":"0.02*Calculations!GK233","v":1274.5894794934609},{"$f":"0.02*Calculations!GL233","v":776.42686480656107},{"$f":"0.02*Calculations!GM233","v":1084.672333043151},{"$f":"0.02*Calculations!GN233","v":1097.1266445412941},{"$f":"0.02*Calculations!GO233","v":1681.6397935143616},{"$f":"0.02*Calculations!GP233","v":1862.4440477509474},{"$f":"0.02*Calculations!GQ233","v":2093.3483511278446},{"$f":"0.02*Calculations!GR233","v":2257.3319718087964},{"$f":"0.02*Calculations!GS233","v":2420.848705705012},{"$f":"0.02*Calculations!GT233","v":2352.9598816880075},{"$f":"0.02*Calculations!GU233","v":2022.828518320388},{"$f":"0.02*Calculations!GV233","v":1587.4668605870097},{"$f":"0.02*Calculations!GW233","v":1261.2276455387603},{"$f":"0.02*Calculations!GX233","v":768.001414654477},{"$f":"0.02*Calculations!GY233","v":1077.2947252801591},{"$f":"0.02*Calculations!GZ233","v":1089.6786963833911},{"$f":"0.02*Calculations!HA233","v":1672.1049385684939},{"$f":"0.02*Calculations!HB233","v":1850.4717933242446},{"$f":"0.02*Calculations!HC233","v":2071.8138776643382},{"$f":"0.02*Calculations!HD233","v":2234.1876304117773},{"$f":"0.02*Calculations!HE233","v":2396.0541975110805},{"$f":"0.02*Calculations!HF233","v":2328.8411587902146},{"$f":"0.02*Calculations!HG233","v":2002.01849318316},{"$f":"0.02*Calculations!HH233","v":1570.968080079537},{"$f":"0.02*Calculations!HI233","v":1247.9988192041903},{"$f":"0.02*Calculations!HJ233","v":759.65983390812471},{"$f":"0.02*Calculations!HK233","v":1070.0302904461225},{"$f":"0.02*Calculations!HL233","v":1082.936953468633},{"$f":"0.02*Calculations!HM233","v":1662.7425818464533},{"$f":"0.02*Calculations!HN233","v":1838.689744837026},{"$f":"0.02*Calculations!HO233","v":2050.4937646752924},{"$f":"0.02*Calculations!HP233","v":2211.273674587515},{"$f":"0.02*Calculations!HQ233","v":2371.5065011349279},{"$f":"0.02*Calculations!HR233","v":2304.9625207448548},{"$f":"0.02*Calculations!HS233","v":1981.4156171489501},{"$f":"0.02*Calculations!HT233","v":1554.6335332796391},{"$f":"0.02*Calculations!HU233","v":1234.9016764928317},{"$f":"0.02*Calculations!HV233","v":751.40128770680326},{"$f":"0.02*Calculations!HW233","v":1062.8782993250047},{"$f":"0.02*Calculations!HX233","v":1075.1236842412738},{"$f":"0.02*Calculations!HY233","v":1653.5517821050194},{"$f":"0.02*Calculations!HZ233","v":1827.0967192295188},{"$f":"0.02*Calculations!IA233","v":2029.3858783535741},{"$f":"0.02*Calculations!IB233","v":2188.587811010344},{"$f":"0.02*Calculations!IC233","v":2347.2031597392202},{"$f":"0.02*Calculations!ID233","v":2281.3215776767829},{"$f":"0.02*Calculations!IE233","v":1961.0178281947369},{"$f":"0.02*Calculations!IF233","v":1538.461585356747},{"$f":"0.02*Calculations!IG233","v":1221.9349065872163},{"$f":"0.02*Calculations!IH233","v":743.22494950026066},{"$f":"0.02*Calculations!II233","v":1055.8380339330045},{"$f":"0.02*Calculations!IJ233","v":1068.0151591868932},{"$f":"0.02*Calculations!IK233","v":1644.5316152289297},{"$f":"0.02*Calculations!IL233","v":1815.6915523215368},{"$f":"0.02*Calculations!IM233","v":2008.4881061325982},{"$f":"0.02*Calculations!IN233","v":2166.1277691830342},{"$f":"0.02*Calculations!IO233","v":2323.1417409427017},{"$f":"0.02*Calculations!IP233","v":2257.9159635003739},{"$f":"0.02*Calculations!IQ233","v":1940.8230848234825},{"$f":"0.02*Calculations!IR233","v":1522.4506177538769},{"$f":"0.02*Calculations!IS233","v":1209.0972117181411},{"$f":"0.02*Calculations!IT233","v":735.13000096596863},{"$f":"0.02*Calculations!IU233","v":1048.9087874464819},{"$f":"0.02*Calculations!IV233","v":1061.0183328601704},{"$f":"0.02*Calculations!IW233","v":1635.6811741379704},{"$f":"0.02*Calculations!IX233","v":1804.4730986955751},{"$f":"0.02*Calculations!IY233","v":1987.7983564748854},{"$f":"0.02*Calculations!IZ233","v":2143.8913012095559},{"$f":"0.02*Calculations!JA233","v":2299.3198365767607},{"$f":"0.02*Calculations!JB233","v":2234.7433356827141},{"$f":"0.02*Calculations!JC233","v":1920.829365859812},{"$f":"0.02*Calculations!JD233","v":1506.5990280256372},{"$f":"0.02*Calculations!JE233","v":1196.3873070347761},{"$f":"0.02*Calculations!JF233","v":727.11563192722201},{"$f":"0.02*Calculations!JG233","v":1042.0898641309989},{"$f":"0.02*Calculations!JH233","v":1054.6311928349639},{"$f":"0.02*Calculations!JI233","v":1621.4601619215596},{"$f":"0.02*Calculations!JJ233","v":1793.4402315817831},{"$f":"0.02*Calculations!JK233","v":1967.3145586627363},{"$f":"0.02*Calculations!JL233","v":2121.8761815700946},{"$f":"0.02*Calculations!JM233","v":2275.735062444397},{"$f":"0.02*Calculations!JN233","v":2211.8013750091509},{"$f":"0.02*Calculations!JO233","v":1901.0346702477229},{"$f":"0.02*Calculations!JP233","v":1490.905229677847},{"$f":"0.02*Calculations!JQ233","v":1183.803920476076},{"$f":"0.02*Calculations!JR233","v":719.18104027205288},{"$f":"0.02*Calculations!JS233","v":1035.3805792714647},{"$f":"0.02*Calculations!JT233","v":1047.3569774838743},{"$f":"0.02*Calculations!JU233","v":1604.6230021073059},{"$f":"0.02*Calculations!JV233","v":1782.5918427447984},{"$f":"0.02*Calculations!JW233","v":1947.0346625909842},{"$f":"0.02*Calculations!JX233","v":2100.0802068983139},{"$f":"0.02*Calculations!JY233","v":2252.3850580816124},{"$f":"0.02*Calculations!JZ233","v":2189.0877853511756},{"$f":"0.02*Calculations!KA233","v":1881.4370168503121},{"$f":"0.02*Calculations!KB233","v":1475.3676520087561},{"$f":"0.02*Calculations!KC233","v":1171.3457926434646},{"$f":"0.02*Calculations!KD233","v":711.32543187295084},{"$f":"0.02*Calculations!KE233","v":1028.7802591033858},{"$f":"0.02*Calculations!KF233","v":1040.691076628744},{"$f":"0.02*Calculations!KG233","v":1587.9534443276432},{"$f":"0.02*Calculations!KH233","v":1771.9268423724311},{"$f":"0.02*Calculations!KI233","v":1926.9566385618091},{"$f":"0.02*Calculations!KJ233","v":2078.5011957608326},{"$f":"0.02*Calculations!KK233","v":2229.2674865211566},{"$f":"0.02*Calculations!KL233","v":2166.6002934366143},{"$f":"0.02*Calculations!KM233","v":1862.0344442514936},{"$f":"0.02*Calculations!KN233","v":1459.9847399518392},{"$f":"0.02*Calculations!KO233","v":1159.0116766747874},{"$f":"0.02*Calculations!KP233","v":703.54802050738363},{"$f":"0.02*Calculations!KQ233","v":1022.2882407452073},{"$f":"0.02*Calculations!KR233","v":1034.1341307524133},{"$f":"0.02*Calculations!KS233","v":1571.4498202226855},{"$f":"0.02*Calculations!KT233","v":1761.4441589661913},{"$f":"0.02*Calculations!KU233","v":1907.0784770816012},{"$f":"0.02*Calculations!KV233","v":2057.1369884388996},{"$f":"0.02*Calculations!KW233","v":2206.3800340586404},{"$f":"0.02*Calculations!KX233","v":2144.3366486221162},{"$f":"0.02*Calculations!KY233","v":1842.8250105596953},{"$f":"0.02*Calculations!KZ233","v":1444.7549539201611},{"$f":"0.02*Calculations!LA233","v":1146.8003381195242},{"$f":"0.02*Calculations!LB233","v":695.84802777911034},{"$f":"0.02*Calculations!LC233","v":1015.9038721317426},{"$f":"0.02*Calculations!LD233","v":1028.0942028900943},{"$f":"0.02*Calculations!LE233","v":1555.1104780398946},{"$f":"0.02*Calculations!LF233","v":1751.1427392336391},{"$f":"0.02*Calculations!LG233","v":1887.3981886598392},{"$f":"0.02*Calculations!LH233","v":2035.9854467122366},{"$f":"0.02*Calculations!LI233","v":2183.7204100209665},{"$f":"0.02*Calculations!LJ233","v":2122.2946226678932},{"$f":"0.02*Calculations!LK233","v":1823.8067932135034},{"$f":"0.02*Calculations!LL233","v":1429.6767696522854},{"$f":"0.02*Calculations!LM233","v":1134.7105548152356},{"$f":"0.02*Calculations!LN233","v":688.22468304027382},{"$f":"0.02*Calculations!LO233","v":1009.6265119486806},{"$f":"0.02*Calculations!LP233","v":1021.3444804980404},{"$f":"0.02*Calculations!LQ233","v":1538.9337824687595},{"$f":"0.02*Calculations!LR233","v":1741.0215479825604},{"$f":"0.02*Calculations!LS233","v":1867.9138036099764},{"$f":"0.02*Calculations!LT233","v":1936.2534328881886},{"$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$10/1000","v":1.7973098330241186},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$10/1000","v":0.46382189239332094},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$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",{"$f":"ROUND(Capex!F92*0.003,-2)","v":19600},{"$f":"B26/Inputs!$E$10/1000","v":3.7878787878787876},"0.3% of capex",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"B26/12","v":1633.3333333333333},{"$f":"T26","v":1633.3333333333333},{"$f":"U26","v":1633.3333333333333},1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,{"$f":"CS$5*$B26/12","v":1633.3333333333333},1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,{"$f":"FA$5*$B26/12","v":1633.3333333333333},1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333,1633.3333333333333]
["      Legal",500,{"$f":"B27/Inputs!$E$10/1000","v":9.6629560915275192E-2},null,null,null,null,null,null,{"$f":"Calculations!H553","v":8304222.536158774},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":"3115*12","v":37380},{"$f":"B29/Inputs!$E$10/1000","v":7.2240259740259738},null,null,null,null,null,null,null,0,{"$f":"$B29/12*L5","v":3115},{"$f":"$B29/12*M5","v":3115},3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,{"$f":"$B29/12*BY5","v":3115},3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,{"$f":"$B29/12*EK5","v":3115},3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,{"$f":"$B29/12*GW5","v":3115},3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,{"$f":"$B29/12*JI5","v":3115},3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,{"$f":"$B29/12*LU5","v":3115},3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,{"$f":"$B29/12*OG5","v":3115},3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115,3115]
["      Permits and Fees",{"$f":"(10.7)*1000","v":10700},{"$f":"B30/Inputs!$E$10/1000","v":2.0678726035868888},"Estimate 1000 per  Ha per year + 1000 EUR/MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B30/12","v":891.66666666666663},891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,{"$f":"AO$5*$B30/12","v":891.66666666666663},891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,{"$f":"DA$5*$B30/12","v":891.66666666666663},891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,{"$f":"FM$5*$B30/12","v":891.66666666666663},891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,{"$f":"HY$5*$B30/12","v":891.66666666666663},891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,{"$f":"KK$5*$B30/12","v":891.66666666666663},891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,{"$f":"MW$5*$B30/12","v":891.66666666666663},891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,{"$f":"NY$5*$B30/12","v":891.66666666666663},891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,{"$f":"OO$5*$B30/12","v":891.66666666666663},891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663]
["      Misc Professional Consulting",500,{"$f":"B31/Inputs!$E$10/1000","v":9.6629560915275192E-2},null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600,600,600,2200,2200,2200,{"$f":"AO$5*$B31/12","v":41.666666666666664},41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,{"$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":9.6629560915275192E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600,600,600,2200,2200,2200,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,{"$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,{"$f":"SUM(B23:B32)","v":103277.83822323737},{"$f":"SUM(C24:C32)","v":15.630797773654916},{"$f":"Calculations!H553","v":8304222.536158774},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Cost per kw",{"$f":"B33/(Inputs!E$10*1000)","v":19.959384319580504},{"$f":"B34/Inputs!$E$10/1000","v":3.8573330858805857E-3}]
[null,null,{"$f":"B35/Inputs!$E$10/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total Operating Expenses",{"$f":"B19+B33","v":258253.35093523737},{"$f":"C19+C33","v":45.581229265615335},null,null,null,null,null,null,null,{"$f":"SUM(K9:K32)","v":0},3115,3115,3115,3115,3115,3115,3115,3115,4748.333333333333,4748.333333333333,4748.333333333333,4748.333333333333,4748.333333333333,4748.333333333333,4748.333333333333,4748.333333333333,4748.333333333333,4748.333333333333,4748.333333333333,4748.333333333333,4848.333333333333,4848.333333333333,4848.333333333333,21984.061490950437,21891.160761493225,21539.736822688916,24245.398771120981,23892.275012331218,23510.6842278324,19883.424518950858,19897.624374507534,20514.421437393772,20467.789392573126,20967.578925618487,21169.19519977647,22244.600606597171,22149.72410947127,21796.638651570898,21300.792297766431,20946.955319363693,20414.015744469067,20711.93826948576,20725.293941500611,21339.505393042753,21307.402158012155,21788.843384216743,21988.272552438757,22229.982029910552,22135.298602647814,21784.267725451649,21290.749006441787,20938.893627539153,20404.515600690098,20703.141515847059,20716.417871285932,21327.820773490996,21313.858993807396,21775.539503258598,21974.267440151518,22215.638580266605,22121.138787406311,21772.127258991404,21280.887101827549,{"$f":"SUM(BW9:BW32)","v":20930.978012357813},20395.1100241329,20819.467589633648,20833.562245328423,21441.321319245893,21445.49386647376,21887.465442020275,22085.511788632157,22326.568815064293,22232.24323993321,21885.216031285283,21396.205592475508,21048.2076780118,20510.798073447579,20810.915620804808,20824.035704746559,21430.005875649316,21452.307426881049,21874.619886698587,22072.004215172568,22310.149675250294,22218.610562797599,21873.532844313246,21386.703504947902,21040.581843197779,20501.578816654703,20802.484751506661,20815.527864886924,21418.87330642224,21459.300343651117,21862.00154630722,22058.74336183352,22283.01914406598,22205.239384810684,21851.646528180598,21377.379883719554,21026.586635140291,20492.451331052031,20794.174135986115,20807.141045299046,21407.922493550675,21466.473303223498,21849.609152547011,22045.727895308119,22256.158678158481,22183.345234109485,21829.102545200145,21362.323746863309,21012.2555406908,20483.414703122187,20785.982940506026,20799.665645588488,21397.152337173386,21473.827009922748,21837.441459678463,22032.956506787792,22229.565589218702,22157.476951580218,21806.782971648416,21344.628153387472,20998.067102165118,20474.468028441202,20777.910343261556,20790.727113490841,{"$f":"SUM(EI9:EI32)","v":21386.561755471419},21481.362186027611,21825.497244396542,22020.427911830651,22203.237215697769,22131.866169533874,21784.685573688046,21327.108707047053,20984.019899524275,20465.610411588019,20769.955534297729,20782.698354484113,21376.149684559463,21489.079571841936,21813.775305707677,22006.885930884633,22177.170922540638,22106.510324735013,21762.80813971793,21309.76365442172,20970.112526864792,20456.840966054853,20762.117715428161,20774.787322011111,21365.915078378966,21496.979925767406,21802.274464809027,21982.796649289161,22151.364100922387,22081.406879463379,21741.148480151896,21292.591259545214,20956.343592277954,20448.158814158487,20754.396100154983,20767.683018970634,21355.85690859305,21505.064024378073,21790.993564969933,21958.947159478754,22125.814167987101,22056.553321259944,21719.704427199558,21275.589803731575,20942.711717710521,20439.563086952421,20746.78991358991,20759.315273047188,21345.974164483199,21513.332662496647,21769.725399660379,21935.335074495539,22100.518566589366,22031.947162675424,21698.47383464935,21258.757585403167,20929.2155388268,20431.052924139902,20739.298392376491,20751.752703874634,21336.2658528477,21517.070107084288,21747.974410461185,21911.958031142138,{"$f":"SUM(GU9:GU32)","v":22075.474765038351},22007.585941021349,21677.454577653727,21242.092919920349,20915.853704872101,20422.627473987817,20731.9207846135,20744.30475571673,21326.730997901836,21505.097852657585,21726.439936997678,21888.813689745119,22050.680256844422,21983.467218123555,21656.6445525165,21225.594139412879,20902.624878537532,20414.285893241464,20724.656349779463,20737.563012801973,21317.368641179793,21493.315804170365,21705.119824008631,21865.899733920854,22026.132560468268,21959.588580078194,21636.041676482291,21209.25959261298,20889.52773582617,20406.027347040141,20717.504358658345,20729.749743574615,21308.177841438359,21481.72277856286,21684.011937686915,21843.213870343683,22001.829219072559,21935.947637010122,21615.643887528076,21193.087644690087,20876.560965920555,20397.851008833601,20710.464093266346,20722.641218520232,21299.15767456227,21470.317611654878,21663.114165465937,21820.753828516376,21977.76780027604,21912.542022833713,21595.449144156821,21177.076677087218,20863.72327105148,20389.756060299307,20703.534846779821,20715.64439219351,21290.307233471311,21459.099158028916,21642.424415808226,21798.517360542897,21953.945895910099,21889.369395016052,21575.455425193151,21161.225087358976,{"$f":"SUM(JG9:JG32)","v":20851.013366368115},20381.741691260559,20696.71592346434,20709.257252168303,21276.0862212549,21448.066290915121,21621.940617996075,21776.502240903435,21930.361121777736,21866.427434342491,21555.660729581065,21145.531289011185,20838.429979809414,20373.80709960539,20690.006638604806,20701.983036817215,21259.249061440645,21437.217902078137,21601.660721924323,21754.706266231653,21907.011117414953,21843.713844684517,21536.063076183651,21129.993711342097,20825.971851976803,20365.951491206291,20683.406318436726,20695.317135962083,21242.579503660982,21426.552901705771,21581.582697895148,21733.127255094172,21883.893545854495,21821.226352769954,21516.660503584833,21114.610799285179,20813.637736008128,20358.174079840723,20676.914300078548,20688.760190085752,21226.075879556025,21416.07021829953,21561.704536414942,21711.763047772238,21861.006093391981,21798.962707955456,21497.451069893035,21099.3810132535,20801.426397452866,20350.474087112449,20670.529931465084,20682.720262223433,21209.736537373235,21405.76879856698,21542.02424799318,21690.611506045578,21838.346469354306,21776.920682001233,21478.432852546845,21084.302828985627,20789.336614148575,20342.850742373612,20664.252571282021,20675.970539831382,{"$f":"SUM(LS9:LS32)","v":21193.5598418021},21395.647607315899,21522.539862943315,21590.879492221527,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,{"$f":"SUM(OE9:OE32)","v":19654.626059333339},19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,19654.626059333339,537094.62605933321]
[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":45451.642500000002},{"$f":"B38/Inputs!$E$10/1000","v":8.7839445153061231}]
["Admin",{"$f":"Payroll!P35/Inputs!E10","v":0},{"$f":"B39","v":0}]
["Maint",{"$f":"Payroll!P46/Inputs!E10","v":8.7839445153061213},{"$f":"B40","v":8.7839445153061213}]
[null,null,{"$f":"B41/Inputs!$E$10/1000","v":0}]
["Total Including Payroll",{"$f":"B36+B38","v":303704.99343523738},{"$f":"C36+C38","v":54.365173780921459}]
[null,{"$f":"B42/Inputs!E10/1000","v":58.693760326847048},2.347750413073882E-3]
[]
["PV",{"$f":"1.07*C45","v":28.479922385281046},{"$f":"C42-C46-C47","v":26.616749892786022}]
["BESS",{"$f":"1.07*C46","v":21.961105768097127},{"$f":"C13+C15+C40/5+C26*Capex!H121","v":20.524397914109464}]
["Land",7.7297077922077921,{"$f":"C29","v":7.2240259740259738}]
[]
[null,null,{"$f":"C46/(C45+C46+C47)","v":0.37752841546718557}]

{"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"},{"$f":"EOMONTH(QY2, 0)","v":"2063-10-31"},"2063-11-30","2063-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
["  Indexing Factor (Annual Increase)",2.5000000000000001E-2,null,null,null,"Head Office",null,null,null,"Sao Jorge",null,null,null,"Total",null,null,null,null,null,1,{"$f":"T5","v":1},{"$f":"U5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"AE5*(1+$B5)","v":1.0249999999999999},{"$f":"AF5","v":1.0249999999999999},{"$f":"AG5","v":1.0249999999999999},1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,{"$f":"AQ5*(1+$B5)","v":1.0506249999999999},{"$f":"AR5","v":1.0506249999999999},{"$f":"AS5","v":1.0506249999999999},1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,{"$f":"BC5*(1+$B5)","v":1.0768906249999999},{"$f":"BD5","v":1.0768906249999999},{"$f":"BE5","v":1.0768906249999999},1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,{"$f":"BO5*(1+$B5)","v":1.1038128906249998},{"$f":"BP5","v":1.1038128906249998},{"$f":"BQ5","v":1.1038128906249998},1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,{"$f":"CA5*(1+$B5)","v":1.1314082128906247},{"$f":"CB5","v":1.1314082128906247},{"$f":"CC5","v":1.1314082128906247},1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,{"$f":"CM5*(1+$B5)","v":1.1596934182128902},{"$f":"CN5","v":1.1596934182128902},{"$f":"CO5","v":1.1596934182128902},1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,{"$f":"CY5*(1+$B5)","v":1.1886857536682123},{"$f":"CZ5","v":1.1886857536682123},{"$f":"DA5","v":1.1886857536682123},1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,{"$f":"DK5*(1+$B5)","v":1.2184028975099175},{"$f":"DL5","v":1.2184028975099175},{"$f":"DM5","v":1.2184028975099175},1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,{"$f":"DW5*(1+$B5)","v":1.2488629699476652},{"$f":"DX5","v":1.2488629699476652},{"$f":"DY5","v":1.2488629699476652},1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,{"$f":"EI5*(1+$B5)","v":1.2800845441963566},{"$f":"EJ5","v":1.2800845441963566},{"$f":"EK5","v":1.2800845441963566},1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,{"$f":"EU5*(1+$B5)","v":1.3120866578012655},{"$f":"EV5","v":1.3120866578012655},{"$f":"EW5","v":1.3120866578012655},1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,{"$f":"FG5*(1+$B5)","v":1.3448888242462971},{"$f":"FH5","v":1.3448888242462971},{"$f":"FI5","v":1.3448888242462971},1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,{"$f":"FS5*(1+$B5)","v":1.3785110448524545},{"$f":"FT5","v":1.3785110448524545},{"$f":"FU5","v":1.3785110448524545},1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,{"$f":"GE5*(1+$B5)","v":1.4129738209737657},{"$f":"GF5","v":1.4129738209737657},{"$f":"GG5","v":1.4129738209737657},1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,{"$f":"GQ5*(1+$B5)","v":1.4482981664981096},{"$f":"GR5","v":1.4482981664981096},{"$f":"GS5","v":1.4482981664981096},1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,{"$f":"HC5*(1+$B5)","v":1.4845056206605622},{"$f":"HD5","v":1.4845056206605622},{"$f":"HE5","v":1.4845056206605622},1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,{"$f":"HO5*(1+$B5)","v":1.5216182611770761},{"$f":"HP5","v":1.5216182611770761},{"$f":"HQ5","v":1.5216182611770761},1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,{"$f":"IA5*(1+$B5)","v":1.5596587177065029},{"$f":"IB5","v":1.5596587177065029},{"$f":"IC5","v":1.5596587177065029},1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,{"$f":"IM5*(1+$B5)","v":1.5986501856491653},{"$f":"IN5","v":1.5986501856491653},{"$f":"IO5","v":1.5986501856491653},1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,{"$f":"IY5*(1+$B5)","v":1.6386164402903942},{"$f":"IZ5","v":1.6386164402903942},{"$f":"JA5","v":1.6386164402903942},1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,{"$f":"JK5*(1+$B5)","v":1.6795818512976539},{"$f":"JL5","v":1.6795818512976539},{"$f":"JM5","v":1.6795818512976539},1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,{"$f":"JW5*(1+$B5)","v":1.721571397580095},{"$f":"JX5","v":1.721571397580095},{"$f":"JY5","v":1.721571397580095},1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,{"$f":"KI5*(1+$B5)","v":1.7646106825195973},{"$f":"KJ5","v":1.7646106825195973},{"$f":"KK5","v":1.7646106825195973},1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,{"$f":"KU5*(1+$B5)","v":1.8087259495825871},{"$f":"KV5","v":1.8087259495825871},{"$f":"KW5","v":1.8087259495825871},1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,{"$f":"LG5*(1+$B5)","v":1.8539440983221516},{"$f":"LH5","v":1.8539440983221516},{"$f":"LI5","v":1.8539440983221516},1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,{"$f":"LS5*(1+$B5)","v":1.9002927007802053},{"$f":"LT5","v":1.9002927007802053},{"$f":"LU5","v":1.9002927007802053},{"$f":"LV5","v":1.9002927007802053},{"$f":"LW5","v":1.9002927007802053},{"$f":"LX5","v":1.9002927007802053},{"$f":"LY5","v":1.9002927007802053},1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,{"$f":"NX5","v":1.9002927007802053},1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,{"$f":"OG5","v":1.9002927007802053},1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,{"$f":"OM5","v":1.9002927007802053},1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,{"$f":"PS5","v":1.9002927007802053},1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,{"$f":"QY5","v":1.9002927007802053},1.9002927007802053]
[]
[null,"Salary","Bonus","Payroll Tax","Loaded","FTE","Employees","Payroll","Subsidy","FTE","Employees","Payroll","Subsidy","FTE","Employees","Payroll","Subsidy","FTE increase/year"]
["FTEs",null,0.05,0.26500000000000001,null,null,null,null,0,null,null,null,0]
[null,"EUR 000s/yr"]
["Admininistration and Finance"]
["Operations Manager",null,null,null,null,0,0,{"$f":"$E11*F11","v":0},{"$f":"I$8*F11*$B11","v":0},0,0,{"$f":"$E11*J11","v":0},{"$f":"M$8*J11*$B11","v":0},{"$f":"F11+J11","v":0},0,0,0,0,"Oversees all Sales, Marketing, Business Development,",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Accounting Manager",null,null,null,null,0,0,{"$f":"$E12*F12","v":0},{"$f":"I$8*F12*$B12","v":0},0,0,{"$f":"$E12*J12","v":0},{"$f":"M$8*J12*$B12","v":0},0,0,0,0,0,"Basic bookkeeping functions and government filings",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Administrative Assistant",null,null,null,null,0,0,{"$f":"$E13*F13","v":0},{"$f":"I$8*F13*$B13","v":0},0,0,{"$f":"$E13*J13","v":0},{"$f":"M$8*J13*$B13","v":0},{"$f":"F13+J13","v":0},0,{"$f":"H13+L13","v":0},{"$f":"I13+M13","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Admin",null,null,null,null,{"$f":"SUM(F11:F13)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(N11:N13)","v":0},{"$f":"SUM(O11:O13)","v":0},{"$f":"SUM(P11:P13)","v":0},{"$f":"SUM(Q11:Q13)","v":0}]
[]
["Electricity Generation and Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0}]
["Photovoltaics Engineer",null,null,null,null,0.125,1,{"$f":"$E17*F17","v":0},{"$f":"I$8*F17*$B17","v":0},0,0,{"$f":"$E17*J17","v":0},{"$f":"M$8*J17*$B17","v":0},{"$f":"F17+J17","v":0.125},{"$f":"G17+K17","v":1},{"$f":"H17+L17","v":0},{"$f":"I17+M17","v":0},0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N17","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N17","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N17","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N17","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N17","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125]
["Storage Systems Engineer",null,null,null,null,0.125,1,{"$f":"$E18*F18","v":0},{"$f":"I$8*F18*$B18","v":0},0,0,0,0,0.125,1,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125]
["Electrician",null,null,null,null,0,0,{"$f":"$E19*F19","v":0},{"$f":"I$8*F19*$B19","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Assistant Electrician",null,null,null,null,0,0,0,0,0.33,1,0,0,0.33,1,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,{"$f":"$N20","v":0.33},0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,{"$f":"$N20","v":0.33},0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33]
["Solar Panel Technician",null,null,null,null,0,0,0,0,{"$f":"E64/2","v":0.68645962732919252},2,0,0,0.68645962732919252,2,0,0,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"$E$64/2","v":0.68645962732919252},0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,{"$f":"$E$64/2","v":0.68645962732919252},{"$f":"$E$64/2","v":0.68645962732919252},{"$f":"$E$64/2","v":0.68645962732919252},0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,{"$f":"$E$64/2","v":0.68645962732919252},0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,{"$f":"$E$64/2","v":0.68645962732919252},0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,{"$f":"$E$64/2","v":0.68645962732919252},0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,{"$f":"$E$64/2","v":0.68645962732919252},0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,{"$f":"$E$64/2","v":0.68645962732919252},0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,{"$f":"$E$64/2","v":0.68645962732919252},0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252]
["Gardener (vegetation removal)",null,null,null,null,0,0,{"$f":"$E22*F22","v":0},{"$f":"I$8*F22*$B22","v":0},{"$f":"J21","v":0.68645962732919252},1,0,0,0.68645962732919252,1,0,0,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"AR21","v":0.68645962732919252},0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,{"$f":"AX21","v":0.68645962732919252},0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,{"$f":"BJ21","v":0.68645962732919252},{"$f":"BK21","v":0.68645962732919252},{"$f":"BL21","v":0.68645962732919252},0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,{"$f":"DW21","v":0.68645962732919252},0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,{"$f":"GI21","v":0.68645962732919252},0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,{"$f":"IU21","v":0.68645962732919252},0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,{"$f":"LG21","v":0.68645962732919252},0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,{"$f":"NS21","v":0.68645962732919252},0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,{"$f":"QE21","v":0.68645962732919252},0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252,0.68645962732919252]
["SysAdmin",null,null,null,null,0.125,1,0,0,0,0,0,0,0.125,1,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"$N23","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N23","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N23","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N23","v":0.125},{"$f":"$N23","v":0.125},{"$f":"$N23","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N23","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N23","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N23","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N23","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N23","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N23","v":0.125},0.125,0.125,0.125,0.125,0.125,{"$f":"$N23","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125]
["General Maintenance",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$N24","v":0},0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Engineering",null,null,null,null,{"$f":"SUM(F17:F24)","v":0.375},3,0,0,1.7029192546583851,4,0,0,{"$f":"SUM(N17:N24)","v":2.0779192546583851},{"$f":"SUM(O17:O24)","v":7},{"$f":"SUM(P17:P24)","v":0},{"$f":"SUM(Q17:Q24)","v":0},{"$f":"SUM(R24:R24)","v":0}]
[]
["Total Employees",null,null,null,null,{"$f":"F14+F25","v":0.375},3,0,0,1.7029192546583851,4,0,0,{"$f":"N14+N25","v":2.0779192546583851},{"$f":"O14+O25","v":7},{"$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},{"$f":"J17","v":0},0,{"$f":"$E38*J38","v":0},{"$f":"M$8*J38*$B38","v":0},{"$f":"F38+J38","v":6.25E-2},{"$f":"G38+K38","v":1},{"$f":"H38+L38","v":5.8110937500000004},{"$f":"I38+M38","v":0},0,null,{"$f":"T$5*$E38/12*T17*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E38/12*AM17*1000","v":0},0,{"$f":"AO$5*$E38/12*AO17*1000","v":0},0,0,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,{"$f":"CY$5*$E38/12*CY17*1000","v":1123.1811957488437},1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1302.5458401704177,1302.5458401704177,1302.5458401704177,{"$f":"FK$5*$E38/12*FK17*1000","v":1302.5458401704177},1302.5458401704177,1302.5458401704177,1302.5458401704177,1302.5458401704177,1302.5458401704177,1302.5458401704177,1302.5458401704177,1302.5458401704177,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1473.7110612353292,1473.7110612353292,1473.7110612353292,1473.7110612353292,1473.7110612353292,1473.7110612353292,1473.7110612353292,{"$f":"HW$5*$E38/12*HW17*1000","v":1473.7110612353292},1473.7110612353292,1473.7110612353292,1473.7110612353292,1473.7110612353292,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,{"$f":"KI$5*$E38/12*KI17*1000","v":1667.3687981094095},1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,{"$f":"MU$5*$E38/12*MU17*1000","v":1840.4631727790788},1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,{"$f":"PG$5*$E38/12*PG17*1000","v":1840.4631727790788},1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788]
["Storage Systems Engineer",70,{"$f":"B39*C$8","v":3.5},{"$f":"(B39+C39)*D$8","v":19.477500000000003},92.977500000000006,6.25E-2,1,5.8110937500000004,0,0,0,0,0,6.25E-2,1,5.8110937500000004,0,0,null,{"$f":"T$5*$E39/12*T18*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E39/12*AM18*1000","v":0},0,0,0,0,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,{"$f":"CY$5*$E39/12*CY18*1000","v":1123.1811957488437},1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1302.5458401704177,1302.5458401704177,1302.5458401704177,{"$f":"FK$5*$E39/12*FK18*1000","v":1302.5458401704177},1302.5458401704177,1302.5458401704177,1302.5458401704177,1302.5458401704177,1302.5458401704177,1302.5458401704177,1302.5458401704177,1302.5458401704177,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1473.7110612353292,1473.7110612353292,1473.7110612353292,1473.7110612353292,1473.7110612353292,1473.7110612353292,1473.7110612353292,{"$f":"HW$5*$E39/12*HW18*1000","v":1473.7110612353292},1473.7110612353292,1473.7110612353292,1473.7110612353292,1473.7110612353292,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,{"$f":"KI$5*$E39/12*KI18*1000","v":1667.3687981094095},1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,{"$f":"MU$5*$E39/12*MU18*1000","v":1840.4631727790788},1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,{"$f":"PG$5*$E39/12*PG18*1000","v":1840.4631727790788},1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788]
["Electrician",35,{"$f":"B40*C$8","v":1.75},{"$f":"(B40+C40)*D$8","v":9.7387500000000014},46.488750000000003,{"$f":"F19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T$5*$E40/12*T19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E40/12*AM19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E40/12*CY19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E40/12*FK19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E40/12*HW19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E40/12*KI19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E40/12*MU19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E40/12*PG19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Assistant Electrician",28,1.4000000000000001,7.7910000000000004,37.191000000000003,{"$f":"F20","v":0},0,0,0,0.33,1,12.273030000000002,0,0.33,1,12.273030000000002,0,0,null,{"$f":"T$5*$E41/12*T20*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E41/12*AM20*1000","v":0},0,0,0,0,1074.5293453125,1074.5293453125,1074.5293453125,1074.5293453125,1074.5293453125,1074.5293453125,1074.5293453125,1074.5293453125,1074.5293453125,1074.5293453125,1074.5293453125,1074.5293453125,1101.3925789453126,1101.3925789453126,1101.3925789453126,1101.3925789453126,1101.3925789453126,1101.3925789453126,1101.3925789453126,1101.3925789453126,1101.3925789453126,1101.3925789453126,1101.3925789453126,1101.3925789453126,1128.9273934189453,1128.9273934189453,1128.9273934189453,1128.9273934189453,1128.9273934189453,1128.9273934189453,1128.9273934189453,1128.9273934189453,1128.9273934189453,1128.9273934189453,1128.9273934189453,1128.9273934189453,1157.1505782544186,1157.1505782544186,1157.1505782544186,1157.1505782544186,1157.1505782544186,1157.1505782544186,1157.1505782544186,1157.1505782544186,1157.1505782544186,1157.1505782544186,1157.1505782544186,1157.1505782544186,1186.079342710779,1186.079342710779,1186.079342710779,1186.079342710779,1186.079342710779,1186.079342710779,1186.079342710779,1186.079342710779,1186.079342710779,1186.079342710779,1186.079342710779,{"$f":"CY$5*$E41/12*CY20*1000","v":1186.079342710779},1215.7313262785485,1215.7313262785485,1215.7313262785485,1215.7313262785485,1215.7313262785485,1215.7313262785485,1215.7313262785485,1215.7313262785485,1215.7313262785485,1215.7313262785485,1215.7313262785485,1215.7313262785485,1246.124609435512,1246.124609435512,1246.124609435512,1246.124609435512,1246.124609435512,1246.124609435512,1246.124609435512,1246.124609435512,1246.124609435512,1246.124609435512,1246.124609435512,1246.124609435512,1277.2777246713995,1277.2777246713995,1277.2777246713995,1277.2777246713995,1277.2777246713995,1277.2777246713995,1277.2777246713995,1277.2777246713995,1277.2777246713995,1277.2777246713995,1277.2777246713995,1277.2777246713995,1309.2096677881843,1309.2096677881843,1309.2096677881843,1309.2096677881843,1309.2096677881843,1309.2096677881843,1309.2096677881843,1309.2096677881843,1309.2096677881843,1309.2096677881843,1309.2096677881843,1309.2096677881843,1341.9399094828891,1341.9399094828891,1341.9399094828891,1341.9399094828891,1341.9399094828891,1341.9399094828891,1341.9399094828891,1341.9399094828891,1341.9399094828891,1341.9399094828891,1341.9399094828891,1341.9399094828891,1375.4884072199611,1375.4884072199611,1375.4884072199611,{"$f":"FK$5*$E41/12*FK20*1000","v":1375.4884072199611},1375.4884072199611,1375.4884072199611,1375.4884072199611,1375.4884072199611,1375.4884072199611,1375.4884072199611,1375.4884072199611,1375.4884072199611,1409.8756174004598,1409.8756174004598,1409.8756174004598,1409.8756174004598,1409.8756174004598,1409.8756174004598,1409.8756174004598,1409.8756174004598,1409.8756174004598,1409.8756174004598,1409.8756174004598,1409.8756174004598,1445.1225078354714,1445.1225078354714,1445.1225078354714,1445.1225078354714,1445.1225078354714,1445.1225078354714,1445.1225078354714,1445.1225078354714,1445.1225078354714,1445.1225078354714,1445.1225078354714,1445.1225078354714,1481.2505705313579,1481.2505705313579,1481.2505705313579,1481.2505705313579,1481.2505705313579,1481.2505705313579,1481.2505705313579,1481.2505705313579,1481.2505705313579,1481.2505705313579,1481.2505705313579,1481.2505705313579,1518.2818347946416,1518.2818347946416,1518.2818347946416,1518.2818347946416,1518.2818347946416,1518.2818347946416,1518.2818347946416,1518.2818347946416,1518.2818347946416,1518.2818347946416,1518.2818347946416,1518.2818347946416,1556.2388806645076,1556.2388806645076,1556.2388806645076,1556.2388806645076,1556.2388806645076,1556.2388806645076,1556.2388806645076,{"$f":"HW$5*$E41/12*HW20*1000","v":1556.2388806645076},1556.2388806645076,1556.2388806645076,1556.2388806645076,1556.2388806645076,1595.1448526811203,1595.1448526811203,1595.1448526811203,1595.1448526811203,1595.1448526811203,1595.1448526811203,1595.1448526811203,1595.1448526811203,1595.1448526811203,1595.1448526811203,1595.1448526811203,1595.1448526811203,1635.0234739981479,1635.0234739981479,1635.0234739981479,1635.0234739981479,1635.0234739981479,1635.0234739981479,1635.0234739981479,1635.0234739981479,1635.0234739981479,1635.0234739981479,1635.0234739981479,1635.0234739981479,1675.8990608481017,1675.8990608481017,1675.8990608481017,1675.8990608481017,1675.8990608481017,1675.8990608481017,1675.8990608481017,1675.8990608481017,1675.8990608481017,1675.8990608481017,1675.8990608481017,1675.8990608481017,1717.7965373693041,1717.7965373693041,1717.7965373693041,1717.7965373693041,1717.7965373693041,1717.7965373693041,1717.7965373693041,1717.7965373693041,1717.7965373693041,1717.7965373693041,1717.7965373693041,1717.7965373693041,1760.7414508035365,1760.7414508035365,1760.7414508035365,1760.7414508035365,1760.7414508035365,1760.7414508035365,1760.7414508035365,1760.7414508035365,1760.7414508035365,1760.7414508035365,1760.7414508035365,{"$f":"KI$5*$E41/12*KI20*1000","v":1760.7414508035365},1804.7599870736246,1804.7599870736246,1804.7599870736246,1804.7599870736246,1804.7599870736246,1804.7599870736246,1804.7599870736246,1804.7599870736246,1804.7599870736246,1804.7599870736246,1804.7599870736246,1804.7599870736246,1849.8789867504647,1849.8789867504647,1849.8789867504647,1849.8789867504647,1849.8789867504647,1849.8789867504647,1849.8789867504647,1849.8789867504647,1849.8789867504647,1849.8789867504647,1849.8789867504647,1849.8789867504647,1896.1259614192263,1896.1259614192263,1896.1259614192263,1896.1259614192263,1896.1259614192263,1896.1259614192263,1896.1259614192263,1896.1259614192263,1896.1259614192263,1896.1259614192263,1896.1259614192263,1896.1259614192263,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,{"$f":"MU$5*$E41/12*MU20*1000","v":1943.5291104547073},1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,{"$f":"PG$5*$E41/12*PG20*1000","v":1943.5291104547073},1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073]
["Solar Panel Technician",10,0.5,2.7825000000000002,13.282500000000001,{"$f":"F21","v":0},0,0,0,{"$f":"J21","v":0.68645962732919252},2,9.1179000000000006,0,0.68645962732919252,2,9.1179000000000006,0,0,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},0,0,0,0,798.2911406249998,798.2911406249998,798.2911406249998,798.2911406249998,798.2911406249998,798.2911406249998,798.2911406249998,798.2911406249998,798.2911406249998,798.2911406249998,798.2911406249998,798.2911406249998,818.24841914062483,818.24841914062483,818.24841914062483,818.24841914062483,818.24841914062483,818.24841914062483,818.24841914062483,818.24841914062483,818.24841914062483,818.24841914062483,818.24841914062483,818.24841914062483,838.70462961914052,838.70462961914052,838.70462961914052,838.70462961914052,838.70462961914052,838.70462961914052,838.70462961914052,838.70462961914052,838.70462961914052,838.70462961914052,838.70462961914052,838.70462961914052,859.67224535961884,859.67224535961884,859.67224535961884,859.67224535961884,859.67224535961884,859.67224535961884,859.67224535961884,859.67224535961884,859.67224535961884,859.67224535961884,859.67224535961884,859.67224535961884,881.16405149360924,881.16405149360924,881.16405149360924,881.16405149360924,881.16405149360924,881.16405149360924,881.16405149360924,881.16405149360924,881.16405149360924,881.16405149360924,881.16405149360924,{"$f":"CY$5*$E42/12*CY21*1000","v":881.16405149360924},903.19315278094939,903.19315278094939,903.19315278094939,903.19315278094939,903.19315278094939,903.19315278094939,903.19315278094939,903.19315278094939,903.19315278094939,903.19315278094939,903.19315278094939,903.19315278094939,925.77298160047303,925.77298160047303,925.77298160047303,925.77298160047303,925.77298160047303,925.77298160047303,925.77298160047303,925.77298160047303,925.77298160047303,925.77298160047303,925.77298160047303,925.77298160047303,948.91730614048481,948.91730614048481,948.91730614048481,948.91730614048481,948.91730614048481,948.91730614048481,948.91730614048481,948.91730614048481,948.91730614048481,948.91730614048481,948.91730614048481,948.91730614048481,972.64023879399679,972.64023879399679,972.64023879399679,972.64023879399679,972.64023879399679,972.64023879399679,972.64023879399679,972.64023879399679,972.64023879399679,972.64023879399679,972.64023879399679,972.64023879399679,996.9562447638466,996.9562447638466,996.9562447638466,996.9562447638466,996.9562447638466,996.9562447638466,996.9562447638466,996.9562447638466,996.9562447638466,996.9562447638466,996.9562447638466,996.9562447638466,1021.8801508829428,1021.8801508829428,1021.8801508829428,{"$f":"FK$5*$E42/12*FK21*1000","v":1021.8801508829428},1021.8801508829428,1021.8801508829428,1021.8801508829428,1021.8801508829428,1021.8801508829428,1021.8801508829428,1021.8801508829428,1021.8801508829428,1047.4271546550162,1047.4271546550162,1047.4271546550162,1047.4271546550162,1047.4271546550162,1047.4271546550162,1047.4271546550162,1047.4271546550162,1047.4271546550162,1047.4271546550162,1047.4271546550162,1047.4271546550162,1073.6128335213916,1073.6128335213916,1073.6128335213916,1073.6128335213916,1073.6128335213916,1073.6128335213916,1073.6128335213916,1073.6128335213916,1073.6128335213916,1073.6128335213916,1073.6128335213916,1073.6128335213916,1100.4531543594262,1100.4531543594262,1100.4531543594262,1100.4531543594262,1100.4531543594262,1100.4531543594262,1100.4531543594262,1100.4531543594262,1100.4531543594262,1100.4531543594262,1100.4531543594262,1100.4531543594262,1127.9644832184117,1127.9644832184117,1127.9644832184117,1127.9644832184117,1127.9644832184117,1127.9644832184117,1127.9644832184117,1127.9644832184117,1127.9644832184117,1127.9644832184117,1127.9644832184117,1127.9644832184117,1156.163595298872,1156.163595298872,1156.163595298872,1156.163595298872,1156.163595298872,1156.163595298872,1156.163595298872,{"$f":"HW$5*$E42/12*HW21*1000","v":1156.163595298872},1156.163595298872,1156.163595298872,1156.163595298872,1156.163595298872,1185.0676851813434,1185.0676851813434,1185.0676851813434,1185.0676851813434,1185.0676851813434,1185.0676851813434,1185.0676851813434,1185.0676851813434,1185.0676851813434,1185.0676851813434,1185.0676851813434,1185.0676851813434,1214.6943773108769,1214.6943773108769,1214.6943773108769,1214.6943773108769,1214.6943773108769,1214.6943773108769,1214.6943773108769,1214.6943773108769,1214.6943773108769,1214.6943773108769,1214.6943773108769,1214.6943773108769,1245.0617367436487,1245.0617367436487,1245.0617367436487,1245.0617367436487,1245.0617367436487,1245.0617367436487,1245.0617367436487,1245.0617367436487,1245.0617367436487,1245.0617367436487,1245.0617367436487,1245.0617367436487,1276.1882801622401,1276.1882801622401,1276.1882801622401,1276.1882801622401,1276.1882801622401,1276.1882801622401,1276.1882801622401,1276.1882801622401,1276.1882801622401,1276.1882801622401,1276.1882801622401,1276.1882801622401,1308.0929871662956,1308.0929871662956,1308.0929871662956,1308.0929871662956,1308.0929871662956,1308.0929871662956,1308.0929871662956,1308.0929871662956,1308.0929871662956,1308.0929871662956,1308.0929871662956,{"$f":"KI$5*$E42/12*KI21*1000","v":1308.0929871662956},1340.7953118454532,1340.7953118454532,1340.7953118454532,1340.7953118454532,1340.7953118454532,1340.7953118454532,1340.7953118454532,1340.7953118454532,1340.7953118454532,1340.7953118454532,1340.7953118454532,1340.7953118454532,1374.3151946415892,1374.3151946415892,1374.3151946415892,1374.3151946415892,1374.3151946415892,1374.3151946415892,1374.3151946415892,1374.3151946415892,1374.3151946415892,1374.3151946415892,1374.3151946415892,1374.3151946415892,1408.6730745076286,1408.6730745076286,1408.6730745076286,1408.6730745076286,1408.6730745076286,1408.6730745076286,1408.6730745076286,1408.6730745076286,1408.6730745076286,1408.6730745076286,1408.6730745076286,1408.6730745076286,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,{"$f":"MU$5*$E42/12*MU21*1000","v":1443.8899013703194},1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,{"$f":"PG$5*$E42/12*PG21*1000","v":1443.8899013703194},1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194]
["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},{"$f":"J22","v":0.68645962732919252},1,{"$f":"$E43*J43","v":9.1179000000000006},{"$f":"M$8*J43*$B43","v":0},0.68645962732919252,1,9.1179000000000006,0,0,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},0,0,0,0,798.2911406249998,798.2911406249998,798.2911406249998,798.2911406249998,798.2911406249998,798.2911406249998,798.2911406249998,798.2911406249998,798.2911406249998,798.2911406249998,798.2911406249998,798.2911406249998,818.24841914062483,818.24841914062483,818.24841914062483,818.24841914062483,818.24841914062483,818.24841914062483,818.24841914062483,818.24841914062483,818.24841914062483,818.24841914062483,818.24841914062483,818.24841914062483,838.70462961914052,838.70462961914052,838.70462961914052,838.70462961914052,838.70462961914052,838.70462961914052,838.70462961914052,838.70462961914052,838.70462961914052,838.70462961914052,838.70462961914052,838.70462961914052,859.67224535961884,859.67224535961884,859.67224535961884,859.67224535961884,859.67224535961884,859.67224535961884,859.67224535961884,859.67224535961884,859.67224535961884,859.67224535961884,859.67224535961884,859.67224535961884,881.16405149360924,881.16405149360924,881.16405149360924,881.16405149360924,881.16405149360924,881.16405149360924,881.16405149360924,881.16405149360924,881.16405149360924,881.16405149360924,881.16405149360924,{"$f":"CY$5*$E43/12*CY22*1000","v":881.16405149360924},903.19315278094939,903.19315278094939,903.19315278094939,903.19315278094939,903.19315278094939,903.19315278094939,903.19315278094939,903.19315278094939,903.19315278094939,903.19315278094939,903.19315278094939,903.19315278094939,925.77298160047303,925.77298160047303,925.77298160047303,925.77298160047303,925.77298160047303,925.77298160047303,925.77298160047303,925.77298160047303,925.77298160047303,925.77298160047303,925.77298160047303,925.77298160047303,948.91730614048481,948.91730614048481,948.91730614048481,948.91730614048481,948.91730614048481,948.91730614048481,948.91730614048481,948.91730614048481,948.91730614048481,948.91730614048481,948.91730614048481,948.91730614048481,972.64023879399679,972.64023879399679,972.64023879399679,972.64023879399679,972.64023879399679,972.64023879399679,972.64023879399679,972.64023879399679,972.64023879399679,972.64023879399679,972.64023879399679,972.64023879399679,996.9562447638466,996.9562447638466,996.9562447638466,996.9562447638466,996.9562447638466,996.9562447638466,996.9562447638466,996.9562447638466,996.9562447638466,996.9562447638466,996.9562447638466,996.9562447638466,1021.8801508829428,1021.8801508829428,1021.8801508829428,{"$f":"FK$5*$E43/12*FK22*1000","v":1021.8801508829428},1021.8801508829428,1021.8801508829428,1021.8801508829428,1021.8801508829428,1021.8801508829428,1021.8801508829428,1021.8801508829428,1021.8801508829428,1047.4271546550162,1047.4271546550162,1047.4271546550162,1047.4271546550162,1047.4271546550162,1047.4271546550162,1047.4271546550162,1047.4271546550162,1047.4271546550162,1047.4271546550162,1047.4271546550162,1047.4271546550162,1073.6128335213916,1073.6128335213916,1073.6128335213916,1073.6128335213916,1073.6128335213916,1073.6128335213916,1073.6128335213916,1073.6128335213916,1073.6128335213916,1073.6128335213916,1073.6128335213916,1073.6128335213916,1100.4531543594262,1100.4531543594262,1100.4531543594262,1100.4531543594262,1100.4531543594262,1100.4531543594262,1100.4531543594262,1100.4531543594262,1100.4531543594262,1100.4531543594262,1100.4531543594262,1100.4531543594262,1127.9644832184117,1127.9644832184117,1127.9644832184117,1127.9644832184117,1127.9644832184117,1127.9644832184117,1127.9644832184117,1127.9644832184117,1127.9644832184117,1127.9644832184117,1127.9644832184117,1127.9644832184117,1156.163595298872,1156.163595298872,1156.163595298872,1156.163595298872,1156.163595298872,1156.163595298872,1156.163595298872,{"$f":"HW$5*$E43/12*HW22*1000","v":1156.163595298872},1156.163595298872,1156.163595298872,1156.163595298872,1156.163595298872,1185.0676851813434,1185.0676851813434,1185.0676851813434,1185.0676851813434,1185.0676851813434,1185.0676851813434,1185.0676851813434,1185.0676851813434,1185.0676851813434,1185.0676851813434,1185.0676851813434,1185.0676851813434,1214.6943773108769,1214.6943773108769,1214.6943773108769,1214.6943773108769,1214.6943773108769,1214.6943773108769,1214.6943773108769,1214.6943773108769,1214.6943773108769,1214.6943773108769,1214.6943773108769,1214.6943773108769,1245.0617367436487,1245.0617367436487,1245.0617367436487,1245.0617367436487,1245.0617367436487,1245.0617367436487,1245.0617367436487,1245.0617367436487,1245.0617367436487,1245.0617367436487,1245.0617367436487,1245.0617367436487,1276.1882801622401,1276.1882801622401,1276.1882801622401,1276.1882801622401,1276.1882801622401,1276.1882801622401,1276.1882801622401,1276.1882801622401,1276.1882801622401,1276.1882801622401,1276.1882801622401,1276.1882801622401,1308.0929871662956,1308.0929871662956,1308.0929871662956,1308.0929871662956,1308.0929871662956,1308.0929871662956,1308.0929871662956,1308.0929871662956,1308.0929871662956,1308.0929871662956,1308.0929871662956,{"$f":"KI$5*$E43/12*KI22*1000","v":1308.0929871662956},1340.7953118454532,1340.7953118454532,1340.7953118454532,1340.7953118454532,1340.7953118454532,1340.7953118454532,1340.7953118454532,1340.7953118454532,1340.7953118454532,1340.7953118454532,1340.7953118454532,1340.7953118454532,1374.3151946415892,1374.3151946415892,1374.3151946415892,1374.3151946415892,1374.3151946415892,1374.3151946415892,1374.3151946415892,1374.3151946415892,1374.3151946415892,1374.3151946415892,1374.3151946415892,1374.3151946415892,1408.6730745076286,1408.6730745076286,1408.6730745076286,1408.6730745076286,1408.6730745076286,1408.6730745076286,1408.6730745076286,1408.6730745076286,1408.6730745076286,1408.6730745076286,1408.6730745076286,1408.6730745076286,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,{"$f":"MU$5*$E43/12*MU22*1000","v":1443.8899013703194},1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,{"$f":"PG$5*$E43/12*PG22*1000","v":1443.8899013703194},1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194,1443.8899013703194]
["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},0,0,0,0,581.45527343749995,581.45527343749995,581.45527343749995,581.45527343749995,581.45527343749995,581.45527343749995,581.45527343749995,581.45527343749995,581.45527343749995,581.45527343749995,581.45527343749995,581.45527343749995,595.99165527343746,595.99165527343746,595.99165527343746,595.99165527343746,595.99165527343746,595.99165527343746,595.99165527343746,595.99165527343746,595.99165527343746,595.99165527343746,595.99165527343746,595.99165527343746,610.8914466552734,610.8914466552734,610.8914466552734,610.8914466552734,610.8914466552734,610.8914466552734,610.8914466552734,610.8914466552734,610.8914466552734,610.8914466552734,610.8914466552734,610.8914466552734,626.163732821655,626.163732821655,626.163732821655,626.163732821655,626.163732821655,626.163732821655,626.163732821655,626.163732821655,626.163732821655,626.163732821655,626.163732821655,626.163732821655,641.8178261421964,641.8178261421964,641.8178261421964,641.8178261421964,641.8178261421964,641.8178261421964,641.8178261421964,641.8178261421964,641.8178261421964,641.8178261421964,641.8178261421964,{"$f":"CY$5*$E44/12*CY23*1000","v":641.8178261421964},657.86327179575119,657.86327179575119,657.86327179575119,657.86327179575119,657.86327179575119,657.86327179575119,657.86327179575119,657.86327179575119,657.86327179575119,657.86327179575119,657.86327179575119,657.86327179575119,674.30985359064505,674.30985359064505,674.30985359064505,674.30985359064505,674.30985359064505,674.30985359064505,674.30985359064505,674.30985359064505,674.30985359064505,674.30985359064505,674.30985359064505,674.30985359064505,691.16759993041114,691.16759993041114,691.16759993041114,691.16759993041114,691.16759993041114,691.16759993041114,691.16759993041114,691.16759993041114,691.16759993041114,691.16759993041114,691.16759993041114,691.16759993041114,708.44678992867114,708.44678992867114,708.44678992867114,708.44678992867114,708.44678992867114,708.44678992867114,708.44678992867114,708.44678992867114,708.44678992867114,708.44678992867114,708.44678992867114,708.44678992867114,726.15795967688791,726.15795967688791,726.15795967688791,726.15795967688791,726.15795967688791,726.15795967688791,726.15795967688791,726.15795967688791,726.15795967688791,726.15795967688791,726.15795967688791,726.15795967688791,744.31190866881013,744.31190866881013,744.31190866881013,{"$f":"FK$5*$E44/12*FK23*1000","v":744.31190866881013},744.31190866881013,744.31190866881013,744.31190866881013,744.31190866881013,744.31190866881013,744.31190866881013,744.31190866881013,744.31190866881013,762.91970638553028,762.91970638553028,762.91970638553028,762.91970638553028,762.91970638553028,762.91970638553028,762.91970638553028,762.91970638553028,762.91970638553028,762.91970638553028,762.91970638553028,762.91970638553028,781.99269904516859,781.99269904516859,781.99269904516859,781.99269904516859,781.99269904516859,781.99269904516859,781.99269904516859,781.99269904516859,781.99269904516859,781.99269904516859,781.99269904516859,781.99269904516859,801.54251652129756,801.54251652129756,801.54251652129756,801.54251652129756,801.54251652129756,801.54251652129756,801.54251652129756,801.54251652129756,801.54251652129756,801.54251652129756,801.54251652129756,801.54251652129756,821.58107943432992,821.58107943432992,821.58107943432992,821.58107943432992,821.58107943432992,821.58107943432992,821.58107943432992,821.58107943432992,821.58107943432992,821.58107943432992,821.58107943432992,821.58107943432992,842.12060642018821,842.12060642018821,842.12060642018821,842.12060642018821,842.12060642018821,842.12060642018821,842.12060642018821,{"$f":"HW$5*$E44/12*HW23*1000","v":842.12060642018821},842.12060642018821,842.12060642018821,842.12060642018821,842.12060642018821,863.17362158069272,863.17362158069272,863.17362158069272,863.17362158069272,863.17362158069272,863.17362158069272,863.17362158069272,863.17362158069272,863.17362158069272,863.17362158069272,863.17362158069272,863.17362158069272,884.75296212020999,884.75296212020999,884.75296212020999,884.75296212020999,884.75296212020999,884.75296212020999,884.75296212020999,884.75296212020999,884.75296212020999,884.75296212020999,884.75296212020999,884.75296212020999,906.87178617321501,906.87178617321501,906.87178617321501,906.87178617321501,906.87178617321501,906.87178617321501,906.87178617321501,906.87178617321501,906.87178617321501,906.87178617321501,906.87178617321501,906.87178617321501,929.54358082754538,929.54358082754538,929.54358082754538,929.54358082754538,929.54358082754538,929.54358082754538,929.54358082754538,929.54358082754538,929.54358082754538,929.54358082754538,929.54358082754538,929.54358082754538,952.78217034823388,952.78217034823388,952.78217034823388,952.78217034823388,952.78217034823388,952.78217034823388,952.78217034823388,952.78217034823388,952.78217034823388,952.78217034823388,952.78217034823388,{"$f":"KI$5*$E44/12*KI23*1000","v":952.78217034823388},976.60172460693968,976.60172460693968,976.60172460693968,976.60172460693968,976.60172460693968,976.60172460693968,976.60172460693968,976.60172460693968,976.60172460693968,976.60172460693968,976.60172460693968,976.60172460693968,1001.0167677221132,1001.0167677221132,1001.0167677221132,1001.0167677221132,1001.0167677221132,1001.0167677221132,1001.0167677221132,1001.0167677221132,1001.0167677221132,1001.0167677221132,1001.0167677221132,1001.0167677221132,1026.0421869151658,1026.0421869151658,1026.0421869151658,1026.0421869151658,1026.0421869151658,1026.0421869151658,1026.0421869151658,1026.0421869151658,1026.0421869151658,1026.0421869151658,1026.0421869151658,1026.0421869151658,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,{"$f":"MU$5*$E44/12*MU23*1000","v":1051.6932415880449},1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,{"$f":"PG$5*$E44/12*PG23*1000","v":1051.6932415880449},1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449]
["General Maintenance",10,0.5,2.7825000000000002,13.282500000000001,{"$f":"F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T$5*$E45/12*T24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E45/12*AM24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E45/12*CY24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E45/12*FK24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E45/12*HW24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E45/12*KI24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E45/12*MU24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E45/12*PG24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Electrical Systems Engineering and Maintenance",null,null,null,null,{"$f":"SUM(F38:F45)","v":0.1875},3,14.9428125,0,1.7029192546583851,4,30.508830000000003,0,1.8904192546583851,7,45.451642499999998,0,0]
[]
["Gross Payroll",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T32:T45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5287.6603570312491,5287.6603570312491,5287.6603570312491,5287.6603570312491,5287.6603570312491,5287.6603570312491,5287.6603570312491,5287.6603570312491,5287.6603570312491,5287.6603570312491,5287.6603570312491,5287.6603570312491,5419.8518659570309,5419.8518659570309,5419.8518659570309,5419.8518659570309,5419.8518659570309,5419.8518659570309,5419.8518659570309,5419.8518659570309,5419.8518659570309,5419.8518659570309,5419.8518659570309,5419.8518659570309,5555.3481626059556,5555.3481626059556,5555.3481626059556,5555.3481626059556,5555.3481626059556,5555.3481626059556,5555.3481626059556,5555.3481626059556,5555.3481626059556,5555.3481626059556,5555.3481626059556,5555.3481626059556,5694.2318666711035,5694.2318666711035,5694.2318666711035,5694.2318666711035,{"$f":"SUM(CF32:CF45)","v":5694.2318666711035},5694.2318666711035,5694.2318666711035,5694.2318666711035,5694.2318666711035,5694.2318666711035,5694.2318666711035,5694.2318666711035,5836.5876633378803,5836.5876633378803,5836.5876633378803,5836.5876633378803,5836.5876633378803,5836.5876633378803,5836.5876633378803,5836.5876633378803,5836.5876633378803,5836.5876633378803,5836.5876633378803,5836.5876633378803,5982.5023549213274,5982.5023549213274,5982.5023549213274,5982.5023549213274,5982.5023549213274,5982.5023549213274,5982.5023549213274,5982.5023549213274,5982.5023549213274,5982.5023549213274,5982.5023549213274,5982.5023549213274,6132.064913794361,6132.064913794361,6132.064913794361,6132.064913794361,6132.064913794361,6132.064913794361,6132.064913794361,6132.064913794361,6132.064913794361,6132.064913794361,6132.064913794361,6132.064913794361,6285.3665366392179,6285.3665366392179,6285.3665366392179,6285.3665366392179,6285.3665366392179,6285.3665366392179,6285.3665366392179,6285.3665366392179,6285.3665366392179,6285.3665366392179,6285.3665366392179,6285.3665366392179,6442.5007000551986,6442.5007000551986,6442.5007000551986,6442.5007000551986,6442.5007000551986,6442.5007000551986,6442.5007000551986,6442.5007000551986,{"$f":"SUM(ER32:ER45)","v":6442.5007000551986},6442.5007000551986,6442.5007000551986,6442.5007000551986,6603.5632175565779,6603.5632175565779,6603.5632175565779,6603.5632175565779,6603.5632175565779,6603.5632175565779,6603.5632175565779,6603.5632175565779,6603.5632175565779,6603.5632175565779,6603.5632175565779,6603.5632175565779,6768.6522979954925,6768.6522979954925,6768.6522979954925,6768.6522979954925,6768.6522979954925,6768.6522979954925,6768.6522979954925,6768.6522979954925,6768.6522979954925,6768.6522979954925,6768.6522979954925,6768.6522979954925,6937.8686054453783,6937.8686054453783,6937.8686054453783,6937.8686054453783,6937.8686054453783,6937.8686054453783,6937.8686054453783,6937.8686054453783,6937.8686054453783,6937.8686054453783,6937.8686054453783,6937.8686054453783,7111.3153205815133,7111.3153205815133,7111.3153205815133,7111.3153205815133,7111.3153205815133,7111.3153205815133,7111.3153205815133,7111.3153205815133,7111.3153205815133,7111.3153205815133,7111.3153205815133,7111.3153205815133,7289.0982035960487,7289.0982035960487,7289.0982035960487,7289.0982035960487,7289.0982035960487,7289.0982035960487,7289.0982035960487,7289.0982035960487,7289.0982035960487,7289.0982035960487,7289.0982035960487,7289.0982035960487,{"$f":"SUM(HD32:HD45)","v":7471.3256586859488},7471.3256586859488,7471.3256586859488,7471.3256586859488,7471.3256586859488,7471.3256586859488,7471.3256586859488,7471.3256586859488,7471.3256586859488,7471.3256586859488,7471.3256586859488,7471.3256586859488,7658.1088001530979,7658.1088001530979,7658.1088001530979,7658.1088001530979,7658.1088001530979,7658.1088001530979,7658.1088001530979,7658.1088001530979,7658.1088001530979,7658.1088001530979,7658.1088001530979,7658.1088001530979,7849.5615201569235,7849.5615201569235,7849.5615201569235,7849.5615201569235,7849.5615201569235,7849.5615201569235,7849.5615201569235,7849.5615201569235,7849.5615201569235,7849.5615201569235,7849.5615201569235,7849.5615201569235,8045.8005581608468,8045.8005581608468,8045.8005581608468,8045.8005581608468,8045.8005581608468,8045.8005581608468,8045.8005581608468,8045.8005581608468,8045.8005581608468,8045.8005581608468,8045.8005581608468,8045.8005581608468,8246.9455721148679,8246.9455721148679,8246.9455721148679,8246.9455721148679,8246.9455721148679,8246.9455721148679,8246.9455721148679,8246.9455721148679,8246.9455721148679,8246.9455721148679,8246.9455721148679,8246.9455721148679,8453.1192114177375,8453.1192114177375,8453.1192114177375,8453.1192114177375,{"$f":"SUM(JP32:JP45)","v":8453.1192114177375},8453.1192114177375,8453.1192114177375,8453.1192114177375,8453.1192114177375,8453.1192114177375,8453.1192114177375,8453.1192114177375,8664.4471917031806,8664.4471917031806,8664.4471917031806,8664.4471917031806,8664.4471917031806,8664.4471917031806,8664.4471917031806,8664.4471917031806,8664.4471917031806,8664.4471917031806,8664.4471917031806,8664.4471917031806,8881.0583714957611,8881.0583714957611,8881.0583714957611,8881.0583714957611,8881.0583714957611,8881.0583714957611,8881.0583714957611,8881.0583714957611,8881.0583714957611,8881.0583714957611,8881.0583714957611,8881.0583714957611,9103.0848307831529,9103.0848307831529,9103.0848307831529,9103.0848307831529,9103.0848307831529,9103.0848307831529,9103.0848307831529,9103.0848307831529,9103.0848307831529,9103.0848307831529,9103.0848307831529,9103.0848307831529,9330.6619515527291,9330.6619515527291,9330.6619515527291,9330.6619515527291,9330.6619515527291,9330.6619515527291,9330.6619515527291,9330.6619515527291,9330.6619515527291,9330.6619515527291,9330.6619515527291,9330.6619515527291,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,{"$f":"SUM(MB32:MB45)","v":9563.9285003415498},9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,{"$f":"SUM(ON32:ON45)","v":9563.9285003415498},9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,{"$f":"SUM(QZ32:QZ45)","v":9563.9285003415498},9563.9285003415498]
["Payroll Subsidy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Payroll",null,null,null,null,{"$f":"F35+F46","v":0.1875},3,14.9428125,0,1.7029192546583851,4,30.508830000000003,0,1.8904192546583851,8,45.451642499999998,0,0,null,{"$f":"T48+T49","v":0},{"$f":"U48+U49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5287.6603570312491,5287.6603570312491,5287.6603570312491,5287.6603570312491,5287.6603570312491,5287.6603570312491,5287.6603570312491,5287.6603570312491,5287.6603570312491,5287.6603570312491,5287.6603570312491,5287.6603570312491,5419.8518659570309,5419.8518659570309,5419.8518659570309,5419.8518659570309,5419.8518659570309,5419.8518659570309,5419.8518659570309,5419.8518659570309,5419.8518659570309,5419.8518659570309,5419.8518659570309,5419.8518659570309,5555.3481626059556,5555.3481626059556,5555.3481626059556,5555.3481626059556,5555.3481626059556,5555.3481626059556,5555.3481626059556,5555.3481626059556,5555.3481626059556,5555.3481626059556,5555.3481626059556,5555.3481626059556,5694.2318666711035,5694.2318666711035,5694.2318666711035,5694.2318666711035,5694.2318666711035,{"$f":"CG48+CG49","v":5694.2318666711035},5694.2318666711035,5694.2318666711035,5694.2318666711035,5694.2318666711035,5694.2318666711035,5694.2318666711035,5836.5876633378803,5836.5876633378803,5836.5876633378803,5836.5876633378803,5836.5876633378803,5836.5876633378803,5836.5876633378803,5836.5876633378803,5836.5876633378803,5836.5876633378803,5836.5876633378803,5836.5876633378803,5982.5023549213274,5982.5023549213274,5982.5023549213274,5982.5023549213274,5982.5023549213274,5982.5023549213274,5982.5023549213274,5982.5023549213274,5982.5023549213274,5982.5023549213274,5982.5023549213274,5982.5023549213274,6132.064913794361,6132.064913794361,6132.064913794361,6132.064913794361,6132.064913794361,6132.064913794361,6132.064913794361,6132.064913794361,6132.064913794361,6132.064913794361,6132.064913794361,6132.064913794361,6285.3665366392179,6285.3665366392179,6285.3665366392179,6285.3665366392179,6285.3665366392179,6285.3665366392179,6285.3665366392179,6285.3665366392179,6285.3665366392179,6285.3665366392179,6285.3665366392179,6285.3665366392179,6442.5007000551986,6442.5007000551986,6442.5007000551986,6442.5007000551986,6442.5007000551986,6442.5007000551986,6442.5007000551986,6442.5007000551986,6442.5007000551986,{"$f":"ES48+ES49","v":6442.5007000551986},6442.5007000551986,6442.5007000551986,6603.5632175565779,6603.5632175565779,6603.5632175565779,6603.5632175565779,6603.5632175565779,6603.5632175565779,6603.5632175565779,6603.5632175565779,6603.5632175565779,6603.5632175565779,6603.5632175565779,6603.5632175565779,6768.6522979954925,6768.6522979954925,6768.6522979954925,6768.6522979954925,6768.6522979954925,6768.6522979954925,6768.6522979954925,6768.6522979954925,6768.6522979954925,6768.6522979954925,6768.6522979954925,6768.6522979954925,6937.8686054453783,6937.8686054453783,6937.8686054453783,6937.8686054453783,6937.8686054453783,6937.8686054453783,6937.8686054453783,6937.8686054453783,6937.8686054453783,6937.8686054453783,6937.8686054453783,6937.8686054453783,7111.3153205815133,7111.3153205815133,7111.3153205815133,7111.3153205815133,7111.3153205815133,7111.3153205815133,7111.3153205815133,7111.3153205815133,7111.3153205815133,7111.3153205815133,7111.3153205815133,7111.3153205815133,7289.0982035960487,7289.0982035960487,7289.0982035960487,7289.0982035960487,7289.0982035960487,7289.0982035960487,7289.0982035960487,7289.0982035960487,7289.0982035960487,7289.0982035960487,7289.0982035960487,7289.0982035960487,7471.3256586859488,{"$f":"HE48+HE49","v":7471.3256586859488},7471.3256586859488,7471.3256586859488,7471.3256586859488,7471.3256586859488,7471.3256586859488,7471.3256586859488,7471.3256586859488,7471.3256586859488,7471.3256586859488,7471.3256586859488,7658.1088001530979,7658.1088001530979,7658.1088001530979,7658.1088001530979,7658.1088001530979,7658.1088001530979,7658.1088001530979,7658.1088001530979,7658.1088001530979,7658.1088001530979,7658.1088001530979,7658.1088001530979,7849.5615201569235,7849.5615201569235,7849.5615201569235,7849.5615201569235,7849.5615201569235,7849.5615201569235,7849.5615201569235,7849.5615201569235,7849.5615201569235,7849.5615201569235,7849.5615201569235,7849.5615201569235,8045.8005581608468,8045.8005581608468,8045.8005581608468,8045.8005581608468,8045.8005581608468,8045.8005581608468,8045.8005581608468,8045.8005581608468,8045.8005581608468,8045.8005581608468,8045.8005581608468,8045.8005581608468,8246.9455721148679,8246.9455721148679,8246.9455721148679,8246.9455721148679,8246.9455721148679,8246.9455721148679,8246.9455721148679,8246.9455721148679,8246.9455721148679,8246.9455721148679,8246.9455721148679,8246.9455721148679,8453.1192114177375,8453.1192114177375,8453.1192114177375,8453.1192114177375,8453.1192114177375,{"$f":"JQ48+JQ49","v":8453.1192114177375},8453.1192114177375,8453.1192114177375,8453.1192114177375,8453.1192114177375,8453.1192114177375,8453.1192114177375,8664.4471917031806,8664.4471917031806,8664.4471917031806,8664.4471917031806,8664.4471917031806,8664.4471917031806,8664.4471917031806,8664.4471917031806,8664.4471917031806,8664.4471917031806,8664.4471917031806,8664.4471917031806,8881.0583714957611,8881.0583714957611,8881.0583714957611,8881.0583714957611,8881.0583714957611,8881.0583714957611,8881.0583714957611,8881.0583714957611,8881.0583714957611,8881.0583714957611,8881.0583714957611,8881.0583714957611,9103.0848307831529,9103.0848307831529,9103.0848307831529,9103.0848307831529,9103.0848307831529,9103.0848307831529,9103.0848307831529,9103.0848307831529,9103.0848307831529,9103.0848307831529,9103.0848307831529,9103.0848307831529,9330.6619515527291,9330.6619515527291,9330.6619515527291,9330.6619515527291,9330.6619515527291,9330.6619515527291,9330.6619515527291,9330.6619515527291,9330.6619515527291,9330.6619515527291,9330.6619515527291,9330.6619515527291,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,{"$f":"LZ48+LZ49","v":9563.9285003415498},9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,{"$f":"NY48+NY49","v":9563.9285003415498},9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,{"$f":"OH48+OH49","v":9563.9285003415498},9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,{"$f":"ON48+ON49","v":9563.9285003415498},9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,{"$f":"QK48+QK49","v":9563.9285003415498},9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,9563.9285003415498,{"$f":"QV48+QV49","v":9563.9285003415498},{"$f":"QW48+QW49","v":9563.9285003415498},{"$f":"QX48+QX49","v":9563.9285003415498},{"$f":"QY48+QY49","v":9563.9285003415498},9563.9285003415498,9563.9285003415498]
[]
[]
[null,"Solar Panel Technicians "]
[null,"Panels","Min/panel/yr","Minutes/yr","hours/yr"]
[null,{"$f":"Inputs!E33","v":7392},2,{"$f":"B55*C55","v":14784},{"$f":"D55/60","v":246.4},"once every 3 months x 0.5 minutes per panel (cleaning)=2 minute/year/panel"]
[null,{"$f":"B55","v":7392},5,{"$f":"B56*C56","v":36960},616,"0.4 minutes per panel per month(inspection)=5 minutes/year/panel"]
[null,{"$f":"B56","v":7392},2.5,{"$f":"B57*C57","v":18480},308,"0.2 minute per panel per month (change tilt)=2.5 minutes/year/panel"]
[null,"Tilt Motors"]
[null,0,20,{"$f":"B59*C59","v":0},0,"20 minutes of inspection and repair per motor per year (assumes 8 panels per tilt motor)"]
[null,"Hectares"]
[null,{"$f":"Inputs!E30","v":10},{"$f":"120*52","v":6240},{"$f":"B61*C61","v":62400},1040,"2 person-hours per week per hectare (vegetation maintenance)"]
[null,"Total",null,null,{"$f":"SUM(E55:E61)","v":2210.4}]
[null,"Hours/ee/yr",null,null,{"$f":"35*46","v":1610}]
[null,"FTEs",null,null,{"$f":"E62/E63","v":1.372919254658385}]

{"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$40","v":259.83549999999997},{"$f":"L2*Inputs!$E$40","v":867.0915},{"$f":"M2*Inputs!$E$40","v":1348.809},{"$f":"N2*Inputs!$E$40","v":1664.115},{"$f":"O2*Inputs!$E$40","v":2026.133},{"$f":"P2*Inputs!$E$40","v":1894.7555},{"$f":"Q2*Inputs!$E$40","v":1710.827},{"$f":"R2*Inputs!$E$40","v":1208.6729999999998},{"$f":"S2*Inputs!$E$40","v":578.06099999999992},{"$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$40","v":93.423999999999992},{"$f":"K3*Inputs!$E$40","v":589.73900000000003},{"$f":"L3*Inputs!$E$40","v":1042.2614999999998},{"$f":"M3*Inputs!$E$40","v":1684.5514999999998},{"$f":"N3*Inputs!$E$40","v":1883.0774999999999},{"$f":"O3*Inputs!$E$40","v":1786.7339999999999},{"$f":"P3*Inputs!$E$40","v":1991.0989999999999},{"$f":"Q3*Inputs!$E$40","v":1839.2849999999999},{"$f":"R3*Inputs!$E$40","v":1348.809},{"$f":"S3*Inputs!$E$40","v":709.43849999999998},{"$f":"T3*Inputs!$E$40","v":52.550999999999995},{"$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$40","v":23.355999999999998},{"$f":"J4*Inputs!$E$40","v":397.05200000000002},{"$f":"K4*Inputs!$E$40","v":881.68899999999996},{"$f":"L4*Inputs!$E$40","v":1541.4960000000001},{"$f":"M4*Inputs!$E$40","v":1596.9664999999998},{"$f":"N4*Inputs!$E$40","v":2312.2439999999997},{"$f":"O4*Inputs!$E$40","v":2417.3459999999995},{"$f":"P4*Inputs!$E$40","v":2478.6554999999998},{"$f":"Q4*Inputs!$E$40","v":2268.4514999999997},{"$f":"R4*Inputs!$E$40","v":1862.6409999999998},{"$f":"S4*Inputs!$E$40","v":960.51549999999997},{"$f":"T4*Inputs!$E$40","v":286.11099999999999},{"$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$40","v":181.00899999999999},{"$f":"J5*Inputs!$E$40","v":741.553},{"$f":"K5*Inputs!$E$40","v":1342.9699999999998},{"$f":"L5*Inputs!$E$40","v":2183.7860000000001},{"$f":"M5*Inputs!$E$40","v":2542.8845000000001},{"$f":"N5*Inputs!$E$40","v":2758.9274999999998},{"$f":"O5*Inputs!$E$40","v":2551.643},{"$f":"P5*Inputs!$E$40","v":2493.2529999999997},{"$f":"Q5*Inputs!$E$40","v":2414.4264999999996},{"$f":"R5*Inputs!$E$40","v":1877.2384999999999},{"$f":"S5*Inputs!$E$40","v":1065.6174999999998},{"$f":"T5*Inputs!$E$40","v":408.72999999999996},{"$f":"U5*Inputs!$E$40","v":11.677999999999999},{"$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$40","v":93.423999999999992},{"$f":"I6*Inputs!$E$40","v":329.90349999999995},{"$f":"J6*Inputs!$E$40","v":890.44749999999988},{"$f":"K6*Inputs!$E$40","v":1407.1990000000001},{"$f":"L6*Inputs!$E$40","v":2034.8915},{"$f":"M6*Inputs!$E$40","v":2504.931},{"$f":"N6*Inputs!$E$40","v":2510.77},{"$f":"O6*Inputs!$E$40","v":2706.3764999999999},{"$f":"P6*Inputs!$E$40","v":2537.0454999999997},{"$f":"Q6*Inputs!$E$40","v":2364.7949999999996},{"$f":"R6*Inputs!$E$40","v":1757.5389999999998},{"$f":"S6*Inputs!$E$40","v":1010.1469999999999},{"$f":"T6*Inputs!$E$40","v":470.03950000000003},{"$f":"U6*Inputs!$E$40","v":78.826499999999996},{"$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$40","v":175.17},{"$f":"I7*Inputs!$E$40","v":379.53500000000003},{"$f":"J7*Inputs!$E$40","v":861.25250000000005},{"$f":"K7*Inputs!$E$40","v":1267.0629999999999},{"$f":"L7*Inputs!$E$40","v":1994.0184999999999},{"$f":"M7*Inputs!$E$40","v":2434.8629999999998},{"$f":"N7*Inputs!$E$40","v":2782.2834999999995},{"$f":"O7*Inputs!$E$40","v":2989.5679999999998},{"$f":"P7*Inputs!$E$40","v":2986.6484999999998},{"$f":"Q7*Inputs!$E$40","v":2642.1475},{"$f":"R7*Inputs!$E$40","v":2312.2439999999997},{"$f":"S7*Inputs!$E$40","v":1442.2329999999999},{"$f":"T7*Inputs!$E$40","v":671.4849999999999},{"$f":"U7*Inputs!$E$40","v":148.89449999999999},{"$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$40","v":145.97499999999999},{"$f":"I8*Inputs!$E$40","v":335.74249999999995},{"$f":"J8*Inputs!$E$40","v":951.75699999999995},{"$f":"K8*Inputs!$E$40","v":1541.4960000000001},{"$f":"L8*Inputs!$E$40","v":2148.752},{"$f":"M8*Inputs!$E$40","v":2744.33},{"$f":"N8*Inputs!$E$40","v":2858.1904999999997},{"$f":"O8*Inputs!$E$40","v":2928.2584999999999},{"$f":"P8*Inputs!$E$40","v":2963.2925},{"$f":"Q8*Inputs!$E$40","v":2580.8379999999997},{"$f":"R8*Inputs!$E$40","v":2277.21},{"$f":"S8*Inputs!$E$40","v":1512.3009999999999},{"$f":"T8*Inputs!$E$40","v":785.3454999999999},{"$f":"U8*Inputs!$E$40","v":210.20399999999998},{"$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$40","v":2.9194999999999998},{"$f":"I9*Inputs!$E$40","v":242.31849999999997},{"$f":"J9*Inputs!$E$40","v":761.98949999999991},{"$f":"K9*Inputs!$E$40","v":1360.4870000000001},{"$f":"L9*Inputs!$E$40","v":1961.9039999999998},{"$f":"M9*Inputs!$E$40","v":2764.7665000000002},{"$f":"N9*Inputs!$E$40","v":2843.5929999999998},{"$f":"O9*Inputs!$E$40","v":2963.2925},{"$f":"P9*Inputs!$E$40","v":3126.7845000000002},{"$f":"Q9*Inputs!$E$40","v":2872.788},{"$f":"R9*Inputs!$E$40","v":2271.3710000000001},{"$f":"S9*Inputs!$E$40","v":1459.75},{"$f":"T9*Inputs!$E$40","v":616.01449999999988},{"$f":"U9*Inputs!$E$40","v":81.746000000000009},{"$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$40","v":137.2165},{"$f":"J10*Inputs!$E$40","v":709.43849999999998},{"$f":"K10*Inputs!$E$40","v":1509.3815},{"$f":"L10*Inputs!$E$40","v":2177.9470000000001},{"$f":"M10*Inputs!$E$40","v":2583.7574999999997},{"$f":"N10*Inputs!$E$40","v":2697.6179999999999},{"$f":"O10*Inputs!$E$40","v":2636.3084999999996},{"$f":"P10*Inputs!$E$40","v":2674.2619999999997},{"$f":"Q10*Inputs!$E$40","v":2449.4605000000001},{"$f":"R10*Inputs!$E$40","v":1740.0219999999999},{"$f":"S10*Inputs!$E$40","v":1077.2954999999999},{"$f":"T10*Inputs!$E$40","v":344.50099999999998},{"$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$40","v":14.5975},{"$f":"J11*Inputs!$E$40","v":429.16649999999998},{"$f":"K11*Inputs!$E$40","v":1173.6389999999999},{"$f":"L11*Inputs!$E$40","v":1696.2294999999999},{"$f":"M11*Inputs!$E$40","v":2142.913},{"$f":"N11*Inputs!$E$40","v":2306.4050000000002},{"$f":"O11*Inputs!$E$40","v":2154.5909999999999},{"$f":"P11*Inputs!$E$40","v":2248.0149999999999},{"$f":"Q11*Inputs!$E$40","v":1807.1704999999999},{"$f":"R11*Inputs!$E$40","v":1258.3044999999997},{"$f":"S11*Inputs!$E$40","v":513.83199999999999},{"$f":"T11*Inputs!$E$40","v":5.8389999999999995},{"$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$40","v":186.84799999999998},{"$f":"K12*Inputs!$E$40","v":832.0575},{"$f":"L12*Inputs!$E$40","v":1369.2455},{"$f":"M12*Inputs!$E$40","v":1810.09},{"$f":"N12*Inputs!$E$40","v":2064.0864999999999},{"$f":"O12*Inputs!$E$40","v":1996.9379999999999},{"$f":"P12*Inputs!$E$40","v":1877.2384999999999},{"$f":"Q12*Inputs!$E$40","v":1652.4369999999999},{"$f":"R12*Inputs!$E$40","v":937.15949999999998},{"$f":"S12*Inputs!$E$40","v":207.28449999999998},{"$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$40","v":2.9194999999999998},{"$f":"K13*Inputs!$E$40","v":382.4545},{"$f":"L13*Inputs!$E$40","v":843.7355},{"$f":"M13*Inputs!$E$40","v":1086.0540000000001},{"$f":"N13*Inputs!$E$40","v":1045.181},{"$f":"O13*Inputs!$E$40","v":1290.4189999999999},{"$f":"P13*Inputs!$E$40","v":1156.1219999999998},{"$f":"Q13*Inputs!$E$40","v":1112.3295000000001},{"$f":"R13*Inputs!$E$40","v":618.93399999999997},{"$f":"S13*Inputs!$E$40","v":70.067999999999998},{"$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},{"$f":"SUM(C15:C26)","v":0},0,0,0,0,417.48849999999999,1643.6784999999998,6025.848,12548.011,19861.358500000002,25244.916499999999,27726.4915,28447.608,28427.171499999997,25714.955999999998,19470.145499999999,10606.5435,3640.6164999999992,531.34899999999993,0,0,0,0,{"$f":"SUM(B27:Y27)","v":210306.18250000002}]
[]
[null,{"$f":"B2*1000","v":0},{"$f":"C2*1000","v":0},0,0,0,0,0,0,0,890,2970,4620,5700,6940,6490,5860,4140,1980,0,0,0,0,0,0,0]
[null,{"$f":"B3*1000","v":0},0,0,0,0,0,0,0,320,2020,3570,5770,6450,6120,6820,6300,4620,2430,180,0,0,0,0,0,0]
[null,{"$f":"B4*1000","v":0},0,0,0,0,0,0,80,1360,3020,5280,5470,7920,8280,8490,7770,6380,3290,980,0,0,0,0,0,0]
[null,{"$f":"B5*1000","v":0},0,0,0,0,0,0,620,2540,4600,7480,8710,9450,8740,8540,8270,6430,3650,1400,40,0,0,0,0,0]
[null,{"$f":"B6*1000","v":0},0,0,0,0,0,320,1130,3050,4820,6970,8580,8600,9270,8690,8100,6020,3460,1610,270,0,0,0,0,0]
[null,{"$f":"B7*1000","v":0},0,0,0,0,0,600,1300,2950,4340,6830,8340,9530,10240,10230,9050,7920,4940,2300,510,0,0,0,0,0]
[null,{"$f":"B8*1000","v":0},0,0,0,0,0,500,1150,3260,5280,7360,9400,9790,10030,10150,8840,7800,5180,2690,720,0,0,0,0,0]
[null,{"$f":"B9*1000","v":0},0,0,0,0,0,10,830,2610,4660,6720,9470,9740,10150,10710,9840,7780,5000,2110,280,0,0,0,0,0]
[null,{"$f":"B10*1000","v":0},0,0,0,0,0,0,470,2430,5170,7460,8850,9240,9030,9160,8390,5960,3690,1180,0,0,0,0,0,0]
[null,{"$f":"B11*1000","v":0},0,0,0,0,0,0,50,1470,4019.9999999999995,5810,7340,7900,7380,7700,6190,4310,1760,20,0,0,0,0,0,0]
[null,{"$f":"B12*1000","v":0},0,0,0,0,0,0,0,640,2850,4690,6200,7070,6840,6430,5660,3210,710,0,0,0,0,0,0,0]
[null,{"$f":"B13*1000","v":0},0,0,0,0,0,0,0,10,1310,2890,3720,3580,4420,3960,3810,2120,240,0,0,0,0,0,0,0]
[null,{"$f":"B14*1000","v":0},0,0,0,0,0,60,360,1340,2760,4030.0000000000005,4920,5270,5330,5380,4890,3580,2029.9999999999998,680,110,0,0,0,0,0]
[]
["Peak by hour",null,null,null,null,null,null,null,null,null,null,5.6749999999999998]
["January","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","2.533","5.675","7.873","9.201","9.734","9.668","8.291","6.319","3.163","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001"]
["February","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","1.306","4.595","7.708","9.502","10.719","10.855","10.089","9.045","7.317","3.806","0.235","-0.001","-0.001","-0.001","-0.001","-0.001"]
["March","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.472","3.293","5.905","8.433","10.537","11.711","11.754","10.860","9.599","7.523","4.707","1.314","-0.001","-0.001","-0.001","-0.001","-0.001"]
["April","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.906","3.427","6.544","8.962","10.605","11.533","11.806","11.385","10.097","8.390","5.399","2.027","0.289","-0.001","-0.001","-0.001","-0.001"]
["May","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.577","1.671","4.431","7.357","9.491","10.820","11.515","11.493","10.817","9.531","7.483","4.827","2.018","0.441","-0.001","-0.001","-0.001","-0.001"]
["June","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.625","1.653","4.250","7.069","9.127","10.655","11.271","11.333","10.755","9.520","7.526","5.044","2.217","0.588","-0.001","-0.001","-0.001","-0.001"]
["July","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.605","1.466","3.998","6.652","8.782","10.277","11.079","10.996","10.506","9.479","7.648","5.130","2.296","0.593","-0.001","-0.001","-0.001","-0.001"]
["August","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.247","1.161","3.703","6.564","8.983","10.373","11.309","11.435","10.808","9.638","7.660","4.932","2.038","0.392","-0.001","-0.001","-0.001","-0.001"]
["September","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.785","3.557","6.678","8.858","10.633","11.034","11.257","10.637","9.251","7.181","4.260","1.330","-0.001","-0.001","-0.001","-0.001","-0.001"]
["October","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.515","3.437","6.675","8.895","10.433","11.028","10.916","9.955","8.446","6.517","2.693","0.096","-0.001","-0.001","-0.001","-0.001","-0.001"]
["November","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","2.512","5.704","7.765","9.500","9.971","9.988","8.941","7.346","4.742","1.045","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001"]
["December","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.777","4.323","7.355","8.709","9.791","9.612","8.713","7.053","4.278","0.727","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001"]
[]
[null,{"$f":"B44*1000","v":-1},{"$f":"C44*1000","v":-1},-1,-1,-1,-1,-1,-1,-1,2533,5675,7873,9201,9734,9668,8291,6319,3163,-1,-1,-1,-1,-1,-1]
[null,{"$f":"B45*1000","v":-1},-1,-1,-1,-1,-1,-1,-1,1306,4595,7708,9502,10719,10855,10089,9045,7317,3806,235,-1,-1,-1,-1,-1]
[null,{"$f":"B46*1000","v":-1},-1,-1,-1,-1,-1,-1,472,3293,5905,8433,10537,11711,11754,10860,9599,7523,4707,1314,-1,-1,-1,-1,-1]
[null,{"$f":"B47*1000","v":-1},-1,-1,-1,-1,-1,-1,906,3427,6544,8962,10605,11533,11806,11385,10097,8390,5399,2027.0000000000002,289,-1,-1,-1,-1]
[null,{"$f":"B48*1000","v":-1},-1,-1,-1,-1,-1,577,1671,4431,7357,9491,10820,11515,11493,10817,9531,7483,4827,2017.9999999999998,441,-1,-1,-1,-1]
[null,{"$f":"B49*1000","v":-1},-1,-1,-1,-1,-1,625,1653,4250,7069,9127,10655,11271,11333,10755,9520,7526,5044,2217,588,-1,-1,-1,-1]
[null,{"$f":"B50*1000","v":-1},-1,-1,-1,-1,-1,605,1466,3998,6652,8782,10277,11079,10996,10506,9479,7648,5130,2296,593,-1,-1,-1,-1]
[null,{"$f":"B51*1000","v":-1},-1,-1,-1,-1,-1,247,1161,3703,6564,8983,10373,11309,11435,10808,9638,7660,4932,2037.9999999999998,392,-1,-1,-1,-1]
[null,{"$f":"B52*1000","v":-1},-1,-1,-1,-1,-1,-1,785,3557,6678,8858,10633,11034,11257,10637,9251,7181,4260,1330,-1,-1,-1,-1,-1]
[null,{"$f":"B53*1000","v":-1},-1,-1,-1,-1,-1,-1,515,3437,6675,8895,10433,11028,10916,9955,8446,6517,2693,96,-1,-1,-1,-1,-1]
[null,{"$f":"B54*1000","v":-1},-1,-1,-1,-1,-1,-1,-1,2512,5704,7765,9500,9971,9988,8941,7346,4742,1045,-1,-1,-1,-1,-1,-1]
[null,{"$f":"B55*1000","v":-1},-1,-1,-1,-1,-1,-1,-1,777,4323,7355,8709,9791,9612,8713,7053,4278,727,-1,-1,-1,-1,-1,-1]
[]
[null,{"$f":"IF(B57>10000,10000/B57,1)*B29","v":0},0,0,0,0,0,0,0,0,890,2970,4620,5700,6940,6490,5860,4140,1980,0,0,0,0,0,0]
[null,{"$f":"IF(B58>10000,10000/B58,1)*B30","v":0},0,0,0,0,0,0,0,320,2020,3570,5770,6017.3523649594181,5637.9548595117458,6759.8374467241547,6300,4620,2430,180,0,0,0,0,0]
[null,{"$f":"IF(B59>10000,10000/B59,1)*B31","v":0},0,0,0,0,0,0,80,1360,3020,5280,5191.2309006358546,6762.8725130219455,7044.4104134762629,7817.6795580110493,7770,6380,3290,980,0,0,0,0,0]
[null,{"$f":"IF(B60>10000,10000/B60,1)*B32","v":0},0,0,0,0,0,0,620,2540,4600,7480,8213.1070249882123,8193.8784357929417,7403.0154158902251,7501.0979358805444,8190.5516490046548,6430,3650,1400,40,0,0,0,0]
[null,{"$f":"IF(B61>10000,10000/B61,1)*B33","v":0},0,0,0,0,0,320,1130,3050,4820,6970,7929.7597042513862,7468.5193226226656,8065.7791699295221,8033.6507349542389,8100,6020,3460,1610,270,0,0,0,0]
[null,{"$f":"IF(B62>10000,10000/B62,1)*B34","v":0},0,0,0,0,0,600,1300,2950,4340,6830,7827.3111215391837,8455.3278324904622,9035.5598694079235,9511.8549511854944,9050,7920,4940,2300,510,0,0,0,0]
[null,{"$f":"IF(B63>10000,10000/B63,1)*B35","v":0},0,0,0,0,0,500,1150,3260,5280,7360,9146.6381239661387,8836.5375936456367,9121.4987268097484,9661.146011802779,8840,7800,5180,2690,720,0,0,0,0]
[null,{"$f":"IF(B64>10000,10000/B64,1)*B36","v":0},0,0,0,0,0,10,830,2610,4660,6720,9129.4707413477299,8612.6094261207891,8876.2571053782249,9909.3264248704672,9840,7780,5000,2110,280,0,0,0,0]
[null,{"$f":"IF(B65>10000,10000/B65,1)*B37","v":0},0,0,0,0,0,0,470,2430,5170,7460,8323.1449261732341,8374.1163675910811,8021.6754019721056,8611.4505969728307,8390,5960,3690,1180,0,0,0,0,0]
[null,{"$f":"IF(B66>10000,10000/B66,1)*B38","v":0},0,0,0,0,0,0,50,1470,4019.9999999999995,5810,7035.368542125947,7163.5836053681542,6760.7182117991933,7700,6190,4310,1760,20,0,0,0,0,0]
[null,{"$f":"IF(B67>10000,10000/B67,1)*B39","v":0},0,0,0,0,0,0,0,640,2850,4690,6200,7070,6840,6430,5660,3210,710,0,0,0,0,0,0]
[null,{"$f":"IF(B68>10000,10000/B68,1)*B40","v":0},0,0,0,0,0,0,0,10,1310,2890,3720,3580,4420,3960,3810,2120,240,0,0,0,0,0,0]
[null,{"$f":"SUM(B70:B81)","v":0},{"$f":"SUM(C70:C81)","v":0},0,0,0,0,1430,5630,20640,42980,68030,83106.031085027687,86234.797461613096,88166.86917417495,92386.043660401556,88000.551649004658,66690,36330,12470,1820,0,0,0,0,{"$f":"SUM(B82:Y82)","v":693914.29303022195}]

{"sheet":"Production Forecast","index":12,"n_rows":858,"n_cols":111,"rows_kept":858,"cut":false,"hidden":false,"merged":[[4,12,4,13],[4,1,5,2],[4,10,4,11],[4,3,4,9],[20,3,20,7],[20,8,20,10]]}
[{"$f":"Inputs!$D$6&\" - Electricity Production Forecast by Month\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Electricity Production Forecast by Month"}]
[]
[]
[]
[null,"Monthly Production",null,"Production",null,null,null,null,null,null,"Excess",null,"Totals"]
[null,null,null,"Gross","Losses","Curtailed","Net","Used Internally",null,"Prod Sold","Amount","%","(Figures in Kwh unless noted)"]
[1,"January","kWh",{"$f":"E7+F7+G7","v":378273.06062358804},{"$f":"G7/0.915-G7","v":32153.210153004969},0,{"$f":"'Detailed Production Projections'!B40","v":346119.85047058307},{"$f":"'Detailed Production Projections'!B32","v":-16182},null,{"$f":"'Detailed Production Projections'!B36*-1","v":-175429.13912499952},{"$f":"SUM(G7:J7)","v":154508.71134558355},{"$f":"K7/G7","v":0.44640234050579347},"Projected Demand (2028)",{"$f":"'Detailed Production Projections'!B542","v":37675426.531516038}]
[2,"February","kWh",384902.83315820759,32716.740818447608,0,{"$f":"'Detailed Production Projections'!B84","v":352186.09233975998},{"$f":"'Detailed Production Projections'!B76","v":-17661.378848008},null,{"$f":"'Detailed Production Projections'!B80*-1","v":-175430.61945994617},159094.09403180581,0.45173303969744782,"Projected Renewables Production",{"$f":"'Detailed Production Projections'!B547","v":13738602.114887521}]
[3,"March","kWh",557233.76851648523,47364.870323901239,0,{"$f":"'Detailed Production Projections'!B128","v":509868.89819258399},{"$f":"'Detailed Production Projections'!B120","v":-20477.408639496},null,{"$f":"'Detailed Production Projections'!B124*-1","v":-342546.3046285765},146845.18492451147,0.2880057705913377,"   Wind",{"$f":"'Detailed Production Projections'!B545","v":11263688.296280537}]
[4,"April","kWh",651604.00350718026,55386.34029811027,0,{"$f":"'Detailed Production Projections'!B172","v":596217.66320906999},{"$f":"'Detailed Production Projections'!B164","v":-21218.423535239999},null,{"$f":"'Detailed Production Projections'!B168*-1","v":-313605.98988120456},261393.24979262543,0.43841916454757085,"   PV",{"$f":"'Detailed Production Projections'!B546","v":2474913.8186069876}]
[5,"May","kWh",677337.13734797051,57573.656674577505,0,{"$f":"'Detailed Production Projections'!B216","v":619763.480673393},{"$f":"'Detailed Production Projections'!B208","v":-25172},null,{"$f":"'Detailed Production Projections'!B212*-1","v":-484512.69327889691},110078.78739449609,0.17761418803652634,"Minimum Non-Renewables Production",{"$f":"'Detailed Production Projections'!B549","v":4441320}]
[6,"June","kWh",{"$f":"E12+F12+G12","v":731216.75319068844},{"$f":"G12/0.915-G12","v":62153.424021208542},0,{"$f":"'Detailed Production Projections'!B260","v":669063.3291694799},{"$f":"'Detailed Production Projections'!B252","v":-24360},null,{"$f":"'Detailed Production Projections'!B256*-1","v":-547500.42751403048},{"$f":"SUM(G12:J12)","v":97202.901655449416},0.1452820643691668,"Net Projected Demand (Surplus)",{"$f":"'Detailed Production Projections'!B551","v":20858609.5133137},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D12","v":731216.75319068844},62153.424021208542,0,669063.3291694799,-24360,0,-547500.42751403048,97202.901655449416,0.1452820643691668,{"$f":"M10","v":"   PV"},{"$f":"N10","v":2474913.8186069876},0,0,0,0,0,0,0,0,0,0,0,0,0,0,731216.75319068844,62153.424021208542,0,669063.3291694799,-24360,0,-547500.42751403048,{"$f":"AJ12","v":97202.901655449416},0.1452820643691668,"   PV",2474913.8186069876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,731216.75319068844,62153.424021208542,0,669063.3291694799,-24360,0,-547500.42751403048,97202.901655449416,0.1452820643691668,"   PV",2474913.8186069876,0,0,0,{"$f":"BP12","v":0},0,0,0,0,0,0,0,0,0]
[7,"July","kWh",784923.76686607103,66718.520183615969,0,{"$f":"'Detailed Production Projections'!B304","v":718205.24668245506},{"$f":"'Detailed Production Projections'!B296","v":-25172},null,{"$f":"'Detailed Production Projections'!B300*-1","v":-644810.29042852612},48222.956253928947,6.7143698095608717E-2,"PV Production Net of Curtailment",{"$f":"'Detailed Production Projections'!B559","v":6185302.0890705595}]
[8,"August","kWh",763521.09811646666,64899.293339899625,0,{"$f":"'Detailed Production Projections'!B348","v":698621.80477656703},{"$f":"'Detailed Production Projections'!B340","v":-23461.426079936999},null,{"$f":"'Detailed Production Projections'!B344*-1","v":-607430.00324193528},67730.375454694731,9.6948556417239554E-2,"PV Production Sold Directly",{"$f":"J19*-1","v":4769255.3526861575}]
[9,"September","kWh",656782.06852724613,55826.47582481592,0,{"$f":"'Detailed Production Projections'!B392","v":600955.59270243021},{"$f":"'Detailed Production Projections'!B384","v":-20880},null,{"$f":"'Detailed Production Projections'!B388*-1","v":-533899.00682557409},46176.585876856116,7.6838599120452752E-2,"PV Production Stored",{"$f":"E35","v":1169200.6906422244}]
[10,"October","kWh",515479.45492908743,43815.753668972407,0,{"$f":"'Detailed Production Projections'!B436","v":471663.70126011502},{"$f":"'Detailed Production Projections'!B428","v":-18591.982559558997},null,{"$f":"'Detailed Production Projections'!B432*-1","v":-405030.97236598947},48040.74633456656,0.1018538128039513]
[11,"November","kWh",409621.92926590168,34817.863987601653,0,{"$f":"'Detailed Production Projections'!B480","v":374804.06527830003},{"$f":"'Detailed Production Projections'!B472","v":-17400},null,{"$f":"'Detailed Production Projections'!B476*-1","v":-327496.96770059358},29907.097577706445,7.9793951955936721E-2,"Excess as % of Available Production (2028)",{"$f":"L19","v":0.18902887422559428}]
[12,"December","kWh",248997.11947084373,21164.755155021703,0,{"$f":"'Detailed Production Projections'!B524","v":227832.36431582202},{"$f":"'Detailed Production Projections'!B516","v":-16269.426079937},null,{"$f":"'Detailed Production Projections'!B520*-1","v":-211562.93823588497},0,0,"Weekday Excess as% of Available Production",{"$f":"'Detailed Production Projections'!C576","v":0.15933057459475131}]
[null,"Total","kWh",{"$f":"SUM(D7:D18)","v":6759892.9935197365},{"$f":"SUM(E7:E18)","v":574590.90444917732},0,6185302.0890705595,-246846.045742177,null,-4769255.3526861575,1169200.6906422244,0.18902887422559428,"Saturday Excess",{"$f":"'Detailed Production Projections'!AB576","v":0.23612894438231788}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sunday Excess",{"$f":"'Detailed Production Projections'!BA576","v":0.31933878305394725}]
[null,null,null,"Storage",null,null,null,null,"Usage",null,null,null,"Gwh/MWp",{"$f":"(D19-E19)/Inputs!E10/1000000","v":1.195366049990445}]
[null,null,null,"Purchased","Prod Stored","Storage Used","Losses","Storage Sold","Storage Used","Prod Used","Total Used",null,"MWp",{"$f":"Inputs!E10","v":5.1744000000000003}]
[1,"January","kWh",{"$f":"(H7-J23+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K7))*(1+Inputs!$E$66*2)","v":2890.4961267757872},{"$f":"K7","v":154508.71134558355},{"$f":"J23-K23","v":-26970},{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-27691.125999581251},{"$f":"SUM(D23:G23)","v":102738.08147277808},{"$f":"K23-J23","v":26970},{"$f":"H7*-1","v":16182},{"$f":"Inputs!$E$81*24*31","v":43152},null,"Peak Production in MW",4]
[2,"February","kWh",{"$f":"(H8-J24+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*28-K8))*(1+Inputs!$E$66*2)","v":-26764.949694725041},{"$f":"K8","v":159094.09403180581},{"$f":"J24-K24","v":-21314.621151992},{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*28","v":-25011.339612525},{"$f":"SUM(D24:G24)","v":86003.183572563765},{"$f":"K24-J24","v":21314.621151992},{"$f":"H8*-1","v":17661.378848008},{"$f":"Inputs!$E$81*24*28","v":38976},null,"Available Storage in MW Y1",{"$f":"(6.9*(0.95-0.2)/2)","v":2.5875000000000004}]
[3,"March","kWh",{"$f":"(H9-J25+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K9))*(1+Inputs!$E$66*2)","v":1827.6272664063738},146845.18492451147,-22674.591360504,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-27691.125999581251},98307.09483083259,22674.591360504,20477.408639496,{"$f":"Inputs!$E$81*24*31","v":43152},null,"Available storage in MW Y25",{"$f":"0.78*N24","v":2.0182500000000005}]
[4,"April","kWh",{"$f":"(H10-J26+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*30-K10))*(1+Inputs!$E$66*2)","v":-138169.84027364786},261393.24979262543,-20541.576464760001,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*30","v":-26797.863870562498},75883.969183655077,20541.576464760001,21218.423535239999,{"$f":"Inputs!$E$81*24*30","v":41760},null,"Available Storage in Minutes of Peak Production Y1",{"$f":"N24/N23*60","v":38.812500000000007}]
[5,"May","kWh",{"$f":"(H11-J27+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K11))*(1+Inputs!$E$66*2)","v":33207.629404474661},110078.78739449609,-17980,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-27691.125999581251},97615.290799389506,17980,25172,{"$f":"Inputs!$E$81*24*31","v":43152},null,"Available Storage in Minutes of Peak Production Y25",{"$f":"N25/N23*60","v":30.273750000000007}]
[6,"June","kWh",{"$f":"(H12-J28+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*30-K12))*(1+Inputs!$E$66*2)","v":42824.762639805704},97202.901655449416,-17400,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*30","v":-26797.863870562498},95829.800424692628,17400,24360,{"$f":"Inputs!$E$81*24*30","v":41760}]
[7,"July","kWh",{"$f":"(H13-J29+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K13))*(1+Inputs!$E$66*2)","v":104107.32197672153},48222.956253928947,-17980,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-27691.125999581251},106659.15223106922,17980,25172,{"$f":"Inputs!$E$81*24*31","v":43152}]
[8,"August","kWh",{"$f":"(H14-J30+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K14))*(1+Inputs!$E$66*2)","v":85669.097591516984},67730.375454694731,-19690.573920063001,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-27691.125999581251},106017.77312656745,19690.573920063001,23461.426079936999,{"$f":"Inputs!$E$81*24*31","v":43152}]
[9,"September","kWh",{"$f":"(H15-J31+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*30-K15))*(1+Inputs!$E$66*2)","v":109289.18299100557},46176.585876856116,-20880,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*30","v":-26797.863870562498},107787.90499729919,20880,20880,{"$f":"Inputs!$E$81*24*30","v":41760},null,null,null,"Decreases over time due to battery degradation"]
[10,"October","kWh",{"$f":"(H16-J32+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K16))*(1+Inputs!$E$66*2)","v":119400.31921106948},48040.74633456656,-24560.017440441003,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-27691.125999581251},115189.9221056138,24560.017440441003,18591.982559558997,{"$f":"Inputs!$E$81*24*31","v":43152}]
[11,"November","kWh",{"$f":"(H17-J33+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*30-K17))*(1+Inputs!$E$66*2)","v":135915.02486640774},29907.097577706445,-24360,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*30","v":-26797.863870562498},114664.25857355169,24360,17400,{"$f":"Inputs!$E$81*24*30","v":41760}]
[12,"December","kWh",{"$f":"(H18-J34+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K18))*(1+Inputs!$E$66*2)","v":179789.31015918424},0,-26882.573920062998,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-27691.125999581251},125215.61023953999,26882.573920062998,16269.426079937,{"$f":"Inputs!$E$81*24*31","v":43152}]
[null,"Total","kWh",{"$f":"SUM(D23:D34)","v":649985.98226499523},1169200.6906422244,-261233.954257823,-326040.67709184374,1231912.0415575532,261233.954257823,246846.045742177,508080]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D60","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP60","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T61+T62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX61+BX62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T36+T64-T63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ36+BZ64-BZ63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T36+T64-T63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ36+AQ64-AQ63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW36+BW64-BW63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK67/AK36","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ67/BJ36","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI67/CI36","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T72+T73","v":0},{"$f":"U72+U73","v":0},{"$f":"V72+V73","v":0},{"$f":"W72+W73","v":0},{"$f":"X72+X73","v":0},{"$f":"Y72+Y73","v":0},{"$f":"Z72+Z73","v":0},{"$f":"AA72+AA73","v":0},{"$f":"AB72+AB73","v":0},{"$f":"AC72+AC73","v":0},{"$f":"AD72+AD73","v":0},{"$f":"AE72+AE73","v":0},{"$f":"AF72+AF73","v":0},{"$f":"AG72+AG73","v":0},{"$f":"AH72+AH73","v":0},{"$f":"AI72+AI73","v":0},{"$f":"AJ72+AJ73","v":0},{"$f":"AK72+AK73","v":0},{"$f":"AL72+AL73","v":0},{"$f":"AM72+AM73","v":0},{"$f":"AN72+AN73","v":0},{"$f":"AO72+AO73","v":0},{"$f":"AP72+AP73","v":0},{"$f":"AQ72+AQ73","v":0},{"$f":"AR72+AR73","v":0},{"$f":"AS72+AS73","v":0},{"$f":"AT72+AT73","v":0},{"$f":"AU72+AU73","v":0},{"$f":"AV72+AV73","v":0},{"$f":"AW72+AW73","v":0},{"$f":"AX72+AX73","v":0},{"$f":"AY72+AY73","v":0},{"$f":"AZ72+AZ73","v":0},{"$f":"BA72+BA73","v":0},{"$f":"BB72+BB73","v":0},{"$f":"BC72+BC73","v":0},{"$f":"BD72+BD73","v":0},{"$f":"BE72+BE73","v":0},{"$f":"BF72+BF73","v":0},{"$f":"BG72+BG73","v":0},{"$f":"BH72+BH73","v":0},{"$f":"BI72+BI73","v":0},{"$f":"BJ72+BJ73","v":0},{"$f":"BK72+BK73","v":0},{"$f":"BL72+BL73","v":0},{"$f":"BM72+BM73","v":0},{"$f":"BN72+BN73","v":0},{"$f":"BO72+BO73","v":0},{"$f":"BP72+BP73","v":0},{"$f":"BQ72+BQ73","v":0},{"$f":"BR72+BR73","v":0},{"$f":"BS72+BS73","v":0},{"$f":"BT72+BT73","v":0},{"$f":"BU72+BU73","v":0},{"$f":"BV72+BV73","v":0},{"$f":"BW72+BW73","v":0},{"$f":"BX72+BX73","v":0},{"$f":"BY72+BY73","v":0},{"$f":"BZ72+BZ73","v":0},{"$f":"CA72+CA73","v":0},{"$f":"CB72+CB73","v":0},{"$f":"CC72+CC73","v":0},{"$f":"CD72+CD73","v":0},{"$f":"CE72+CE73","v":0},{"$f":"CF72+CF73","v":0},{"$f":"CG72+CG73","v":0},{"$f":"CH72+CH73","v":0},{"$f":"CI72+CI73","v":0},{"$f":"CJ72+CJ73","v":0},{"$f":"CK72+CK73","v":0},{"$f":"CL72+CL73","v":0},{"$f":"CM72+CM73","v":0},{"$f":"CN72+CN73","v":0},{"$f":"CO72+CO73","v":0},{"$f":"CP72+CP73","v":0},{"$f":"CQ72+CQ73","v":0},{"$f":"CR72+CR73","v":0},{"$f":"CS72+CS73","v":0},{"$f":"CT72+CT73","v":0},{"$f":"CU72+CU73","v":0},{"$f":"CV72+CV73","v":0},{"$f":"CW72+CW73","v":0},{"$f":"CX72+CX73","v":0},{"$f":"CY72+CY73","v":0},{"$f":"CZ72+CZ73","v":0},{"$f":"DA72+DA73","v":0},{"$f":"DB72+DB73","v":0},{"$f":"DC72+DC73","v":0},{"$f":"DD72+DD73","v":0},{"$f":"DE72+DE73","v":0},{"$f":"DF72+DF73","v":0},{"$f":"DG72+DG73","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N103+N104","v":0},null,{"$f":"P103+P104","v":0},{"$f":"Q103+Q104","v":0},{"$f":"R103+R104","v":0},{"$f":"S103+S104","v":0},{"$f":"T103+T104","v":0},{"$f":"U103+U104","v":0},{"$f":"V103+V104","v":0},{"$f":"W103+W104","v":0},{"$f":"X103+X104","v":0},{"$f":"Y103+Y104","v":0},{"$f":"Z103+Z104","v":0},{"$f":"AA103+AA104","v":0},{"$f":"AB103+AB104","v":0},{"$f":"AC103+AC104","v":0},{"$f":"AD103+AD104","v":0},{"$f":"AE103+AE104","v":0},{"$f":"AF103+AF104","v":0},{"$f":"AG103+AG104","v":0},{"$f":"AH103+AH104","v":0},{"$f":"AI103+AI104","v":0},{"$f":"AJ103+AJ104","v":0},{"$f":"AK103+AK104","v":0},{"$f":"AL103+AL104","v":0},{"$f":"AM103+AM104","v":0},{"$f":"AN103+AN104","v":0},{"$f":"AO103+AO104","v":0},{"$f":"AP103+AP104","v":0},{"$f":"AQ103+AQ104","v":0},{"$f":"AR103+AR104","v":0},{"$f":"AS103+AS104","v":0},{"$f":"AT103+AT104","v":0},{"$f":"AU103+AU104","v":0},{"$f":"AV103+AV104","v":0},{"$f":"AW103+AW104","v":0},{"$f":"AX103+AX104","v":0},{"$f":"AY103+AY104","v":0},{"$f":"AZ103+AZ104","v":0},{"$f":"BA103+BA104","v":0},{"$f":"BB103+BB104","v":0},{"$f":"BC103+BC104","v":0},{"$f":"BD103+BD104","v":0},{"$f":"BE103+BE104","v":0},{"$f":"BF103+BF104","v":0},{"$f":"BG103+BG104","v":0},{"$f":"BH103+BH104","v":0},{"$f":"BI103+BI104","v":0},{"$f":"BJ103+BJ104","v":0},{"$f":"BK103+BK104","v":0},{"$f":"BL103+BL104","v":0},{"$f":"BM103+BM104","v":0},{"$f":"BN103+BN104","v":0},{"$f":"BO103+BO104","v":0},{"$f":"BP103+BP104","v":0},{"$f":"BQ103+BQ104","v":0},{"$f":"BR103+BR104","v":0},{"$f":"BS103+BS104","v":0},{"$f":"BT103+BT104","v":0},{"$f":"BU103+BU104","v":0},{"$f":"BV103+BV104","v":0},{"$f":"BW103+BW104","v":0},{"$f":"BX103+BX104","v":0},{"$f":"BY103+BY104","v":0},{"$f":"BZ103+BZ104","v":0},{"$f":"CA103+CA104","v":0},{"$f":"CB103+CB104","v":0},{"$f":"CC103+CC104","v":0},{"$f":"CD103+CD104","v":0},{"$f":"CE103+CE104","v":0},{"$f":"CF103+CF104","v":0},{"$f":"CG103+CG104","v":0},{"$f":"CH103+CH104","v":0},{"$f":"CI103+CI104","v":0},{"$f":"CJ103+CJ104","v":0},{"$f":"CK103+CK104","v":0},{"$f":"CL103+CL104","v":0},{"$f":"CM103+CM104","v":0},{"$f":"CN103+CN104","v":0},{"$f":"CO103+CO104","v":0},{"$f":"CP103+CP104","v":0},{"$f":"CQ103+CQ104","v":0},{"$f":"CR103+CR104","v":0},{"$f":"CS103+CS104","v":0},{"$f":"CT103+CT104","v":0},{"$f":"CU103+CU104","v":0},{"$f":"CV103+CV104","v":0},{"$f":"CW103+CW104","v":0},{"$f":"CX103+CX104","v":0},{"$f":"CY103+CY104","v":0},{"$f":"CZ103+CZ104","v":0},{"$f":"DA103+DA104","v":0},{"$f":"DB103+DB104","v":0},{"$f":"DC103+DC104","v":0},{"$f":"DD103+DD104","v":0},{"$f":"DE103+DE104","v":0},{"$f":"DF103+DF104","v":0},{"$f":"DG103+DG104","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N78+N106-N105","v":0},null,{"$f":"P78+P106-P105","v":0},{"$f":"Q78+Q106-Q105","v":0},{"$f":"R78+R106-R105","v":0},{"$f":"S78+S106-S105","v":0},{"$f":"T78+T106-T105","v":0},{"$f":"U78+U106-U105","v":0},{"$f":"V78+V106-V105","v":0},{"$f":"W78+W106-W105","v":0},{"$f":"X78+X106-X105","v":0},{"$f":"Y78+Y106-Y105","v":0},{"$f":"Z78+Z106-Z105","v":0},{"$f":"AA78+AA106-AA105","v":0},{"$f":"AB78+AB106-AB105","v":0},{"$f":"AC78+AC106-AC105","v":0},{"$f":"AD78+AD106-AD105","v":0},{"$f":"AE78+AE106-AE105","v":0},{"$f":"AF78+AF106-AF105","v":0},{"$f":"AG78+AG106-AG105","v":0},{"$f":"AH78+AH106-AH105","v":0},{"$f":"AI78+AI106-AI105","v":0},{"$f":"AJ78+AJ106-AJ105","v":0},{"$f":"AK78+AK106-AK105","v":0},{"$f":"AL78+AL106-AL105","v":0},{"$f":"AM78+AM106-AM105","v":0},{"$f":"AN78+AN106-AN105","v":0},{"$f":"AO78+AO106-AO105","v":0},{"$f":"AP78+AP106-AP105","v":0},{"$f":"AQ78+AQ106-AQ105","v":0},{"$f":"AR78+AR106-AR105","v":0},{"$f":"AS78+AS106-AS105","v":0},{"$f":"AT78+AT106-AT105","v":0},{"$f":"AU78+AU106-AU105","v":0},{"$f":"AV78+AV106-AV105","v":0},{"$f":"AW78+AW106-AW105","v":0},{"$f":"AX78+AX106-AX105","v":0},{"$f":"AY78+AY106-AY105","v":0},{"$f":"AZ78+AZ106-AZ105","v":0},{"$f":"BA78+BA106-BA105","v":0},{"$f":"BB78+BB106-BB105","v":0},{"$f":"BC78+BC106-BC105","v":0},{"$f":"BD78+BD106-BD105","v":0},{"$f":"BE78+BE106-BE105","v":0},{"$f":"BF78+BF106-BF105","v":0},{"$f":"BG78+BG106-BG105","v":0},{"$f":"BH78+BH106-BH105","v":0},{"$f":"BI78+BI106-BI105","v":0},{"$f":"BJ78+BJ106-BJ105","v":0},{"$f":"BK78+BK106-BK105","v":0},{"$f":"BL78+BL106-BL105","v":0},{"$f":"BM78+BM106-BM105","v":0},{"$f":"BN78+BN106-BN105","v":0},{"$f":"BO78+BO106-BO105","v":0},{"$f":"BP78+BP106-BP105","v":0},{"$f":"BQ78+BQ106-BQ105","v":0},{"$f":"BR78+BR106-BR105","v":0},{"$f":"BS78+BS106-BS105","v":0},{"$f":"BT78+BT106-BT105","v":0},{"$f":"BU78+BU106-BU105","v":0},{"$f":"BV78+BV106-BV105","v":0},{"$f":"BW78+BW106-BW105","v":0},{"$f":"BX78+BX106-BX105","v":0},{"$f":"BY78+BY106-BY105","v":0},{"$f":"BZ78+BZ106-BZ105","v":0},{"$f":"CA78+CA106-CA105","v":0},{"$f":"CB78+CB106-CB105","v":0},{"$f":"CC78+CC106-CC105","v":0},{"$f":"CD78+CD106-CD105","v":0},{"$f":"CE78+CE106-CE105","v":0},{"$f":"CF78+CF106-CF105","v":0},{"$f":"CG78+CG106-CG105","v":0},{"$f":"CH78+CH106-CH105","v":0},{"$f":"CI78+CI106-CI105","v":0},{"$f":"CJ78+CJ106-CJ105","v":0},{"$f":"CK78+CK106-CK105","v":0},{"$f":"CL78+CL106-CL105","v":0},{"$f":"CM78+CM106-CM105","v":0},{"$f":"CN78+CN106-CN105","v":0},{"$f":"CO78+CO106-CO105","v":0},{"$f":"CP78+CP106-CP105","v":0},{"$f":"CQ78+CQ106-CQ105","v":0},{"$f":"CR78+CR106-CR105","v":0},{"$f":"CS78+CS106-CS105","v":0},{"$f":"CT78+CT106-CT105","v":0},{"$f":"CU78+CU106-CU105","v":0},{"$f":"CV78+CV106-CV105","v":0},{"$f":"CW78+CW106-CW105","v":0},{"$f":"CX78+CX106-CX105","v":0},{"$f":"CY78+CY106-CY105","v":0},{"$f":"CZ78+CZ106-CZ105","v":0},{"$f":"DA78+DA106-DA105","v":0},{"$f":"DB78+DB106-DB105","v":0},{"$f":"DC78+DC106-DC105","v":0},{"$f":"DD78+DD106-DD105","v":0},{"$f":"DE78+DE106-DE105","v":0},{"$f":"DF78+DF106-DF105","v":0},{"$f":"DG78+DG106-DG105","v":0}]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D108","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP108","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N78+N106-N105","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR78+AR106-AR105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX78+BX106-BX105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G109/G78","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK109/AK78","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ109/BJ78","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI109/CI78","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK110/AK79","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ110/BJ79","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI110/CI79","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,2500,null,null,null,{"$f":"N114+N115","v":0},null,{"$f":"P114+P115","v":0},{"$f":"Q114+Q115","v":0},{"$f":"R114+R115","v":0},{"$f":"S114+S115","v":0},{"$f":"T114+T115","v":0},{"$f":"U114+U115","v":0},{"$f":"V114+V115","v":0},{"$f":"W114+W115","v":0},{"$f":"X114+X115","v":0},{"$f":"Y114+Y115","v":0},{"$f":"Z114+Z115","v":0},{"$f":"AA114+AA115","v":0},{"$f":"AB114+AB115","v":0},{"$f":"AC114+AC115","v":0},{"$f":"AD114+AD115","v":0},{"$f":"AE114+AE115","v":0},{"$f":"AF114+AF115","v":0},{"$f":"AG114+AG115","v":0},{"$f":"AH114+AH115","v":0},{"$f":"AI114+AI115","v":0},{"$f":"AJ114+AJ115","v":0},{"$f":"AK114+AK115","v":0},{"$f":"AL114+AL115","v":0},{"$f":"AM114+AM115","v":0},{"$f":"AN114+AN115","v":0},{"$f":"AO114+AO115","v":0},{"$f":"AP114+AP115","v":0},{"$f":"AQ114+AQ115","v":0},{"$f":"AR114+AR115","v":0},{"$f":"AS114+AS115","v":0},{"$f":"AT114+AT115","v":0},{"$f":"AU114+AU115","v":0},{"$f":"AV114+AV115","v":0},{"$f":"AW114+AW115","v":0},{"$f":"AX114+AX115","v":0},{"$f":"AY114+AY115","v":0},{"$f":"AZ114+AZ115","v":0},{"$f":"BA114+BA115","v":0},{"$f":"BB114+BB115","v":0},{"$f":"BC114+BC115","v":0},{"$f":"BD114+BD115","v":0},{"$f":"BE114+BE115","v":0},{"$f":"BF114+BF115","v":0},{"$f":"BG114+BG115","v":0},{"$f":"BH114+BH115","v":0},{"$f":"BI114+BI115","v":0},{"$f":"BJ114+BJ115","v":0},{"$f":"BK114+BK115","v":0},{"$f":"BL114+BL115","v":0},{"$f":"BM114+BM115","v":0},{"$f":"BN114+BN115","v":0},{"$f":"BO114+BO115","v":0},{"$f":"BP114+BP115","v":0},{"$f":"BQ114+BQ115","v":0},{"$f":"BR114+BR115","v":0},{"$f":"BS114+BS115","v":0},{"$f":"BT114+BT115","v":0},{"$f":"BU114+BU115","v":0},{"$f":"BV114+BV115","v":0},{"$f":"BW114+BW115","v":0},{"$f":"BX114+BX115","v":0},{"$f":"BY114+BY115","v":0},{"$f":"BZ114+BZ115","v":0},{"$f":"CA114+CA115","v":0},{"$f":"CB114+CB115","v":0},{"$f":"CC114+CC115","v":0},{"$f":"CD114+CD115","v":0},{"$f":"CE114+CE115","v":0},{"$f":"CF114+CF115","v":0},{"$f":"CG114+CG115","v":0},{"$f":"CH114+CH115","v":0},{"$f":"CI114+CI115","v":0},{"$f":"CJ114+CJ115","v":0},{"$f":"CK114+CK115","v":0},{"$f":"CL114+CL115","v":0},{"$f":"CM114+CM115","v":0},{"$f":"CN114+CN115","v":0},{"$f":"CO114+CO115","v":0},{"$f":"CP114+CP115","v":0},{"$f":"CQ114+CQ115","v":0},{"$f":"CR114+CR115","v":0},{"$f":"CS114+CS115","v":0},{"$f":"CT114+CT115","v":0},{"$f":"CU114+CU115","v":0},{"$f":"CV114+CV115","v":0},{"$f":"CW114+CW115","v":0},{"$f":"CX114+CX115","v":0},{"$f":"CY114+CY115","v":0},{"$f":"CZ114+CZ115","v":0},{"$f":"DA114+DA115","v":0},{"$f":"DB114+DB115","v":0},{"$f":"DC114+DC115","v":0},{"$f":"DD114+DD115","v":0},{"$f":"DE114+DE115","v":0},{"$f":"DF114+DF115","v":0},{"$f":"DG114+DG115","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N145+N146","v":0},null,{"$f":"P145+P146","v":0},{"$f":"Q145+Q146","v":0},{"$f":"R145+R146","v":0},{"$f":"S145+S146","v":0},{"$f":"T145+T146","v":0},{"$f":"U145+U146","v":0},{"$f":"V145+V146","v":0},{"$f":"W145+W146","v":0},{"$f":"X145+X146","v":0},{"$f":"Y145+Y146","v":0},{"$f":"Z145+Z146","v":0},{"$f":"AA145+AA146","v":0},{"$f":"AB145+AB146","v":0},{"$f":"AC145+AC146","v":0},{"$f":"AD145+AD146","v":0},{"$f":"AE145+AE146","v":0},{"$f":"AF145+AF146","v":0},{"$f":"AG145+AG146","v":0},{"$f":"AH145+AH146","v":0},{"$f":"AI145+AI146","v":0},{"$f":"AJ145+AJ146","v":0},{"$f":"AK145+AK146","v":0},{"$f":"AL145+AL146","v":0},{"$f":"AM145+AM146","v":0},{"$f":"AN145+AN146","v":0},{"$f":"AO145+AO146","v":0},{"$f":"AP145+AP146","v":0},{"$f":"AQ145+AQ146","v":0},{"$f":"AR145+AR146","v":0},{"$f":"AS145+AS146","v":0},{"$f":"AT145+AT146","v":0},{"$f":"AU145+AU146","v":0},{"$f":"AV145+AV146","v":0},{"$f":"AW145+AW146","v":0},{"$f":"AX145+AX146","v":0},{"$f":"AY145+AY146","v":0},{"$f":"AZ145+AZ146","v":0},{"$f":"BA145+BA146","v":0},{"$f":"BB145+BB146","v":0},{"$f":"BC145+BC146","v":0},{"$f":"BD145+BD146","v":0},{"$f":"BE145+BE146","v":0},{"$f":"BF145+BF146","v":0},{"$f":"BG145+BG146","v":0},{"$f":"BH145+BH146","v":0},{"$f":"BI145+BI146","v":0},{"$f":"BJ145+BJ146","v":0},{"$f":"BK145+BK146","v":0},{"$f":"BL145+BL146","v":0},{"$f":"BM145+BM146","v":0},{"$f":"BN145+BN146","v":0},{"$f":"BO145+BO146","v":0},{"$f":"BP145+BP146","v":0},{"$f":"BQ145+BQ146","v":0},{"$f":"BR145+BR146","v":0},{"$f":"BS145+BS146","v":0},{"$f":"BT145+BT146","v":0},{"$f":"BU145+BU146","v":0},{"$f":"BV145+BV146","v":0},{"$f":"BW145+BW146","v":0},{"$f":"BX145+BX146","v":0},{"$f":"BY145+BY146","v":0},{"$f":"BZ145+BZ146","v":0},{"$f":"CA145+CA146","v":0},{"$f":"CB145+CB146","v":0},{"$f":"CC145+CC146","v":0},{"$f":"CD145+CD146","v":0},{"$f":"CE145+CE146","v":0},{"$f":"CF145+CF146","v":0},{"$f":"CG145+CG146","v":0},{"$f":"CH145+CH146","v":0},{"$f":"CI145+CI146","v":0},{"$f":"CJ145+CJ146","v":0},{"$f":"CK145+CK146","v":0},{"$f":"CL145+CL146","v":0},{"$f":"CM145+CM146","v":0},{"$f":"CN145+CN146","v":0},{"$f":"CO145+CO146","v":0},{"$f":"CP145+CP146","v":0},{"$f":"CQ145+CQ146","v":0},{"$f":"CR145+CR146","v":0},{"$f":"CS145+CS146","v":0},{"$f":"CT145+CT146","v":0},{"$f":"CU145+CU146","v":0},{"$f":"CV145+CV146","v":0},{"$f":"CW145+CW146","v":0},{"$f":"CX145+CX146","v":0},{"$f":"CY145+CY146","v":0},{"$f":"CZ145+CZ146","v":0},{"$f":"DA145+DA146","v":0},{"$f":"DB145+DB146","v":0},{"$f":"DC145+DC146","v":0},{"$f":"DD145+DD146","v":0},{"$f":"DE145+DE146","v":0},{"$f":"DF145+DF146","v":0},{"$f":"DG145+DG146","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N120+N148-N147","v":0},null,{"$f":"P120+P148-P147","v":0},{"$f":"Q120+Q148-Q147","v":0},{"$f":"R120+R148-R147","v":0},{"$f":"S120+S148-S147","v":0},{"$f":"T120+T148-T147","v":0},{"$f":"U120+U148-U147","v":0},{"$f":"V120+V148-V147","v":0},{"$f":"W120+W148-W147","v":0},{"$f":"X120+X148-X147","v":0},{"$f":"Y120+Y148-Y147","v":0},{"$f":"Z120+Z148-Z147","v":0},{"$f":"AA120+AA148-AA147","v":0},{"$f":"AB120+AB148-AB147","v":0},{"$f":"AC120+AC148-AC147","v":0},{"$f":"AD120+AD148-AD147","v":0},{"$f":"AE120+AE148-AE147","v":0},{"$f":"AF120+AF148-AF147","v":0},{"$f":"AG120+AG148-AG147","v":0},{"$f":"AH120+AH148-AH147","v":0},{"$f":"AI120+AI148-AI147","v":0},{"$f":"AJ120+AJ148-AJ147","v":0},{"$f":"AK120+AK148-AK147","v":0},{"$f":"AL120+AL148-AL147","v":0},{"$f":"AM120+AM148-AM147","v":0},{"$f":"AN120+AN148-AN147","v":0},{"$f":"AO120+AO148-AO147","v":0},{"$f":"AP120+AP148-AP147","v":0},{"$f":"AQ120+AQ148-AQ147","v":0},{"$f":"AR120+AR148-AR147","v":0},{"$f":"AS120+AS148-AS147","v":0},{"$f":"AT120+AT148-AT147","v":0},{"$f":"AU120+AU148-AU147","v":0},{"$f":"AV120+AV148-AV147","v":0},{"$f":"AW120+AW148-AW147","v":0},{"$f":"AX120+AX148-AX147","v":0},{"$f":"AY120+AY148-AY147","v":0},{"$f":"AZ120+AZ148-AZ147","v":0},{"$f":"BA120+BA148-BA147","v":0},{"$f":"BB120+BB148-BB147","v":0},{"$f":"BC120+BC148-BC147","v":0},{"$f":"BD120+BD148-BD147","v":0},{"$f":"BE120+BE148-BE147","v":0},{"$f":"BF120+BF148-BF147","v":0},{"$f":"BG120+BG148-BG147","v":0},{"$f":"BH120+BH148-BH147","v":0},{"$f":"BI120+BI148-BI147","v":0},{"$f":"BJ120+BJ148-BJ147","v":0},{"$f":"BK120+BK148-BK147","v":0},{"$f":"BL120+BL148-BL147","v":0},{"$f":"BM120+BM148-BM147","v":0},{"$f":"BN120+BN148-BN147","v":0},{"$f":"BO120+BO148-BO147","v":0},{"$f":"BP120+BP148-BP147","v":0},{"$f":"BQ120+BQ148-BQ147","v":0},{"$f":"BR120+BR148-BR147","v":0},{"$f":"BS120+BS148-BS147","v":0},{"$f":"BT120+BT148-BT147","v":0},{"$f":"BU120+BU148-BU147","v":0},{"$f":"BV120+BV148-BV147","v":0},{"$f":"BW120+BW148-BW147","v":0},{"$f":"BX120+BX148-BX147","v":0},{"$f":"BY120+BY148-BY147","v":0},{"$f":"BZ120+BZ148-BZ147","v":0},{"$f":"CA120+CA148-CA147","v":0},{"$f":"CB120+CB148-CB147","v":0},{"$f":"CC120+CC148-CC147","v":0},{"$f":"CD120+CD148-CD147","v":0},{"$f":"CE120+CE148-CE147","v":0},{"$f":"CF120+CF148-CF147","v":0},{"$f":"CG120+CG148-CG147","v":0},{"$f":"CH120+CH148-CH147","v":0},{"$f":"CI120+CI148-CI147","v":0},{"$f":"CJ120+CJ148-CJ147","v":0},{"$f":"CK120+CK148-CK147","v":0},{"$f":"CL120+CL148-CL147","v":0},{"$f":"CM120+CM148-CM147","v":0},{"$f":"CN120+CN148-CN147","v":0},{"$f":"CO120+CO148-CO147","v":0},{"$f":"CP120+CP148-CP147","v":0},{"$f":"CQ120+CQ148-CQ147","v":0},{"$f":"CR120+CR148-CR147","v":0},{"$f":"CS120+CS148-CS147","v":0},{"$f":"CT120+CT148-CT147","v":0},{"$f":"CU120+CU148-CU147","v":0},{"$f":"CV120+CV148-CV147","v":0},{"$f":"CW120+CW148-CW147","v":0},{"$f":"CX120+CX148-CX147","v":0},{"$f":"CY120+CY148-CY147","v":0},{"$f":"CZ120+CZ148-CZ147","v":0},{"$f":"DA120+DA148-DA147","v":0},{"$f":"DB120+DB148-DB147","v":0},{"$f":"DC120+DC148-DC147","v":0},{"$f":"DD120+DD148-DD147","v":0},{"$f":"DE120+DE148-DE147","v":0},{"$f":"DF120+DF148-DF147","v":0},{"$f":"DG120+DG148-DG147","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N120+N148-N147","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR120+AR148-AR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX120+BX148-BX147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G151/G120","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK151/AK120","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ151/BJ120","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI151/CI120","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G156+G157","v":2500},null,null,null,null,null,null,{"$f":"N156+N157","v":0},null,{"$f":"P156+P157","v":0},{"$f":"Q156+Q157","v":0},{"$f":"R156+R157","v":0},{"$f":"S156+S157","v":0},{"$f":"T156+T157","v":0},{"$f":"U156+U157","v":0},{"$f":"V156+V157","v":0},{"$f":"W156+W157","v":0},{"$f":"X156+X157","v":0},{"$f":"Y156+Y157","v":0},{"$f":"Z156+Z157","v":0},{"$f":"AA156+AA157","v":0},{"$f":"AB156+AB157","v":0},{"$f":"AC156+AC157","v":2500},{"$f":"AD156+AD157","v":2500},{"$f":"AE156+AE157","v":2500},{"$f":"AF156+AF157","v":2500},{"$f":"AG156+AG157","v":2500},{"$f":"AH156+AH157","v":2500},{"$f":"AI156+AI157","v":2500},{"$f":"AJ156+AJ157","v":0},{"$f":"AK156+AK157","v":0},{"$f":"AL156+AL157","v":0},{"$f":"AM156+AM157","v":0},{"$f":"AN156+AN157","v":0},{"$f":"AO156+AO157","v":0},{"$f":"AP156+AP157","v":0},{"$f":"AQ156+AQ157","v":0},{"$f":"AR156+AR157","v":0},{"$f":"AS156+AS157","v":0},{"$f":"AT156+AT157","v":0},{"$f":"AU156+AU157","v":0},{"$f":"AV156+AV157","v":0},{"$f":"AW156+AW157","v":0},{"$f":"AX156+AX157","v":0},{"$f":"AY156+AY157","v":0},{"$f":"AZ156+AZ157","v":0},{"$f":"BA156+BA157","v":0},{"$f":"BB156+BB157","v":2500},{"$f":"BC156+BC157","v":2500},{"$f":"BD156+BD157","v":2500},{"$f":"BE156+BE157","v":2500},{"$f":"BF156+BF157","v":2500},{"$f":"BG156+BG157","v":2500},{"$f":"BH156+BH157","v":2500},{"$f":"BI156+BI157","v":0},{"$f":"BJ156+BJ157","v":0},{"$f":"BK156+BK157","v":0},{"$f":"BL156+BL157","v":0},{"$f":"BM156+BM157","v":0},{"$f":"BN156+BN157","v":0},{"$f":"BO156+BO157","v":0},{"$f":"BP156+BP157","v":0},{"$f":"BQ156+BQ157","v":0},{"$f":"BR156+BR157","v":0},{"$f":"BS156+BS157","v":0},{"$f":"BT156+BT157","v":0},{"$f":"BU156+BU157","v":0},{"$f":"BV156+BV157","v":0},{"$f":"BW156+BW157","v":0},{"$f":"BX156+BX157","v":0},{"$f":"BY156+BY157","v":0},{"$f":"BZ156+BZ157","v":0},{"$f":"CA156+CA157","v":2500},{"$f":"CB156+CB157","v":2500},{"$f":"CC156+CC157","v":2500},{"$f":"CD156+CD157","v":2500},{"$f":"CE156+CE157","v":2500},{"$f":"CF156+CF157","v":2500},{"$f":"CG156+CG157","v":2500},{"$f":"CH156+CH157","v":0},{"$f":"CI156+CI157","v":0},{"$f":"CJ156+CJ157","v":0},{"$f":"CK156+CK157","v":0},{"$f":"CL156+CL157","v":0},{"$f":"CM156+CM157","v":0},{"$f":"CN156+CN157","v":0},{"$f":"CO156+CO157","v":0},{"$f":"CP156+CP157","v":0},{"$f":"CQ156+CQ157","v":0},{"$f":"CR156+CR157","v":0},{"$f":"CS156+CS157","v":0},{"$f":"CT156+CT157","v":0},{"$f":"CU156+CU157","v":0},{"$f":"CV156+CV157","v":0},{"$f":"CW156+CW157","v":0},{"$f":"CX156+CX157","v":0},{"$f":"CY156+CY157","v":0},{"$f":"CZ156+CZ157","v":0},{"$f":"DA156+DA157","v":0},{"$f":"DB156+DB157","v":0},{"$f":"DC156+DC157","v":0},{"$f":"DD156+DD157","v":0},{"$f":"DE156+DE157","v":0},{"$f":"DF156+DF157","v":0},{"$f":"DG156+DG157","v":0}]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D156","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP156","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N187+N188","v":0},null,{"$f":"P187+P188","v":0},{"$f":"Q187+Q188","v":0},{"$f":"R187+R188","v":0},{"$f":"S187+S188","v":0},{"$f":"T187+T188","v":0},{"$f":"U187+U188","v":0},{"$f":"V187+V188","v":0},{"$f":"W187+W188","v":0},{"$f":"X187+X188","v":0},{"$f":"Y187+Y188","v":0},{"$f":"Z187+Z188","v":0},{"$f":"AA187+AA188","v":0},{"$f":"AB187+AB188","v":0},{"$f":"AC187+AC188","v":0},{"$f":"AD187+AD188","v":0},{"$f":"AE187+AE188","v":0},{"$f":"AF187+AF188","v":0},{"$f":"AG187+AG188","v":0},{"$f":"AH187+AH188","v":0},{"$f":"AI187+AI188","v":0},{"$f":"AJ187+AJ188","v":0},{"$f":"AK187+AK188","v":0},{"$f":"AL187+AL188","v":0},{"$f":"AM187+AM188","v":0},{"$f":"AN187+AN188","v":0},{"$f":"AO187+AO188","v":0},{"$f":"AP187+AP188","v":0},{"$f":"AQ187+AQ188","v":0},{"$f":"AR187+AR188","v":0},{"$f":"AS187+AS188","v":0},{"$f":"AT187+AT188","v":0},{"$f":"AU187+AU188","v":0},{"$f":"AV187+AV188","v":0},{"$f":"AW187+AW188","v":0},{"$f":"AX187+AX188","v":0},{"$f":"AY187+AY188","v":0},{"$f":"AZ187+AZ188","v":0},{"$f":"BA187+BA188","v":0},{"$f":"BB187+BB188","v":0},{"$f":"BC187+BC188","v":0},{"$f":"BD187+BD188","v":0},{"$f":"BE187+BE188","v":0},{"$f":"BF187+BF188","v":0},{"$f":"BG187+BG188","v":0},{"$f":"BH187+BH188","v":0},{"$f":"BI187+BI188","v":0},{"$f":"BJ187+BJ188","v":0},{"$f":"BK187+BK188","v":0},{"$f":"BL187+BL188","v":0},{"$f":"BM187+BM188","v":0},{"$f":"BN187+BN188","v":0},{"$f":"BO187+BO188","v":0},{"$f":"BP187+BP188","v":0},{"$f":"BQ187+BQ188","v":0},{"$f":"BR187+BR188","v":0},{"$f":"BS187+BS188","v":0},{"$f":"BT187+BT188","v":0},{"$f":"BU187+BU188","v":0},{"$f":"BV187+BV188","v":0},{"$f":"BW187+BW188","v":0},{"$f":"BX187+BX188","v":0},{"$f":"BY187+BY188","v":0},{"$f":"BZ187+BZ188","v":0},{"$f":"CA187+CA188","v":0},{"$f":"CB187+CB188","v":0},{"$f":"CC187+CC188","v":0},{"$f":"CD187+CD188","v":0},{"$f":"CE187+CE188","v":0},{"$f":"CF187+CF188","v":0},{"$f":"CG187+CG188","v":0},{"$f":"CH187+CH188","v":0},{"$f":"CI187+CI188","v":0},{"$f":"CJ187+CJ188","v":0},{"$f":"CK187+CK188","v":0},{"$f":"CL187+CL188","v":0},{"$f":"CM187+CM188","v":0},{"$f":"CN187+CN188","v":0},{"$f":"CO187+CO188","v":0},{"$f":"CP187+CP188","v":0},{"$f":"CQ187+CQ188","v":0},{"$f":"CR187+CR188","v":0},{"$f":"CS187+CS188","v":0},{"$f":"CT187+CT188","v":0},{"$f":"CU187+CU188","v":0},{"$f":"CV187+CV188","v":0},{"$f":"CW187+CW188","v":0},{"$f":"CX187+CX188","v":0},{"$f":"CY187+CY188","v":0},{"$f":"CZ187+CZ188","v":0},{"$f":"DA187+DA188","v":0},{"$f":"DB187+DB188","v":0},{"$f":"DC187+DC188","v":0},{"$f":"DD187+DD188","v":0},{"$f":"DE187+DE188","v":0},{"$f":"DF187+DF188","v":0},{"$f":"DG187+DG188","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N162+N190-N189","v":0},null,{"$f":"P162+P190-P189","v":0},{"$f":"Q162+Q190-Q189","v":0},{"$f":"R162+R190-R189","v":0},{"$f":"S162+S190-S189","v":0},{"$f":"T162+T190-T189","v":0},{"$f":"U162+U190-U189","v":0},{"$f":"V162+V190-V189","v":0},{"$f":"W162+W190-W189","v":0},{"$f":"X162+X190-X189","v":0},{"$f":"Y162+Y190-Y189","v":0},{"$f":"Z162+Z190-Z189","v":0},{"$f":"AA162+AA190-AA189","v":0},{"$f":"AB162+AB190-AB189","v":0},{"$f":"AC162+AC190-AC189","v":0},{"$f":"AD162+AD190-AD189","v":0},{"$f":"AE162+AE190-AE189","v":0},{"$f":"AF162+AF190-AF189","v":0},{"$f":"AG162+AG190-AG189","v":0},{"$f":"AH162+AH190-AH189","v":0},{"$f":"AI162+AI190-AI189","v":0},{"$f":"AJ162+AJ190-AJ189","v":0},{"$f":"AK162+AK190-AK189","v":0},{"$f":"AL162+AL190-AL189","v":0},{"$f":"AM162+AM190-AM189","v":0},{"$f":"AN162+AN190-AN189","v":0},{"$f":"AO162+AO190-AO189","v":0},{"$f":"AP162+AP190-AP189","v":0},{"$f":"AQ162+AQ190-AQ189","v":0},{"$f":"AR162+AR190-AR189","v":0},{"$f":"AS162+AS190-AS189","v":0},{"$f":"AT162+AT190-AT189","v":0},{"$f":"AU162+AU190-AU189","v":0},{"$f":"AV162+AV190-AV189","v":0},{"$f":"AW162+AW190-AW189","v":0},{"$f":"AX162+AX190-AX189","v":0},{"$f":"AY162+AY190-AY189","v":0},{"$f":"AZ162+AZ190-AZ189","v":0},{"$f":"BA162+BA190-BA189","v":0},{"$f":"BB162+BB190-BB189","v":0},{"$f":"BC162+BC190-BC189","v":0},{"$f":"BD162+BD190-BD189","v":0},{"$f":"BE162+BE190-BE189","v":0},{"$f":"BF162+BF190-BF189","v":0},{"$f":"BG162+BG190-BG189","v":0},{"$f":"BH162+BH190-BH189","v":0},{"$f":"BI162+BI190-BI189","v":0},{"$f":"BJ162+BJ190-BJ189","v":0},{"$f":"BK162+BK190-BK189","v":0},{"$f":"BL162+BL190-BL189","v":0},{"$f":"BM162+BM190-BM189","v":0},{"$f":"BN162+BN190-BN189","v":0},{"$f":"BO162+BO190-BO189","v":0},{"$f":"BP162+BP190-BP189","v":0},{"$f":"BQ162+BQ190-BQ189","v":0},{"$f":"BR162+BR190-BR189","v":0},{"$f":"BS162+BS190-BS189","v":0},{"$f":"BT162+BT190-BT189","v":0},{"$f":"BU162+BU190-BU189","v":0},{"$f":"BV162+BV190-BV189","v":0},{"$f":"BW162+BW190-BW189","v":0},{"$f":"BX162+BX190-BX189","v":0},{"$f":"BY162+BY190-BY189","v":0},{"$f":"BZ162+BZ190-BZ189","v":0},{"$f":"CA162+CA190-CA189","v":0},{"$f":"CB162+CB190-CB189","v":0},{"$f":"CC162+CC190-CC189","v":0},{"$f":"CD162+CD190-CD189","v":0},{"$f":"CE162+CE190-CE189","v":0},{"$f":"CF162+CF190-CF189","v":0},{"$f":"CG162+CG190-CG189","v":0},{"$f":"CH162+CH190-CH189","v":0},{"$f":"CI162+CI190-CI189","v":0},{"$f":"CJ162+CJ190-CJ189","v":0},{"$f":"CK162+CK190-CK189","v":0},{"$f":"CL162+CL190-CL189","v":0},{"$f":"CM162+CM190-CM189","v":0},{"$f":"CN162+CN190-CN189","v":0},{"$f":"CO162+CO190-CO189","v":0},{"$f":"CP162+CP190-CP189","v":0},{"$f":"CQ162+CQ190-CQ189","v":0},{"$f":"CR162+CR190-CR189","v":0},{"$f":"CS162+CS190-CS189","v":0},{"$f":"CT162+CT190-CT189","v":0},{"$f":"CU162+CU190-CU189","v":0},{"$f":"CV162+CV190-CV189","v":0},{"$f":"CW162+CW190-CW189","v":0},{"$f":"CX162+CX190-CX189","v":0},{"$f":"CY162+CY190-CY189","v":0},{"$f":"CZ162+CZ190-CZ189","v":0},{"$f":"DA162+DA190-DA189","v":0},{"$f":"DB162+DB190-DB189","v":0},{"$f":"DC162+DC190-DC189","v":0},{"$f":"DD162+DD190-DD189","v":0},{"$f":"DE162+DE190-DE189","v":0},{"$f":"DF162+DF190-DF189","v":0},{"$f":"DG162+DG190-DG189","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N162+N190-N189","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR162+AR190-AR189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX162+BX190-BX189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G193/G162","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK193/AK162","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ193/BJ162","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI193/CI162","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G198+G199","v":0},null,null,null,null,null,null,{"$f":"N198+N199","v":0},null,{"$f":"P198+P199","v":0},{"$f":"Q198+Q199","v":0},{"$f":"R198+R199","v":0},{"$f":"S198+S199","v":0},{"$f":"T198+T199","v":0},{"$f":"U198+U199","v":0},{"$f":"V198+V199","v":0},{"$f":"W198+W199","v":0},{"$f":"X198+X199","v":0},{"$f":"Y198+Y199","v":0},{"$f":"Z198+Z199","v":0},{"$f":"AA198+AA199","v":0},{"$f":"AB198+AB199","v":0},{"$f":"AC198+AC199","v":0},{"$f":"AD198+AD199","v":0},{"$f":"AE198+AE199","v":0},{"$f":"AF198+AF199","v":0},{"$f":"AG198+AG199","v":0},{"$f":"AH198+AH199","v":0},{"$f":"AI198+AI199","v":0},{"$f":"AJ198+AJ199","v":0},{"$f":"AK198+AK199","v":0},{"$f":"AL198+AL199","v":0},{"$f":"AM198+AM199","v":0},{"$f":"AN198+AN199","v":0},{"$f":"AO198+AO199","v":0},{"$f":"AP198+AP199","v":0},{"$f":"AQ198+AQ199","v":0},{"$f":"AR198+AR199","v":0},{"$f":"AS198+AS199","v":0},{"$f":"AT198+AT199","v":0},{"$f":"AU198+AU199","v":0},{"$f":"AV198+AV199","v":0},{"$f":"AW198+AW199","v":0},{"$f":"AX198+AX199","v":0},{"$f":"AY198+AY199","v":0},{"$f":"AZ198+AZ199","v":0},{"$f":"BA198+BA199","v":0},{"$f":"BB198+BB199","v":0},{"$f":"BC198+BC199","v":0},{"$f":"BD198+BD199","v":0},{"$f":"BE198+BE199","v":0},{"$f":"BF198+BF199","v":0},{"$f":"BG198+BG199","v":0},{"$f":"BH198+BH199","v":0},{"$f":"BI198+BI199","v":0},{"$f":"BJ198+BJ199","v":0},{"$f":"BK198+BK199","v":0},{"$f":"BL198+BL199","v":0},{"$f":"BM198+BM199","v":0},{"$f":"BN198+BN199","v":0},{"$f":"BO198+BO199","v":0},{"$f":"BP198+BP199","v":0},{"$f":"BQ198+BQ199","v":0},{"$f":"BR198+BR199","v":0},{"$f":"BS198+BS199","v":0},{"$f":"BT198+BT199","v":0},{"$f":"BU198+BU199","v":0},{"$f":"BV198+BV199","v":0},{"$f":"BW198+BW199","v":0},{"$f":"BX198+BX199","v":0},{"$f":"BY198+BY199","v":0},{"$f":"BZ198+BZ199","v":0},{"$f":"CA198+CA199","v":0},{"$f":"CB198+CB199","v":0},{"$f":"CC198+CC199","v":0},{"$f":"CD198+CD199","v":0},{"$f":"CE198+CE199","v":0},{"$f":"CF198+CF199","v":0},{"$f":"CG198+CG199","v":0},{"$f":"CH198+CH199","v":0},{"$f":"CI198+CI199","v":0},{"$f":"CJ198+CJ199","v":0},{"$f":"CK198+CK199","v":0},{"$f":"CL198+CL199","v":0},{"$f":"CM198+CM199","v":0},{"$f":"CN198+CN199","v":0},{"$f":"CO198+CO199","v":0},{"$f":"CP198+CP199","v":0},{"$f":"CQ198+CQ199","v":0},{"$f":"CR198+CR199","v":0},{"$f":"CS198+CS199","v":0},{"$f":"CT198+CT199","v":0},{"$f":"CU198+CU199","v":0},{"$f":"CV198+CV199","v":0},{"$f":"CW198+CW199","v":0},{"$f":"CX198+CX199","v":0},{"$f":"CY198+CY199","v":0},{"$f":"CZ198+CZ199","v":0},{"$f":"DA198+DA199","v":0},{"$f":"DB198+DB199","v":0},{"$f":"DC198+DC199","v":0},{"$f":"DD198+DD199","v":0},{"$f":"DE198+DE199","v":0},{"$f":"DF198+DF199","v":0},{"$f":"DG198+DG199","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D204","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP204","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N229+N230","v":0},null,{"$f":"P229+P230","v":0},{"$f":"Q229+Q230","v":0},{"$f":"R229+R230","v":0},{"$f":"S229+S230","v":0},{"$f":"T229+T230","v":0},{"$f":"U229+U230","v":0},{"$f":"V229+V230","v":0},{"$f":"W229+W230","v":0},{"$f":"X229+X230","v":0},{"$f":"Y229+Y230","v":0},{"$f":"Z229+Z230","v":0},{"$f":"AA229+AA230","v":0},{"$f":"AB229+AB230","v":0},{"$f":"AC229+AC230","v":0},{"$f":"AD229+AD230","v":0},{"$f":"AE229+AE230","v":0},{"$f":"AF229+AF230","v":0},{"$f":"AG229+AG230","v":0},{"$f":"AH229+AH230","v":0},{"$f":"AI229+AI230","v":0},{"$f":"AJ229+AJ230","v":0},{"$f":"AK229+AK230","v":0},{"$f":"AL229+AL230","v":0},{"$f":"AM229+AM230","v":0},{"$f":"AN229+AN230","v":0},{"$f":"AO229+AO230","v":0},{"$f":"AP229+AP230","v":0},{"$f":"AQ229+AQ230","v":0},{"$f":"AR229+AR230","v":0},{"$f":"AS229+AS230","v":0},{"$f":"AT229+AT230","v":0},{"$f":"AU229+AU230","v":0},{"$f":"AV229+AV230","v":0},{"$f":"AW229+AW230","v":0},{"$f":"AX229+AX230","v":0},{"$f":"AY229+AY230","v":0},{"$f":"AZ229+AZ230","v":0},{"$f":"BA229+BA230","v":0},{"$f":"BB229+BB230","v":0},{"$f":"BC229+BC230","v":0},{"$f":"BD229+BD230","v":0},{"$f":"BE229+BE230","v":0},{"$f":"BF229+BF230","v":0},{"$f":"BG229+BG230","v":0},{"$f":"BH229+BH230","v":0},{"$f":"BI229+BI230","v":0},{"$f":"BJ229+BJ230","v":0},{"$f":"BK229+BK230","v":0},{"$f":"BL229+BL230","v":0},{"$f":"BM229+BM230","v":0},{"$f":"BN229+BN230","v":0},{"$f":"BO229+BO230","v":0},{"$f":"BP229+BP230","v":0},{"$f":"BQ229+BQ230","v":0},{"$f":"BR229+BR230","v":0},{"$f":"BS229+BS230","v":0},{"$f":"BT229+BT230","v":0},{"$f":"BU229+BU230","v":0},{"$f":"BV229+BV230","v":0},{"$f":"BW229+BW230","v":0},{"$f":"BX229+BX230","v":0},{"$f":"BY229+BY230","v":0},{"$f":"BZ229+BZ230","v":0},{"$f":"CA229+CA230","v":0},{"$f":"CB229+CB230","v":0},{"$f":"CC229+CC230","v":0},{"$f":"CD229+CD230","v":0},{"$f":"CE229+CE230","v":0},{"$f":"CF229+CF230","v":0},{"$f":"CG229+CG230","v":0},{"$f":"CH229+CH230","v":0},{"$f":"CI229+CI230","v":0},{"$f":"CJ229+CJ230","v":0},{"$f":"CK229+CK230","v":0},{"$f":"CL229+CL230","v":0},{"$f":"CM229+CM230","v":0},{"$f":"CN229+CN230","v":0},{"$f":"CO229+CO230","v":0},{"$f":"CP229+CP230","v":0},{"$f":"CQ229+CQ230","v":0},{"$f":"CR229+CR230","v":0},{"$f":"CS229+CS230","v":0},{"$f":"CT229+CT230","v":0},{"$f":"CU229+CU230","v":0},{"$f":"CV229+CV230","v":0},{"$f":"CW229+CW230","v":0},{"$f":"CX229+CX230","v":0},{"$f":"CY229+CY230","v":0},{"$f":"CZ229+CZ230","v":0},{"$f":"DA229+DA230","v":0},{"$f":"DB229+DB230","v":0},{"$f":"DC229+DC230","v":0},{"$f":"DD229+DD230","v":0},{"$f":"DE229+DE230","v":0},{"$f":"DF229+DF230","v":0},{"$f":"DG229+DG230","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N204+N232-N231","v":0},null,{"$f":"P204+P232-P231","v":0},{"$f":"Q204+Q232-Q231","v":0},{"$f":"R204+R232-R231","v":0},{"$f":"S204+S232-S231","v":0},{"$f":"T204+T232-T231","v":0},{"$f":"U204+U232-U231","v":0},{"$f":"V204+V232-V231","v":0},{"$f":"W204+W232-W231","v":0},{"$f":"X204+X232-X231","v":0},{"$f":"Y204+Y232-Y231","v":0},{"$f":"Z204+Z232-Z231","v":0},{"$f":"AA204+AA232-AA231","v":0},{"$f":"AB204+AB232-AB231","v":0},{"$f":"AC204+AC232-AC231","v":2500},{"$f":"AD204+AD232-AD231","v":2500},{"$f":"AE204+AE232-AE231","v":2500},{"$f":"AF204+AF232-AF231","v":2500},{"$f":"AG204+AG232-AG231","v":2500},{"$f":"AH204+AH232-AH231","v":2500},{"$f":"AI204+AI232-AI231","v":2500},{"$f":"AJ204+AJ232-AJ231","v":0},{"$f":"AK204+AK232-AK231","v":0},{"$f":"AL204+AL232-AL231","v":0},{"$f":"AM204+AM232-AM231","v":0},{"$f":"AN204+AN232-AN231","v":0},{"$f":"AO204+AO232-AO231","v":0},{"$f":"AP204+AP232-AP231","v":0},{"$f":"AQ204+AQ232-AQ231","v":0},{"$f":"AR204+AR232-AR231","v":0},{"$f":"AS204+AS232-AS231","v":0},{"$f":"AT204+AT232-AT231","v":0},{"$f":"AU204+AU232-AU231","v":0},{"$f":"AV204+AV232-AV231","v":0},{"$f":"AW204+AW232-AW231","v":0},{"$f":"AX204+AX232-AX231","v":0},{"$f":"AY204+AY232-AY231","v":0},{"$f":"AZ204+AZ232-AZ231","v":0},{"$f":"BA204+BA232-BA231","v":0},{"$f":"BB204+BB232-BB231","v":2500},{"$f":"BC204+BC232-BC231","v":2500},{"$f":"BD204+BD232-BD231","v":2500},{"$f":"BE204+BE232-BE231","v":2500},{"$f":"BF204+BF232-BF231","v":2500},{"$f":"BG204+BG232-BG231","v":2500},{"$f":"BH204+BH232-BH231","v":2500},{"$f":"BI204+BI232-BI231","v":0},{"$f":"BJ204+BJ232-BJ231","v":0},{"$f":"BK204+BK232-BK231","v":0},{"$f":"BL204+BL232-BL231","v":0},{"$f":"BM204+BM232-BM231","v":0},{"$f":"BN204+BN232-BN231","v":0},{"$f":"BO204+BO232-BO231","v":0},{"$f":"BP204+BP232-BP231","v":0},{"$f":"BQ204+BQ232-BQ231","v":0},{"$f":"BR204+BR232-BR231","v":0},{"$f":"BS204+BS232-BS231","v":0},{"$f":"BT204+BT232-BT231","v":0},{"$f":"BU204+BU232-BU231","v":0},{"$f":"BV204+BV232-BV231","v":0},{"$f":"BW204+BW232-BW231","v":0},{"$f":"BX204+BX232-BX231","v":0},{"$f":"BY204+BY232-BY231","v":0},{"$f":"BZ204+BZ232-BZ231","v":0},{"$f":"CA204+CA232-CA231","v":2500},{"$f":"CB204+CB232-CB231","v":2500},{"$f":"CC204+CC232-CC231","v":2500},{"$f":"CD204+CD232-CD231","v":2500},{"$f":"CE204+CE232-CE231","v":2500},{"$f":"CF204+CF232-CF231","v":2500},{"$f":"CG204+CG232-CG231","v":2500},{"$f":"CH204+CH232-CH231","v":0},{"$f":"CI204+CI232-CI231","v":0},{"$f":"CJ204+CJ232-CJ231","v":0},{"$f":"CK204+CK232-CK231","v":0},{"$f":"CL204+CL232-CL231","v":0},{"$f":"CM204+CM232-CM231","v":0},{"$f":"CN204+CN232-CN231","v":0},{"$f":"CO204+CO232-CO231","v":0},{"$f":"CP204+CP232-CP231","v":0},{"$f":"CQ204+CQ232-CQ231","v":0},{"$f":"CR204+CR232-CR231","v":0},{"$f":"CS204+CS232-CS231","v":0},{"$f":"CT204+CT232-CT231","v":0},{"$f":"CU204+CU232-CU231","v":0},{"$f":"CV204+CV232-CV231","v":0},{"$f":"CW204+CW232-CW231","v":0},{"$f":"CX204+CX232-CX231","v":0},{"$f":"CY204+CY232-CY231","v":0},{"$f":"CZ204+CZ232-CZ231","v":0},{"$f":"DA204+DA232-DA231","v":0},{"$f":"DB204+DB232-DB231","v":0},{"$f":"DC204+DC232-DC231","v":0},{"$f":"DD204+DD232-DD231","v":0},{"$f":"DE204+DE232-DE231","v":0},{"$f":"DF204+DF232-DF231","v":0},{"$f":"DG204+DG232-DG231","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N204+N232-N231","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,{"$f":"AR204+AR232-AR231","v":0},0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX204+BX232-BX231","v":0},0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G235/G204","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK235/AK204","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ235/BJ204","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI235/CI204","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G240+G241","v":0},null,null,null,null,null,null,{"$f":"N240+N241","v":0},null,{"$f":"P240+P241","v":0},{"$f":"Q240+Q241","v":0},{"$f":"R240+R241","v":0},{"$f":"S240+S241","v":0},{"$f":"T240+T241","v":0},{"$f":"U240+U241","v":0},{"$f":"V240+V241","v":0},{"$f":"W240+W241","v":0},{"$f":"X240+X241","v":0},{"$f":"Y240+Y241","v":0},{"$f":"Z240+Z241","v":0},{"$f":"AA240+AA241","v":0},{"$f":"AB240+AB241","v":0},{"$f":"AC240+AC241","v":0},{"$f":"AD240+AD241","v":0},{"$f":"AE240+AE241","v":0},{"$f":"AF240+AF241","v":0},{"$f":"AG240+AG241","v":0},{"$f":"AH240+AH241","v":0},{"$f":"AI240+AI241","v":0},{"$f":"AJ240+AJ241","v":0},{"$f":"AK240+AK241","v":0},{"$f":"AL240+AL241","v":0},{"$f":"AM240+AM241","v":0},{"$f":"AN240+AN241","v":0},{"$f":"AO240+AO241","v":0},{"$f":"AP240+AP241","v":0},{"$f":"AQ240+AQ241","v":0},{"$f":"AR240+AR241","v":0},{"$f":"AS240+AS241","v":0},{"$f":"AT240+AT241","v":0},{"$f":"AU240+AU241","v":0},{"$f":"AV240+AV241","v":0},{"$f":"AW240+AW241","v":0},{"$f":"AX240+AX241","v":0},{"$f":"AY240+AY241","v":0},{"$f":"AZ240+AZ241","v":0},{"$f":"BA240+BA241","v":0},{"$f":"BB240+BB241","v":0},{"$f":"BC240+BC241","v":0},{"$f":"BD240+BD241","v":0},{"$f":"BE240+BE241","v":0},{"$f":"BF240+BF241","v":0},{"$f":"BG240+BG241","v":0},{"$f":"BH240+BH241","v":0},{"$f":"BI240+BI241","v":0},{"$f":"BJ240+BJ241","v":0},{"$f":"BK240+BK241","v":0},{"$f":"BL240+BL241","v":0},{"$f":"BM240+BM241","v":0},{"$f":"BN240+BN241","v":0},{"$f":"BO240+BO241","v":0},{"$f":"BP240+BP241","v":0},{"$f":"BQ240+BQ241","v":0},{"$f":"BR240+BR241","v":0},{"$f":"BS240+BS241","v":0},{"$f":"BT240+BT241","v":0},{"$f":"BU240+BU241","v":0},{"$f":"BV240+BV241","v":0},{"$f":"BW240+BW241","v":0},{"$f":"BX240+BX241","v":0},{"$f":"BY240+BY241","v":0},{"$f":"BZ240+BZ241","v":0},{"$f":"CA240+CA241","v":0},{"$f":"CB240+CB241","v":0},{"$f":"CC240+CC241","v":0},{"$f":"CD240+CD241","v":0},{"$f":"CE240+CE241","v":0},{"$f":"CF240+CF241","v":0},{"$f":"CG240+CG241","v":0},{"$f":"CH240+CH241","v":0},{"$f":"CI240+CI241","v":0},{"$f":"CJ240+CJ241","v":0},{"$f":"CK240+CK241","v":0},{"$f":"CL240+CL241","v":0},{"$f":"CM240+CM241","v":0},{"$f":"CN240+CN241","v":0},{"$f":"CO240+CO241","v":0},{"$f":"CP240+CP241","v":0},{"$f":"CQ240+CQ241","v":0},{"$f":"CR240+CR241","v":0},{"$f":"CS240+CS241","v":0},{"$f":"CT240+CT241","v":0},{"$f":"CU240+CU241","v":0},{"$f":"CV240+CV241","v":0},{"$f":"CW240+CW241","v":0},{"$f":"CX240+CX241","v":0},{"$f":"CY240+CY241","v":0},{"$f":"CZ240+CZ241","v":0},{"$f":"DA240+DA241","v":0},{"$f":"DB240+DB241","v":0},{"$f":"DC240+DC241","v":0},{"$f":"DD240+DD241","v":0},{"$f":"DE240+DE241","v":0},{"$f":"DF240+DF241","v":0},{"$f":"DG240+DG241","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D252","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP252","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N271+N272","v":0},null,{"$f":"P271+P272","v":0},{"$f":"Q271+Q272","v":0},{"$f":"R271+R272","v":0},{"$f":"S271+S272","v":0},{"$f":"T271+T272","v":0},{"$f":"U271+U272","v":0},{"$f":"V271+V272","v":0},{"$f":"W271+W272","v":0},{"$f":"X271+X272","v":0},{"$f":"Y271+Y272","v":0},{"$f":"Z271+Z272","v":0},{"$f":"AA271+AA272","v":0},{"$f":"AB271+AB272","v":0},{"$f":"AC271+AC272","v":0},{"$f":"AD271+AD272","v":0},{"$f":"AE271+AE272","v":0},{"$f":"AF271+AF272","v":0},{"$f":"AG271+AG272","v":0},{"$f":"AH271+AH272","v":0},{"$f":"AI271+AI272","v":0},{"$f":"AJ271+AJ272","v":0},{"$f":"AK271+AK272","v":0},{"$f":"AL271+AL272","v":0},{"$f":"AM271+AM272","v":0},{"$f":"AN271+AN272","v":0},{"$f":"AO271+AO272","v":0},{"$f":"AP271+AP272","v":0},{"$f":"AQ271+AQ272","v":0},{"$f":"AR271+AR272","v":0},{"$f":"AS271+AS272","v":0},{"$f":"AT271+AT272","v":0},{"$f":"AU271+AU272","v":0},{"$f":"AV271+AV272","v":0},{"$f":"AW271+AW272","v":0},{"$f":"AX271+AX272","v":0},{"$f":"AY271+AY272","v":0},{"$f":"AZ271+AZ272","v":0},{"$f":"BA271+BA272","v":0},{"$f":"BB271+BB272","v":0},{"$f":"BC271+BC272","v":0},{"$f":"BD271+BD272","v":0},{"$f":"BE271+BE272","v":0},{"$f":"BF271+BF272","v":0},{"$f":"BG271+BG272","v":0},{"$f":"BH271+BH272","v":0},{"$f":"BI271+BI272","v":0},{"$f":"BJ271+BJ272","v":0},{"$f":"BK271+BK272","v":0},{"$f":"BL271+BL272","v":0},{"$f":"BM271+BM272","v":0},{"$f":"BN271+BN272","v":0},{"$f":"BO271+BO272","v":0},{"$f":"BP271+BP272","v":0},{"$f":"BQ271+BQ272","v":0},{"$f":"BR271+BR272","v":0},{"$f":"BS271+BS272","v":0},{"$f":"BT271+BT272","v":0},{"$f":"BU271+BU272","v":0},{"$f":"BV271+BV272","v":0},{"$f":"BW271+BW272","v":0},{"$f":"BX271+BX272","v":0},{"$f":"BY271+BY272","v":0},{"$f":"BZ271+BZ272","v":0},{"$f":"CA271+CA272","v":0},{"$f":"CB271+CB272","v":0},{"$f":"CC271+CC272","v":0},{"$f":"CD271+CD272","v":0},{"$f":"CE271+CE272","v":0},{"$f":"CF271+CF272","v":0},{"$f":"CG271+CG272","v":0},{"$f":"CH271+CH272","v":0},{"$f":"CI271+CI272","v":0},{"$f":"CJ271+CJ272","v":0},{"$f":"CK271+CK272","v":0},{"$f":"CL271+CL272","v":0},{"$f":"CM271+CM272","v":0},{"$f":"CN271+CN272","v":0},{"$f":"CO271+CO272","v":0},{"$f":"CP271+CP272","v":0},{"$f":"CQ271+CQ272","v":0},{"$f":"CR271+CR272","v":0},{"$f":"CS271+CS272","v":0},{"$f":"CT271+CT272","v":0},{"$f":"CU271+CU272","v":0},{"$f":"CV271+CV272","v":0},{"$f":"CW271+CW272","v":0},{"$f":"CX271+CX272","v":0},{"$f":"CY271+CY272","v":0},{"$f":"CZ271+CZ272","v":0},{"$f":"DA271+DA272","v":0},{"$f":"DB271+DB272","v":0},{"$f":"DC271+DC272","v":0},{"$f":"DD271+DD272","v":0},{"$f":"DE271+DE272","v":0},{"$f":"DF271+DF272","v":0},{"$f":"DG271+DG272","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N246+N274-N273","v":0},null,{"$f":"P246+P274-P273","v":0},{"$f":"Q246+Q274-Q273","v":0},{"$f":"R246+R274-R273","v":0},{"$f":"S246+S274-S273","v":0},{"$f":"T246+T274-T273","v":0},{"$f":"U246+U274-U273","v":0},{"$f":"V246+V274-V273","v":0},{"$f":"W246+W274-W273","v":0},{"$f":"X246+X274-X273","v":0},{"$f":"Y246+Y274-Y273","v":0},{"$f":"Z246+Z274-Z273","v":0},{"$f":"AA246+AA274-AA273","v":0},{"$f":"AB246+AB274-AB273","v":0},{"$f":"AC246+AC274-AC273","v":0},{"$f":"AD246+AD274-AD273","v":0},{"$f":"AE246+AE274-AE273","v":0},{"$f":"AF246+AF274-AF273","v":0},{"$f":"AG246+AG274-AG273","v":0},{"$f":"AH246+AH274-AH273","v":0},{"$f":"AI246+AI274-AI273","v":0},{"$f":"AJ246+AJ274-AJ273","v":0},{"$f":"AK246+AK274-AK273","v":0},{"$f":"AL246+AL274-AL273","v":0},{"$f":"AM246+AM274-AM273","v":0},{"$f":"AN246+AN274-AN273","v":0},{"$f":"AO246+AO274-AO273","v":0},{"$f":"AP246+AP274-AP273","v":0},{"$f":"AQ246+AQ274-AQ273","v":0},{"$f":"AR246+AR274-AR273","v":0},{"$f":"AS246+AS274-AS273","v":0},{"$f":"AT246+AT274-AT273","v":0},{"$f":"AU246+AU274-AU273","v":0},{"$f":"AV246+AV274-AV273","v":0},{"$f":"AW246+AW274-AW273","v":0},{"$f":"AX246+AX274-AX273","v":0},{"$f":"AY246+AY274-AY273","v":0},{"$f":"AZ246+AZ274-AZ273","v":0},{"$f":"BA246+BA274-BA273","v":0},{"$f":"BB246+BB274-BB273","v":0},{"$f":"BC246+BC274-BC273","v":0},{"$f":"BD246+BD274-BD273","v":0},{"$f":"BE246+BE274-BE273","v":0},{"$f":"BF246+BF274-BF273","v":0},{"$f":"BG246+BG274-BG273","v":0},{"$f":"BH246+BH274-BH273","v":0},{"$f":"BI246+BI274-BI273","v":0},{"$f":"BJ246+BJ274-BJ273","v":0},{"$f":"BK246+BK274-BK273","v":0},{"$f":"BL246+BL274-BL273","v":0},{"$f":"BM246+BM274-BM273","v":0},{"$f":"BN246+BN274-BN273","v":0},{"$f":"BO246+BO274-BO273","v":0},{"$f":"BP246+BP274-BP273","v":0},{"$f":"BQ246+BQ274-BQ273","v":0},{"$f":"BR246+BR274-BR273","v":0},{"$f":"BS246+BS274-BS273","v":0},{"$f":"BT246+BT274-BT273","v":0},{"$f":"BU246+BU274-BU273","v":0},{"$f":"BV246+BV274-BV273","v":0},{"$f":"BW246+BW274-BW273","v":0},{"$f":"BX246+BX274-BX273","v":0},{"$f":"BY246+BY274-BY273","v":0},{"$f":"BZ246+BZ274-BZ273","v":0},{"$f":"CA246+CA274-CA273","v":0},{"$f":"CB246+CB274-CB273","v":0},{"$f":"CC246+CC274-CC273","v":0},{"$f":"CD246+CD274-CD273","v":0},{"$f":"CE246+CE274-CE273","v":0},{"$f":"CF246+CF274-CF273","v":0},{"$f":"CG246+CG274-CG273","v":0},{"$f":"CH246+CH274-CH273","v":0},{"$f":"CI246+CI274-CI273","v":0},{"$f":"CJ246+CJ274-CJ273","v":0},{"$f":"CK246+CK274-CK273","v":0},{"$f":"CL246+CL274-CL273","v":0},{"$f":"CM246+CM274-CM273","v":0},{"$f":"CN246+CN274-CN273","v":0},{"$f":"CO246+CO274-CO273","v":0},{"$f":"CP246+CP274-CP273","v":0},{"$f":"CQ246+CQ274-CQ273","v":0},{"$f":"CR246+CR274-CR273","v":0},{"$f":"CS246+CS274-CS273","v":0},{"$f":"CT246+CT274-CT273","v":0},{"$f":"CU246+CU274-CU273","v":0},{"$f":"CV246+CV274-CV273","v":0},{"$f":"CW246+CW274-CW273","v":0},{"$f":"CX246+CX274-CX273","v":0},{"$f":"CY246+CY274-CY273","v":0},{"$f":"CZ246+CZ274-CZ273","v":0},{"$f":"DA246+DA274-DA273","v":0},{"$f":"DB246+DB274-DB273","v":0},{"$f":"DC246+DC274-DC273","v":0},{"$f":"DD246+DD274-DD273","v":0},{"$f":"DE246+DE274-DE273","v":0},{"$f":"DF246+DF274-DF273","v":0},{"$f":"DG246+DG274-DG273","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N246+N274-N273","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR246+AR274-AR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX246+BX274-BX273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G277/G246","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK277/AK246","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ277/BJ246","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI277/CI246","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G282+G283","v":0},null,null,null,null,null,null,{"$f":"N282+N283","v":0},null,{"$f":"P282+P283","v":0},{"$f":"Q282+Q283","v":0},{"$f":"R282+R283","v":0},{"$f":"S282+S283","v":0},{"$f":"T282+T283","v":0},{"$f":"U282+U283","v":0},{"$f":"V282+V283","v":0},{"$f":"W282+W283","v":0},{"$f":"X282+X283","v":0},{"$f":"Y282+Y283","v":0},{"$f":"Z282+Z283","v":0},{"$f":"AA282+AA283","v":0},{"$f":"AB282+AB283","v":0},{"$f":"AC282+AC283","v":0},{"$f":"AD282+AD283","v":0},{"$f":"AE282+AE283","v":0},{"$f":"AF282+AF283","v":0},{"$f":"AG282+AG283","v":0},{"$f":"AH282+AH283","v":0},{"$f":"AI282+AI283","v":0},{"$f":"AJ282+AJ283","v":0},{"$f":"AK282+AK283","v":0},{"$f":"AL282+AL283","v":0},{"$f":"AM282+AM283","v":0},{"$f":"AN282+AN283","v":0},{"$f":"AO282+AO283","v":0},{"$f":"AP282+AP283","v":0},{"$f":"AQ282+AQ283","v":0},{"$f":"AR282+AR283","v":0},{"$f":"AS282+AS283","v":0},{"$f":"AT282+AT283","v":0},{"$f":"AU282+AU283","v":0},{"$f":"AV282+AV283","v":0},{"$f":"AW282+AW283","v":0},{"$f":"AX282+AX283","v":0},{"$f":"AY282+AY283","v":0},{"$f":"AZ282+AZ283","v":0},{"$f":"BA282+BA283","v":0},{"$f":"BB282+BB283","v":0},{"$f":"BC282+BC283","v":0},{"$f":"BD282+BD283","v":0},{"$f":"BE282+BE283","v":0},{"$f":"BF282+BF283","v":0},{"$f":"BG282+BG283","v":0},{"$f":"BH282+BH283","v":0},{"$f":"BI282+BI283","v":0},{"$f":"BJ282+BJ283","v":0},{"$f":"BK282+BK283","v":0},{"$f":"BL282+BL283","v":0},{"$f":"BM282+BM283","v":0},{"$f":"BN282+BN283","v":0},{"$f":"BO282+BO283","v":0},{"$f":"BP282+BP283","v":0},{"$f":"BQ282+BQ283","v":0},{"$f":"BR282+BR283","v":0},{"$f":"BS282+BS283","v":0},{"$f":"BT282+BT283","v":0},{"$f":"BU282+BU283","v":0},{"$f":"BV282+BV283","v":0},{"$f":"BW282+BW283","v":0},{"$f":"BX282+BX283","v":0},{"$f":"BY282+BY283","v":0},{"$f":"BZ282+BZ283","v":0},{"$f":"CA282+CA283","v":0},{"$f":"CB282+CB283","v":0},{"$f":"CC282+CC283","v":0},{"$f":"CD282+CD283","v":0},{"$f":"CE282+CE283","v":0},{"$f":"CF282+CF283","v":0},{"$f":"CG282+CG283","v":0},{"$f":"CH282+CH283","v":0},{"$f":"CI282+CI283","v":0},{"$f":"CJ282+CJ283","v":0},{"$f":"CK282+CK283","v":0},{"$f":"CL282+CL283","v":0},{"$f":"CM282+CM283","v":0},{"$f":"CN282+CN283","v":0},{"$f":"CO282+CO283","v":0},{"$f":"CP282+CP283","v":0},{"$f":"CQ282+CQ283","v":0},{"$f":"CR282+CR283","v":0},{"$f":"CS282+CS283","v":0},{"$f":"CT282+CT283","v":0},{"$f":"CU282+CU283","v":0},{"$f":"CV282+CV283","v":0},{"$f":"CW282+CW283","v":0},{"$f":"CX282+CX283","v":0},{"$f":"CY282+CY283","v":0},{"$f":"CZ282+CZ283","v":0},{"$f":"DA282+DA283","v":0},{"$f":"DB282+DB283","v":0},{"$f":"DC282+DC283","v":0},{"$f":"DD282+DD283","v":0},{"$f":"DE282+DE283","v":0},{"$f":"DF282+DF283","v":0},{"$f":"DG282+DG283","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D300","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP300","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N313+N314","v":0},null,{"$f":"P313+P314","v":0},{"$f":"Q313+Q314","v":0},{"$f":"R313+R314","v":0},{"$f":"S313+S314","v":0},{"$f":"T313+T314","v":0},{"$f":"U313+U314","v":0},{"$f":"V313+V314","v":0},{"$f":"W313+W314","v":0},{"$f":"X313+X314","v":0},{"$f":"Y313+Y314","v":0},{"$f":"Z313+Z314","v":0},{"$f":"AA313+AA314","v":0},{"$f":"AB313+AB314","v":0},{"$f":"AC313+AC314","v":0},{"$f":"AD313+AD314","v":0},{"$f":"AE313+AE314","v":0},{"$f":"AF313+AF314","v":0},{"$f":"AG313+AG314","v":0},{"$f":"AH313+AH314","v":0},{"$f":"AI313+AI314","v":0},{"$f":"AJ313+AJ314","v":0},{"$f":"AK313+AK314","v":0},{"$f":"AL313+AL314","v":0},{"$f":"AM313+AM314","v":0},{"$f":"AN313+AN314","v":0},{"$f":"AO313+AO314","v":0},{"$f":"AP313+AP314","v":0},{"$f":"AQ313+AQ314","v":0},{"$f":"AR313+AR314","v":0},{"$f":"AS313+AS314","v":0},{"$f":"AT313+AT314","v":0},{"$f":"AU313+AU314","v":0},{"$f":"AV313+AV314","v":0},{"$f":"AW313+AW314","v":0},{"$f":"AX313+AX314","v":0},{"$f":"AY313+AY314","v":0},{"$f":"AZ313+AZ314","v":0},{"$f":"BA313+BA314","v":0},{"$f":"BB313+BB314","v":0},{"$f":"BC313+BC314","v":0},{"$f":"BD313+BD314","v":0},{"$f":"BE313+BE314","v":0},{"$f":"BF313+BF314","v":0},{"$f":"BG313+BG314","v":0},{"$f":"BH313+BH314","v":0},{"$f":"BI313+BI314","v":0},{"$f":"BJ313+BJ314","v":0},{"$f":"BK313+BK314","v":0},{"$f":"BL313+BL314","v":0},{"$f":"BM313+BM314","v":0},{"$f":"BN313+BN314","v":0},{"$f":"BO313+BO314","v":0},{"$f":"BP313+BP314","v":0},{"$f":"BQ313+BQ314","v":0},{"$f":"BR313+BR314","v":0},{"$f":"BS313+BS314","v":0},{"$f":"BT313+BT314","v":0},{"$f":"BU313+BU314","v":0},{"$f":"BV313+BV314","v":0},{"$f":"BW313+BW314","v":0},{"$f":"BX313+BX314","v":0},{"$f":"BY313+BY314","v":0},{"$f":"BZ313+BZ314","v":0},{"$f":"CA313+CA314","v":0},{"$f":"CB313+CB314","v":0},{"$f":"CC313+CC314","v":0},{"$f":"CD313+CD314","v":0},{"$f":"CE313+CE314","v":0},{"$f":"CF313+CF314","v":0},{"$f":"CG313+CG314","v":0},{"$f":"CH313+CH314","v":0},{"$f":"CI313+CI314","v":0},{"$f":"CJ313+CJ314","v":0},{"$f":"CK313+CK314","v":0},{"$f":"CL313+CL314","v":0},{"$f":"CM313+CM314","v":0},{"$f":"CN313+CN314","v":0},{"$f":"CO313+CO314","v":0},{"$f":"CP313+CP314","v":0},{"$f":"CQ313+CQ314","v":0},{"$f":"CR313+CR314","v":0},{"$f":"CS313+CS314","v":0},{"$f":"CT313+CT314","v":0},{"$f":"CU313+CU314","v":0},{"$f":"CV313+CV314","v":0},{"$f":"CW313+CW314","v":0},{"$f":"CX313+CX314","v":0},{"$f":"CY313+CY314","v":0},{"$f":"CZ313+CZ314","v":0},{"$f":"DA313+DA314","v":0},{"$f":"DB313+DB314","v":0},{"$f":"DC313+DC314","v":0},{"$f":"DD313+DD314","v":0},{"$f":"DE313+DE314","v":0},{"$f":"DF313+DF314","v":0},{"$f":"DG313+DG314","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N288+N316-N315","v":0},null,{"$f":"P288+P316-P315","v":0},{"$f":"Q288+Q316-Q315","v":0},{"$f":"R288+R316-R315","v":0},{"$f":"S288+S316-S315","v":0},{"$f":"T288+T316-T315","v":0},{"$f":"U288+U316-U315","v":0},{"$f":"V288+V316-V315","v":0},{"$f":"W288+W316-W315","v":0},{"$f":"X288+X316-X315","v":0},{"$f":"Y288+Y316-Y315","v":0},{"$f":"Z288+Z316-Z315","v":0},{"$f":"AA288+AA316-AA315","v":0},{"$f":"AB288+AB316-AB315","v":0},{"$f":"AC288+AC316-AC315","v":0},{"$f":"AD288+AD316-AD315","v":0},{"$f":"AE288+AE316-AE315","v":0},{"$f":"AF288+AF316-AF315","v":0},{"$f":"AG288+AG316-AG315","v":0},{"$f":"AH288+AH316-AH315","v":0},{"$f":"AI288+AI316-AI315","v":0},{"$f":"AJ288+AJ316-AJ315","v":0},{"$f":"AK288+AK316-AK315","v":0},{"$f":"AL288+AL316-AL315","v":0},{"$f":"AM288+AM316-AM315","v":0},{"$f":"AN288+AN316-AN315","v":0},{"$f":"AO288+AO316-AO315","v":0},{"$f":"AP288+AP316-AP315","v":0},{"$f":"AQ288+AQ316-AQ315","v":0},{"$f":"AR288+AR316-AR315","v":0},{"$f":"AS288+AS316-AS315","v":0},{"$f":"AT288+AT316-AT315","v":0},{"$f":"AU288+AU316-AU315","v":0},{"$f":"AV288+AV316-AV315","v":0},{"$f":"AW288+AW316-AW315","v":0},{"$f":"AX288+AX316-AX315","v":0},{"$f":"AY288+AY316-AY315","v":0},{"$f":"AZ288+AZ316-AZ315","v":0},{"$f":"BA288+BA316-BA315","v":0},{"$f":"BB288+BB316-BB315","v":0},{"$f":"BC288+BC316-BC315","v":0},{"$f":"BD288+BD316-BD315","v":0},{"$f":"BE288+BE316-BE315","v":0},{"$f":"BF288+BF316-BF315","v":0},{"$f":"BG288+BG316-BG315","v":0},{"$f":"BH288+BH316-BH315","v":0},{"$f":"BI288+BI316-BI315","v":0},{"$f":"BJ288+BJ316-BJ315","v":0},{"$f":"BK288+BK316-BK315","v":0},{"$f":"BL288+BL316-BL315","v":0},{"$f":"BM288+BM316-BM315","v":0},{"$f":"BN288+BN316-BN315","v":0},{"$f":"BO288+BO316-BO315","v":0},{"$f":"BP288+BP316-BP315","v":0},{"$f":"BQ288+BQ316-BQ315","v":0},{"$f":"BR288+BR316-BR315","v":0},{"$f":"BS288+BS316-BS315","v":0},{"$f":"BT288+BT316-BT315","v":0},{"$f":"BU288+BU316-BU315","v":0},{"$f":"BV288+BV316-BV315","v":0},{"$f":"BW288+BW316-BW315","v":0},{"$f":"BX288+BX316-BX315","v":0},{"$f":"BY288+BY316-BY315","v":0},{"$f":"BZ288+BZ316-BZ315","v":0},{"$f":"CA288+CA316-CA315","v":0},{"$f":"CB288+CB316-CB315","v":0},{"$f":"CC288+CC316-CC315","v":0},{"$f":"CD288+CD316-CD315","v":0},{"$f":"CE288+CE316-CE315","v":0},{"$f":"CF288+CF316-CF315","v":0},{"$f":"CG288+CG316-CG315","v":0},{"$f":"CH288+CH316-CH315","v":0},{"$f":"CI288+CI316-CI315","v":0},{"$f":"CJ288+CJ316-CJ315","v":0},{"$f":"CK288+CK316-CK315","v":0},{"$f":"CL288+CL316-CL315","v":0},{"$f":"CM288+CM316-CM315","v":0},{"$f":"CN288+CN316-CN315","v":0},{"$f":"CO288+CO316-CO315","v":0},{"$f":"CP288+CP316-CP315","v":0},{"$f":"CQ288+CQ316-CQ315","v":0},{"$f":"CR288+CR316-CR315","v":0},{"$f":"CS288+CS316-CS315","v":0},{"$f":"CT288+CT316-CT315","v":0},{"$f":"CU288+CU316-CU315","v":0},{"$f":"CV288+CV316-CV315","v":0},{"$f":"CW288+CW316-CW315","v":0},{"$f":"CX288+CX316-CX315","v":0},{"$f":"CY288+CY316-CY315","v":0},{"$f":"CZ288+CZ316-CZ315","v":0},{"$f":"DA288+DA316-DA315","v":0},{"$f":"DB288+DB316-DB315","v":0},{"$f":"DC288+DC316-DC315","v":0},{"$f":"DD288+DD316-DD315","v":0},{"$f":"DE288+DE316-DE315","v":0},{"$f":"DF288+DF316-DF315","v":0},{"$f":"DG288+DG316-DG315","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N288+N316-N315","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR288+AR316-AR315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX288+BX316-BX315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G319/G288","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK319/AK288","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ319/BJ288","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI319/CI288","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G324+G325","v":0},null,null,null,null,null,null,{"$f":"N324+N325","v":0},null,{"$f":"P324+P325","v":0},{"$f":"Q324+Q325","v":0},{"$f":"R324+R325","v":0},{"$f":"S324+S325","v":0},{"$f":"T324+T325","v":0},{"$f":"U324+U325","v":0},{"$f":"V324+V325","v":0},{"$f":"W324+W325","v":0},{"$f":"X324+X325","v":0},{"$f":"Y324+Y325","v":0},{"$f":"Z324+Z325","v":0},{"$f":"AA324+AA325","v":0},{"$f":"AB324+AB325","v":0},{"$f":"AC324+AC325","v":0},{"$f":"AD324+AD325","v":0},{"$f":"AE324+AE325","v":0},{"$f":"AF324+AF325","v":0},{"$f":"AG324+AG325","v":0},{"$f":"AH324+AH325","v":0},{"$f":"AI324+AI325","v":0},{"$f":"AJ324+AJ325","v":0},{"$f":"AK324+AK325","v":0},{"$f":"AL324+AL325","v":0},{"$f":"AM324+AM325","v":0},{"$f":"AN324+AN325","v":0},{"$f":"AO324+AO325","v":0},{"$f":"AP324+AP325","v":0},{"$f":"AQ324+AQ325","v":0},{"$f":"AR324+AR325","v":0},{"$f":"AS324+AS325","v":0},{"$f":"AT324+AT325","v":0},{"$f":"AU324+AU325","v":0},{"$f":"AV324+AV325","v":0},{"$f":"AW324+AW325","v":0},{"$f":"AX324+AX325","v":0},{"$f":"AY324+AY325","v":0},{"$f":"AZ324+AZ325","v":0},{"$f":"BA324+BA325","v":0},{"$f":"BB324+BB325","v":0},{"$f":"BC324+BC325","v":0},{"$f":"BD324+BD325","v":0},{"$f":"BE324+BE325","v":0},{"$f":"BF324+BF325","v":0},{"$f":"BG324+BG325","v":0},{"$f":"BH324+BH325","v":0},{"$f":"BI324+BI325","v":0},{"$f":"BJ324+BJ325","v":0},{"$f":"BK324+BK325","v":0},{"$f":"BL324+BL325","v":0},{"$f":"BM324+BM325","v":0},{"$f":"BN324+BN325","v":0},{"$f":"BO324+BO325","v":0},{"$f":"BP324+BP325","v":0},{"$f":"BQ324+BQ325","v":0},{"$f":"BR324+BR325","v":0},{"$f":"BS324+BS325","v":0},{"$f":"BT324+BT325","v":0},{"$f":"BU324+BU325","v":0},{"$f":"BV324+BV325","v":0},{"$f":"BW324+BW325","v":0},{"$f":"BX324+BX325","v":0},{"$f":"BY324+BY325","v":0},{"$f":"BZ324+BZ325","v":0},{"$f":"CA324+CA325","v":0},{"$f":"CB324+CB325","v":0},{"$f":"CC324+CC325","v":0},{"$f":"CD324+CD325","v":0},{"$f":"CE324+CE325","v":0},{"$f":"CF324+CF325","v":0},{"$f":"CG324+CG325","v":0},{"$f":"CH324+CH325","v":0},{"$f":"CI324+CI325","v":0},{"$f":"CJ324+CJ325","v":0},{"$f":"CK324+CK325","v":0},{"$f":"CL324+CL325","v":0},{"$f":"CM324+CM325","v":0},{"$f":"CN324+CN325","v":0},{"$f":"CO324+CO325","v":0},{"$f":"CP324+CP325","v":0},{"$f":"CQ324+CQ325","v":0},{"$f":"CR324+CR325","v":0},{"$f":"CS324+CS325","v":0},{"$f":"CT324+CT325","v":0},{"$f":"CU324+CU325","v":0},{"$f":"CV324+CV325","v":0},{"$f":"CW324+CW325","v":0},{"$f":"CX324+CX325","v":0},{"$f":"CY324+CY325","v":0},{"$f":"CZ324+CZ325","v":0},{"$f":"DA324+DA325","v":0},{"$f":"DB324+DB325","v":0},{"$f":"DC324+DC325","v":0},{"$f":"DD324+DD325","v":0},{"$f":"DE324+DE325","v":0},{"$f":"DF324+DF325","v":0},{"$f":"DG324+DG325","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D348","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP348","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N355+N356","v":0},null,{"$f":"P355+P356","v":0},{"$f":"Q355+Q356","v":0},{"$f":"R355+R356","v":0},{"$f":"S355+S356","v":0},{"$f":"T355+T356","v":0},{"$f":"U355+U356","v":0},{"$f":"V355+V356","v":0},{"$f":"W355+W356","v":0},{"$f":"X355+X356","v":0},{"$f":"Y355+Y356","v":0},{"$f":"Z355+Z356","v":0},{"$f":"AA355+AA356","v":0},{"$f":"AB355+AB356","v":0},{"$f":"AC355+AC356","v":0},{"$f":"AD355+AD356","v":0},{"$f":"AE355+AE356","v":0},{"$f":"AF355+AF356","v":0},{"$f":"AG355+AG356","v":0},{"$f":"AH355+AH356","v":0},{"$f":"AI355+AI356","v":0},{"$f":"AJ355+AJ356","v":0},{"$f":"AK355+AK356","v":0},{"$f":"AL355+AL356","v":0},{"$f":"AM355+AM356","v":0},{"$f":"AN355+AN356","v":0},{"$f":"AO355+AO356","v":0},{"$f":"AP355+AP356","v":0},{"$f":"AQ355+AQ356","v":0},{"$f":"AR355+AR356","v":0},{"$f":"AS355+AS356","v":0},{"$f":"AT355+AT356","v":0},{"$f":"AU355+AU356","v":0},{"$f":"AV355+AV356","v":0},{"$f":"AW355+AW356","v":0},{"$f":"AX355+AX356","v":0},{"$f":"AY355+AY356","v":0},{"$f":"AZ355+AZ356","v":0},{"$f":"BA355+BA356","v":0},{"$f":"BB355+BB356","v":0},{"$f":"BC355+BC356","v":0},{"$f":"BD355+BD356","v":0},{"$f":"BE355+BE356","v":0},{"$f":"BF355+BF356","v":0},{"$f":"BG355+BG356","v":0},{"$f":"BH355+BH356","v":0},{"$f":"BI355+BI356","v":0},{"$f":"BJ355+BJ356","v":0},{"$f":"BK355+BK356","v":0},{"$f":"BL355+BL356","v":0},{"$f":"BM355+BM356","v":0},{"$f":"BN355+BN356","v":0},{"$f":"BO355+BO356","v":0},{"$f":"BP355+BP356","v":0},{"$f":"BQ355+BQ356","v":0},{"$f":"BR355+BR356","v":0},{"$f":"BS355+BS356","v":0},{"$f":"BT355+BT356","v":0},{"$f":"BU355+BU356","v":0},{"$f":"BV355+BV356","v":0},{"$f":"BW355+BW356","v":0},{"$f":"BX355+BX356","v":0},{"$f":"BY355+BY356","v":0},{"$f":"BZ355+BZ356","v":0},{"$f":"CA355+CA356","v":0},{"$f":"CB355+CB356","v":0},{"$f":"CC355+CC356","v":0},{"$f":"CD355+CD356","v":0},{"$f":"CE355+CE356","v":0},{"$f":"CF355+CF356","v":0},{"$f":"CG355+CG356","v":0},{"$f":"CH355+CH356","v":0},{"$f":"CI355+CI356","v":0},{"$f":"CJ355+CJ356","v":0},{"$f":"CK355+CK356","v":0},{"$f":"CL355+CL356","v":0},{"$f":"CM355+CM356","v":0},{"$f":"CN355+CN356","v":0},{"$f":"CO355+CO356","v":0},{"$f":"CP355+CP356","v":0},{"$f":"CQ355+CQ356","v":0},{"$f":"CR355+CR356","v":0},{"$f":"CS355+CS356","v":0},{"$f":"CT355+CT356","v":0},{"$f":"CU355+CU356","v":0},{"$f":"CV355+CV356","v":0},{"$f":"CW355+CW356","v":0},{"$f":"CX355+CX356","v":0},{"$f":"CY355+CY356","v":0},{"$f":"CZ355+CZ356","v":0},{"$f":"DA355+DA356","v":0},{"$f":"DB355+DB356","v":0},{"$f":"DC355+DC356","v":0},{"$f":"DD355+DD356","v":0},{"$f":"DE355+DE356","v":0},{"$f":"DF355+DF356","v":0},{"$f":"DG355+DG356","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N330+N358-N357","v":0},null,{"$f":"P330+P358-P357","v":0},{"$f":"Q330+Q358-Q357","v":0},{"$f":"R330+R358-R357","v":0},{"$f":"S330+S358-S357","v":0},{"$f":"T330+T358-T357","v":0},{"$f":"U330+U358-U357","v":0},{"$f":"V330+V358-V357","v":0},{"$f":"W330+W358-W357","v":0},{"$f":"X330+X358-X357","v":0},{"$f":"Y330+Y358-Y357","v":0},{"$f":"Z330+Z358-Z357","v":0},{"$f":"AA330+AA358-AA357","v":0},{"$f":"AB330+AB358-AB357","v":0},{"$f":"AC330+AC358-AC357","v":0},{"$f":"AD330+AD358-AD357","v":0},{"$f":"AE330+AE358-AE357","v":0},{"$f":"AF330+AF358-AF357","v":0},{"$f":"AG330+AG358-AG357","v":0},{"$f":"AH330+AH358-AH357","v":0},{"$f":"AI330+AI358-AI357","v":0},{"$f":"AJ330+AJ358-AJ357","v":0},{"$f":"AK330+AK358-AK357","v":0},{"$f":"AL330+AL358-AL357","v":0},{"$f":"AM330+AM358-AM357","v":0},{"$f":"AN330+AN358-AN357","v":0},{"$f":"AO330+AO358-AO357","v":0},{"$f":"AP330+AP358-AP357","v":0},{"$f":"AQ330+AQ358-AQ357","v":0},{"$f":"AR330+AR358-AR357","v":0},{"$f":"AS330+AS358-AS357","v":0},{"$f":"AT330+AT358-AT357","v":0},{"$f":"AU330+AU358-AU357","v":0},{"$f":"AV330+AV358-AV357","v":0},{"$f":"AW330+AW358-AW357","v":0},{"$f":"AX330+AX358-AX357","v":0},{"$f":"AY330+AY358-AY357","v":0},{"$f":"AZ330+AZ358-AZ357","v":0},{"$f":"BA330+BA358-BA357","v":0},{"$f":"BB330+BB358-BB357","v":0},{"$f":"BC330+BC358-BC357","v":0},{"$f":"BD330+BD358-BD357","v":0},{"$f":"BE330+BE358-BE357","v":0},{"$f":"BF330+BF358-BF357","v":0},{"$f":"BG330+BG358-BG357","v":0},{"$f":"BH330+BH358-BH357","v":0},{"$f":"BI330+BI358-BI357","v":0},{"$f":"BJ330+BJ358-BJ357","v":0},{"$f":"BK330+BK358-BK357","v":0},{"$f":"BL330+BL358-BL357","v":0},{"$f":"BM330+BM358-BM357","v":0},{"$f":"BN330+BN358-BN357","v":0},{"$f":"BO330+BO358-BO357","v":0},{"$f":"BP330+BP358-BP357","v":0},{"$f":"BQ330+BQ358-BQ357","v":0},{"$f":"BR330+BR358-BR357","v":0},{"$f":"BS330+BS358-BS357","v":0},{"$f":"BT330+BT358-BT357","v":0},{"$f":"BU330+BU358-BU357","v":0},{"$f":"BV330+BV358-BV357","v":0},{"$f":"BW330+BW358-BW357","v":0},{"$f":"BX330+BX358-BX357","v":0},{"$f":"BY330+BY358-BY357","v":0},{"$f":"BZ330+BZ358-BZ357","v":0},{"$f":"CA330+CA358-CA357","v":0},{"$f":"CB330+CB358-CB357","v":0},{"$f":"CC330+CC358-CC357","v":0},{"$f":"CD330+CD358-CD357","v":0},{"$f":"CE330+CE358-CE357","v":0},{"$f":"CF330+CF358-CF357","v":0},{"$f":"CG330+CG358-CG357","v":0},{"$f":"CH330+CH358-CH357","v":0},{"$f":"CI330+CI358-CI357","v":0},{"$f":"CJ330+CJ358-CJ357","v":0},{"$f":"CK330+CK358-CK357","v":0},{"$f":"CL330+CL358-CL357","v":0},{"$f":"CM330+CM358-CM357","v":0},{"$f":"CN330+CN358-CN357","v":0},{"$f":"CO330+CO358-CO357","v":0},{"$f":"CP330+CP358-CP357","v":0},{"$f":"CQ330+CQ358-CQ357","v":0},{"$f":"CR330+CR358-CR357","v":0},{"$f":"CS330+CS358-CS357","v":0},{"$f":"CT330+CT358-CT357","v":0},{"$f":"CU330+CU358-CU357","v":0},{"$f":"CV330+CV358-CV357","v":0},{"$f":"CW330+CW358-CW357","v":0},{"$f":"CX330+CX358-CX357","v":0},{"$f":"CY330+CY358-CY357","v":0},{"$f":"CZ330+CZ358-CZ357","v":0},{"$f":"DA330+DA358-DA357","v":0},{"$f":"DB330+DB358-DB357","v":0},{"$f":"DC330+DC358-DC357","v":0},{"$f":"DD330+DD358-DD357","v":0},{"$f":"DE330+DE358-DE357","v":0},{"$f":"DF330+DF358-DF357","v":0},{"$f":"DG330+DG358-DG357","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N330+N358-N357","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR330+AR358-AR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX330+BX358-BX357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G361/G330","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK361/AK330","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ361/BJ330","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI361/CI330","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G366+G367","v":0},null,null,null,null,null,null,{"$f":"N366+N367","v":0},null,{"$f":"P366+P367","v":0},{"$f":"Q366+Q367","v":0},{"$f":"R366+R367","v":0},{"$f":"S366+S367","v":0},{"$f":"T366+T367","v":0},{"$f":"U366+U367","v":0},{"$f":"V366+V367","v":0},{"$f":"W366+W367","v":0},{"$f":"X366+X367","v":0},{"$f":"Y366+Y367","v":0},{"$f":"Z366+Z367","v":0},{"$f":"AA366+AA367","v":0},{"$f":"AB366+AB367","v":0},{"$f":"AC366+AC367","v":0},{"$f":"AD366+AD367","v":0},{"$f":"AE366+AE367","v":0},{"$f":"AF366+AF367","v":0},{"$f":"AG366+AG367","v":0},{"$f":"AH366+AH367","v":0},{"$f":"AI366+AI367","v":0},{"$f":"AJ366+AJ367","v":0},{"$f":"AK366+AK367","v":0},{"$f":"AL366+AL367","v":0},{"$f":"AM366+AM367","v":0},{"$f":"AN366+AN367","v":0},{"$f":"AO366+AO367","v":0},{"$f":"AP366+AP367","v":0},{"$f":"AQ366+AQ367","v":0},{"$f":"AR366+AR367","v":0},{"$f":"AS366+AS367","v":0},{"$f":"AT366+AT367","v":0},{"$f":"AU366+AU367","v":0},{"$f":"AV366+AV367","v":0},{"$f":"AW366+AW367","v":0},{"$f":"AX366+AX367","v":0},{"$f":"AY366+AY367","v":0},{"$f":"AZ366+AZ367","v":0},{"$f":"BA366+BA367","v":0},{"$f":"BB366+BB367","v":0},{"$f":"BC366+BC367","v":0},{"$f":"BD366+BD367","v":0},{"$f":"BE366+BE367","v":0},{"$f":"BF366+BF367","v":0},{"$f":"BG366+BG367","v":0},{"$f":"BH366+BH367","v":0},{"$f":"BI366+BI367","v":0},{"$f":"BJ366+BJ367","v":0},{"$f":"BK366+BK367","v":0},{"$f":"BL366+BL367","v":0},{"$f":"BM366+BM367","v":0},{"$f":"BN366+BN367","v":0},{"$f":"BO366+BO367","v":0},{"$f":"BP366+BP367","v":0},{"$f":"BQ366+BQ367","v":0},{"$f":"BR366+BR367","v":0},{"$f":"BS366+BS367","v":0},{"$f":"BT366+BT367","v":0},{"$f":"BU366+BU367","v":0},{"$f":"BV366+BV367","v":0},{"$f":"BW366+BW367","v":0},{"$f":"BX366+BX367","v":0},{"$f":"BY366+BY367","v":0},{"$f":"BZ366+BZ367","v":0},{"$f":"CA366+CA367","v":0},{"$f":"CB366+CB367","v":0},{"$f":"CC366+CC367","v":0},{"$f":"CD366+CD367","v":0},{"$f":"CE366+CE367","v":0},{"$f":"CF366+CF367","v":0},{"$f":"CG366+CG367","v":0},{"$f":"CH366+CH367","v":0},{"$f":"CI366+CI367","v":0},{"$f":"CJ366+CJ367","v":0},{"$f":"CK366+CK367","v":0},{"$f":"CL366+CL367","v":0},{"$f":"CM366+CM367","v":0},{"$f":"CN366+CN367","v":0},{"$f":"CO366+CO367","v":0},{"$f":"CP366+CP367","v":0},{"$f":"CQ366+CQ367","v":0},{"$f":"CR366+CR367","v":0},{"$f":"CS366+CS367","v":0},{"$f":"CT366+CT367","v":0},{"$f":"CU366+CU367","v":0},{"$f":"CV366+CV367","v":0},{"$f":"CW366+CW367","v":0},{"$f":"CX366+CX367","v":0},{"$f":"CY366+CY367","v":0},{"$f":"CZ366+CZ367","v":0},{"$f":"DA366+DA367","v":0},{"$f":"DB366+DB367","v":0},{"$f":"DC366+DC367","v":0},{"$f":"DD366+DD367","v":0},{"$f":"DE366+DE367","v":0},{"$f":"DF366+DF367","v":0},{"$f":"DG366+DG367","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,1494837.7301860615,53122.332560331102,50651.52639473429,48798.421770536697,47563.018687738324,46945.317146339119,47563.018687738324,48180.720229137507,50651.52639473429,56828.541808726288,67329.468012512676,73506.483426504667,74124.184967903857,72888.781885105447,73506.483426504667,74741.886509303062,74124.184967903857,72271.080343706257,69182.572636710276,67947.169553911866,66711.766471113471,72888.781885105447,64240.960305516688,63005.557222718278,58063.944891524683,1338559.2402120642,47563.018687738324,47563.018687738324,47563.018687738324,47563.018687738324,47563.018687738324,47563.018687738324,47563.018687738324,48798.421770536697,51886.929477532685,58063.944891524683,61770.15413991989,62387.855681319088,63005.557222718278,63005.557222718278,62387.855681319088,60534.751057121488,58681.646432923895,58681.646432923895,60534.751057121488,61770.15413991989,59917.049515722269,58063.944891524683,58063.944891524683,58063.944891524683,1189693.1687348571,43239.107897943933,43239.107897943933,43239.107897943933,43239.107897943933,43239.107897943933,43239.107897943933,43239.107897943933,44474.510980742321,46327.615604939921,49416.123311935917,53740.034101730293,56828.541808726288,57446.2433501255,56210.84026732709,54357.735643129497,51886.929477532685,50651.52639473429,51886.929477532685,54357.735643129497,55593.138725927907,55593.138725927907,49416.123311935917,49416.123311935917,49416.123311935917,1494837.7301860615,53122.332560331102,50651.52639473429,48798.421770536697,47563.018687738324,46945.317146339119,47563.018687738324,48180.720229137507,50651.52639473429,56828.541808726288,67329.468012512676,73506.483426504667,74124.184967903857,72888.781885105447,73506.483426504667,74741.886509303062,74124.184967903857,72271.080343706257,69182.572636710276,67947.169553911866,66711.766471113471,72888.781885105447,64240.960305516688,63005.557222718278,58063.944891524683]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D396","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP396","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N397+N398","v":0},null,{"$f":"P397+P398","v":0},{"$f":"Q397+Q398","v":0},{"$f":"R397+R398","v":0},{"$f":"S397+S398","v":0},{"$f":"T397+T398","v":0},{"$f":"U397+U398","v":0},{"$f":"V397+V398","v":0},{"$f":"W397+W398","v":0},{"$f":"X397+X398","v":0},{"$f":"Y397+Y398","v":0},{"$f":"Z397+Z398","v":0},{"$f":"AA397+AA398","v":0},{"$f":"AB397+AB398","v":0},{"$f":"AC397+AC398","v":0},{"$f":"AD397+AD398","v":0},{"$f":"AE397+AE398","v":0},{"$f":"AF397+AF398","v":0},{"$f":"AG397+AG398","v":0},{"$f":"AH397+AH398","v":0},{"$f":"AI397+AI398","v":0},{"$f":"AJ397+AJ398","v":0},{"$f":"AK397+AK398","v":0},{"$f":"AL397+AL398","v":0},{"$f":"AM397+AM398","v":0},{"$f":"AN397+AN398","v":0},{"$f":"AO397+AO398","v":0},{"$f":"AP397+AP398","v":0},{"$f":"AQ397+AQ398","v":0},{"$f":"AR397+AR398","v":0},{"$f":"AS397+AS398","v":0},{"$f":"AT397+AT398","v":0},{"$f":"AU397+AU398","v":0},{"$f":"AV397+AV398","v":0},{"$f":"AW397+AW398","v":0},{"$f":"AX397+AX398","v":0},{"$f":"AY397+AY398","v":0},{"$f":"AZ397+AZ398","v":0},{"$f":"BA397+BA398","v":0},{"$f":"BB397+BB398","v":0},{"$f":"BC397+BC398","v":0},{"$f":"BD397+BD398","v":0},{"$f":"BE397+BE398","v":0},{"$f":"BF397+BF398","v":0},{"$f":"BG397+BG398","v":0},{"$f":"BH397+BH398","v":0},{"$f":"BI397+BI398","v":0},{"$f":"BJ397+BJ398","v":0},{"$f":"BK397+BK398","v":0},{"$f":"BL397+BL398","v":0},{"$f":"BM397+BM398","v":0},{"$f":"BN397+BN398","v":0},{"$f":"BO397+BO398","v":0},{"$f":"BP397+BP398","v":0},{"$f":"BQ397+BQ398","v":0},{"$f":"BR397+BR398","v":0},{"$f":"BS397+BS398","v":0},{"$f":"BT397+BT398","v":0},{"$f":"BU397+BU398","v":0},{"$f":"BV397+BV398","v":0},{"$f":"BW397+BW398","v":0},{"$f":"BX397+BX398","v":0},{"$f":"BY397+BY398","v":0},{"$f":"BZ397+BZ398","v":0},{"$f":"CA397+CA398","v":0},{"$f":"CB397+CB398","v":0},{"$f":"CC397+CC398","v":0},{"$f":"CD397+CD398","v":0},{"$f":"CE397+CE398","v":0},{"$f":"CF397+CF398","v":0},{"$f":"CG397+CG398","v":0},{"$f":"CH397+CH398","v":0},{"$f":"CI397+CI398","v":0},{"$f":"CJ397+CJ398","v":0},{"$f":"CK397+CK398","v":0},{"$f":"CL397+CL398","v":0},{"$f":"CM397+CM398","v":0},{"$f":"CN397+CN398","v":0},{"$f":"CO397+CO398","v":0},{"$f":"CP397+CP398","v":0},{"$f":"CQ397+CQ398","v":0},{"$f":"CR397+CR398","v":0},{"$f":"CS397+CS398","v":0},{"$f":"CT397+CT398","v":0},{"$f":"CU397+CU398","v":0},{"$f":"CV397+CV398","v":0},{"$f":"CW397+CW398","v":0},{"$f":"CX397+CX398","v":0},{"$f":"CY397+CY398","v":0},{"$f":"CZ397+CZ398","v":0},{"$f":"DA397+DA398","v":0},{"$f":"DB397+DB398","v":0},{"$f":"DC397+DC398","v":0},{"$f":"DD397+DD398","v":0},{"$f":"DE397+DE398","v":0},{"$f":"DF397+DF398","v":0},{"$f":"DG397+DG398","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CY372+CY400-CY399","v":0},{"$f":"CZ372+CZ400-CZ399","v":0},{"$f":"DA372+DA400-DA399","v":0},{"$f":"DB372+DB400-DB399","v":0},{"$f":"DC372+DC400-DC399","v":0},{"$f":"DD372+DD400-DD399","v":0},{"$f":"DE372+DE400-DE399","v":0},{"$f":"DF372+DF400-DF399","v":0},{"$f":"DG372+DG400-DG399","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N372+N400-N399","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR372+AR400-AR399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX372+BX400-BX399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G403/G372","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK403/AK372","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ403/BJ372","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI403/CI372","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G408+G409","v":0},null,null,null,null,null,null,{"$f":"N408+N409","v":0},null,{"$f":"P408+P409","v":0},{"$f":"Q408+Q409","v":0},{"$f":"R408+R409","v":0},{"$f":"S408+S409","v":0},{"$f":"T408+T409","v":0},{"$f":"U408+U409","v":0},{"$f":"V408+V409","v":0},{"$f":"W408+W409","v":0},{"$f":"X408+X409","v":0},{"$f":"Y408+Y409","v":0},{"$f":"Z408+Z409","v":0},{"$f":"AA408+AA409","v":0},{"$f":"AB408+AB409","v":0},{"$f":"AC408+AC409","v":0},{"$f":"AD408+AD409","v":0},{"$f":"AE408+AE409","v":0},{"$f":"AF408+AF409","v":0},{"$f":"AG408+AG409","v":0},{"$f":"AH408+AH409","v":0},{"$f":"AI408+AI409","v":0},{"$f":"AJ408+AJ409","v":0},{"$f":"AK408+AK409","v":0},{"$f":"AL408+AL409","v":0},{"$f":"AM408+AM409","v":0},{"$f":"AN408+AN409","v":0},{"$f":"AO408+AO409","v":0},{"$f":"AP408+AP409","v":0},{"$f":"AQ408+AQ409","v":0},{"$f":"AR408+AR409","v":0},{"$f":"AS408+AS409","v":0},{"$f":"AT408+AT409","v":0},{"$f":"AU408+AU409","v":0},{"$f":"AV408+AV409","v":0},{"$f":"AW408+AW409","v":0},{"$f":"AX408+AX409","v":0},{"$f":"AY408+AY409","v":0},{"$f":"AZ408+AZ409","v":0},{"$f":"BA408+BA409","v":0},{"$f":"BB408+BB409","v":0},{"$f":"BC408+BC409","v":0},{"$f":"BD408+BD409","v":0},{"$f":"BE408+BE409","v":0},{"$f":"BF408+BF409","v":0},{"$f":"BG408+BG409","v":0},{"$f":"BH408+BH409","v":0},{"$f":"BI408+BI409","v":0},{"$f":"BJ408+BJ409","v":0},{"$f":"BK408+BK409","v":0},{"$f":"BL408+BL409","v":0},{"$f":"BM408+BM409","v":0},{"$f":"BN408+BN409","v":0},{"$f":"BO408+BO409","v":0},{"$f":"BP408+BP409","v":0},{"$f":"BQ408+BQ409","v":0},{"$f":"BR408+BR409","v":0},{"$f":"BS408+BS409","v":0},{"$f":"BT408+BT409","v":0},{"$f":"BU408+BU409","v":0},{"$f":"BV408+BV409","v":0},{"$f":"BW408+BW409","v":0},{"$f":"BX408+BX409","v":0},{"$f":"BY408+BY409","v":0},{"$f":"BZ408+BZ409","v":0},{"$f":"CA408+CA409","v":0},{"$f":"CB408+CB409","v":0},{"$f":"CC408+CC409","v":0},{"$f":"CD408+CD409","v":0},{"$f":"CE408+CE409","v":0},{"$f":"CF408+CF409","v":0},{"$f":"CG408+CG409","v":0},{"$f":"CH408+CH409","v":0},{"$f":"CI408+CI409","v":0},{"$f":"CJ408+CJ409","v":0},{"$f":"CK408+CK409","v":0},{"$f":"CL408+CL409","v":0},{"$f":"CM408+CM409","v":0},{"$f":"CN408+CN409","v":0},{"$f":"CO408+CO409","v":0},{"$f":"CP408+CP409","v":0},{"$f":"CQ408+CQ409","v":0},{"$f":"CR408+CR409","v":0},{"$f":"CS408+CS409","v":0},{"$f":"CT408+CT409","v":0},{"$f":"CU408+CU409","v":0},{"$f":"CV408+CV409","v":0},{"$f":"CW408+CW409","v":0},{"$f":"CX408+CX409","v":0},{"$f":"CY408+CY409","v":0},{"$f":"CZ408+CZ409","v":0},{"$f":"DA408+DA409","v":0},{"$f":"DB408+DB409","v":0},{"$f":"DC408+DC409","v":0},{"$f":"DD408+DD409","v":0},{"$f":"DE408+DE409","v":0},{"$f":"DF408+DF409","v":0},{"$f":"DG408+DG409","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N439+N440","v":0},null,{"$f":"P439+P440","v":0},{"$f":"Q439+Q440","v":0},{"$f":"R439+R440","v":0},{"$f":"S439+S440","v":0},{"$f":"T439+T440","v":0},{"$f":"U439+U440","v":0},{"$f":"V439+V440","v":0},{"$f":"W439+W440","v":0},{"$f":"X439+X440","v":0},{"$f":"Y439+Y440","v":0},{"$f":"Z439+Z440","v":0},{"$f":"AA439+AA440","v":0},{"$f":"AB439+AB440","v":0},{"$f":"AC439+AC440","v":0},{"$f":"AD439+AD440","v":0},{"$f":"AE439+AE440","v":0},{"$f":"AF439+AF440","v":0},{"$f":"AG439+AG440","v":0},{"$f":"AH439+AH440","v":0},{"$f":"AI439+AI440","v":0},{"$f":"AJ439+AJ440","v":0},{"$f":"AK439+AK440","v":0},{"$f":"AL439+AL440","v":0},{"$f":"AM439+AM440","v":0},{"$f":"AN439+AN440","v":0},{"$f":"AO439+AO440","v":0},{"$f":"AP439+AP440","v":0},{"$f":"AQ439+AQ440","v":0},{"$f":"AR439+AR440","v":0},{"$f":"AS439+AS440","v":0},{"$f":"AT439+AT440","v":0},{"$f":"AU439+AU440","v":0},{"$f":"AV439+AV440","v":0},{"$f":"AW439+AW440","v":0},{"$f":"AX439+AX440","v":0},{"$f":"AY439+AY440","v":0},{"$f":"AZ439+AZ440","v":0},{"$f":"BA439+BA440","v":0},{"$f":"BB439+BB440","v":0},{"$f":"BC439+BC440","v":0},{"$f":"BD439+BD440","v":0},{"$f":"BE439+BE440","v":0},{"$f":"BF439+BF440","v":0},{"$f":"BG439+BG440","v":0},{"$f":"BH439+BH440","v":0},{"$f":"BI439+BI440","v":0},{"$f":"BJ439+BJ440","v":0},{"$f":"BK439+BK440","v":0},{"$f":"BL439+BL440","v":0},{"$f":"BM439+BM440","v":0},{"$f":"BN439+BN440","v":0},{"$f":"BO439+BO440","v":0},{"$f":"BP439+BP440","v":0},{"$f":"BQ439+BQ440","v":0},{"$f":"BR439+BR440","v":0},{"$f":"BS439+BS440","v":0},{"$f":"BT439+BT440","v":0},{"$f":"BU439+BU440","v":0},{"$f":"BV439+BV440","v":0},{"$f":"BW439+BW440","v":0},{"$f":"BX439+BX440","v":0},{"$f":"BY439+BY440","v":0},{"$f":"BZ439+BZ440","v":0},{"$f":"CA439+CA440","v":0},{"$f":"CB439+CB440","v":0},{"$f":"CC439+CC440","v":0},{"$f":"CD439+CD440","v":0},{"$f":"CE439+CE440","v":0},{"$f":"CF439+CF440","v":0},{"$f":"CG439+CG440","v":0},{"$f":"CH439+CH440","v":0},{"$f":"CI439+CI440","v":0},{"$f":"CJ439+CJ440","v":0},{"$f":"CK439+CK440","v":0},{"$f":"CL439+CL440","v":0},{"$f":"CM439+CM440","v":0},{"$f":"CN439+CN440","v":0},{"$f":"CO439+CO440","v":0},{"$f":"CP439+CP440","v":0},{"$f":"CQ439+CQ440","v":0},{"$f":"CR439+CR440","v":0},{"$f":"CS439+CS440","v":0},{"$f":"CT439+CT440","v":0},{"$f":"CU439+CU440","v":0},{"$f":"CV439+CV440","v":0},{"$f":"CW439+CW440","v":0},{"$f":"CX439+CX440","v":0},{"$f":"CY439+CY440","v":0},{"$f":"CZ439+CZ440","v":0},{"$f":"DA439+DA440","v":0},{"$f":"DB439+DB440","v":0},{"$f":"DC439+DC440","v":0},{"$f":"DD439+DD440","v":0},{"$f":"DE439+DE440","v":0},{"$f":"DF439+DF440","v":0},{"$f":"DG439+DG440","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N414+N442-N441","v":0},null,{"$f":"P414+P442-P441","v":0},{"$f":"Q414+Q442-Q441","v":0},{"$f":"R414+R442-R441","v":0},{"$f":"S414+S442-S441","v":0},{"$f":"T414+T442-T441","v":0},{"$f":"U414+U442-U441","v":0},{"$f":"V414+V442-V441","v":0},{"$f":"W414+W442-W441","v":0},{"$f":"X414+X442-X441","v":0},{"$f":"Y414+Y442-Y441","v":0},{"$f":"Z414+Z442-Z441","v":0},{"$f":"AA414+AA442-AA441","v":0},{"$f":"AB414+AB442-AB441","v":0},{"$f":"AC414+AC442-AC441","v":0},{"$f":"AD414+AD442-AD441","v":0},{"$f":"AE414+AE442-AE441","v":0},{"$f":"AF414+AF442-AF441","v":0},{"$f":"AG414+AG442-AG441","v":0},{"$f":"AH414+AH442-AH441","v":0},{"$f":"AI414+AI442-AI441","v":0},{"$f":"AJ414+AJ442-AJ441","v":0},{"$f":"AK414+AK442-AK441","v":0},{"$f":"AL414+AL442-AL441","v":0},{"$f":"AM414+AM442-AM441","v":0},{"$f":"AN414+AN442-AN441","v":0},{"$f":"AO414+AO442-AO441","v":0},{"$f":"AP414+AP442-AP441","v":0},{"$f":"AQ414+AQ442-AQ441","v":0},{"$f":"AR414+AR442-AR441","v":0},{"$f":"AS414+AS442-AS441","v":0},{"$f":"AT414+AT442-AT441","v":0},{"$f":"AU414+AU442-AU441","v":0},{"$f":"AV414+AV442-AV441","v":0},{"$f":"AW414+AW442-AW441","v":0},{"$f":"AX414+AX442-AX441","v":0},{"$f":"AY414+AY442-AY441","v":0},{"$f":"AZ414+AZ442-AZ441","v":0},{"$f":"BA414+BA442-BA441","v":0},{"$f":"BB414+BB442-BB441","v":0},{"$f":"BC414+BC442-BC441","v":0},{"$f":"BD414+BD442-BD441","v":0},{"$f":"BE414+BE442-BE441","v":0},{"$f":"BF414+BF442-BF441","v":0},{"$f":"BG414+BG442-BG441","v":0},{"$f":"BH414+BH442-BH441","v":0},{"$f":"BI414+BI442-BI441","v":0},{"$f":"BJ414+BJ442-BJ441","v":0},{"$f":"BK414+BK442-BK441","v":0},{"$f":"BL414+BL442-BL441","v":0},{"$f":"BM414+BM442-BM441","v":0},{"$f":"BN414+BN442-BN441","v":0},{"$f":"BO414+BO442-BO441","v":0},{"$f":"BP414+BP442-BP441","v":0},{"$f":"BQ414+BQ442-BQ441","v":0},{"$f":"BR414+BR442-BR441","v":0},{"$f":"BS414+BS442-BS441","v":0},{"$f":"BT414+BT442-BT441","v":0},{"$f":"BU414+BU442-BU441","v":0},{"$f":"BV414+BV442-BV441","v":0},{"$f":"BW414+BW442-BW441","v":0},{"$f":"BX414+BX442-BX441","v":0},{"$f":"BY414+BY442-BY441","v":0},{"$f":"BZ414+BZ442-BZ441","v":0},{"$f":"CA414+CA442-CA441","v":0},{"$f":"CB414+CB442-CB441","v":0},{"$f":"CC414+CC442-CC441","v":0},{"$f":"CD414+CD442-CD441","v":0},{"$f":"CE414+CE442-CE441","v":0},{"$f":"CF414+CF442-CF441","v":0},{"$f":"CG414+CG442-CG441","v":0},{"$f":"CH414+CH442-CH441","v":0},{"$f":"CI414+CI442-CI441","v":0},{"$f":"CJ414+CJ442-CJ441","v":0},{"$f":"CK414+CK442-CK441","v":0},{"$f":"CL414+CL442-CL441","v":0},{"$f":"CM414+CM442-CM441","v":0},{"$f":"CN414+CN442-CN441","v":0},{"$f":"CO414+CO442-CO441","v":0},{"$f":"CP414+CP442-CP441","v":0},{"$f":"CQ414+CQ442-CQ441","v":0},{"$f":"CR414+CR442-CR441","v":0},{"$f":"CS414+CS442-CS441","v":0},{"$f":"CT414+CT442-CT441","v":0},{"$f":"CU414+CU442-CU441","v":0},{"$f":"CV414+CV442-CV441","v":0},{"$f":"CW414+CW442-CW441","v":0},{"$f":"CX414+CX442-CX441","v":0},{"$f":"CY414+CY442-CY441","v":0},{"$f":"CZ414+CZ442-CZ441","v":0},{"$f":"DA414+DA442-DA441","v":0},{"$f":"DB414+DB442-DB441","v":0},{"$f":"DC414+DC442-DC441","v":0},{"$f":"DD414+DD442-DD441","v":0},{"$f":"DE414+DE442-DE441","v":0},{"$f":"DF414+DF442-DF441","v":0},{"$f":"DG414+DG442-DG441","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N414+N442-N441","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR414+AR442-AR441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX414+BX442-BX441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G445/G414","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK445/AK414","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ445/BJ414","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI445/CI414","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CY450+CY451","v":0},{"$f":"CZ450+CZ451","v":0},{"$f":"DA450+DA451","v":0},{"$f":"DB450+DB451","v":0},{"$f":"DC450+DC451","v":0},{"$f":"DD450+DD451","v":0},{"$f":"DE450+DE451","v":0},{"$f":"DF450+DF451","v":0},{"$f":"DG450+DG451","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N481+N482","v":0},null,{"$f":"P481+P482","v":0},{"$f":"Q481+Q482","v":0},{"$f":"R481+R482","v":0},{"$f":"S481+S482","v":0},{"$f":"T481+T482","v":0},{"$f":"U481+U482","v":0},{"$f":"V481+V482","v":0},{"$f":"W481+W482","v":0},{"$f":"X481+X482","v":0},{"$f":"Y481+Y482","v":0},{"$f":"Z481+Z482","v":0},{"$f":"AA481+AA482","v":0},{"$f":"AB481+AB482","v":0},{"$f":"AC481+AC482","v":0},{"$f":"AD481+AD482","v":0},{"$f":"AE481+AE482","v":0},{"$f":"AF481+AF482","v":0},{"$f":"AG481+AG482","v":0},{"$f":"AH481+AH482","v":0},{"$f":"AI481+AI482","v":0},{"$f":"AJ481+AJ482","v":0},{"$f":"AK481+AK482","v":0},{"$f":"AL481+AL482","v":0},{"$f":"AM481+AM482","v":0},{"$f":"AN481+AN482","v":0},{"$f":"AO481+AO482","v":0},{"$f":"AP481+AP482","v":0},{"$f":"AQ481+AQ482","v":0},{"$f":"AR481+AR482","v":0},{"$f":"AS481+AS482","v":0},{"$f":"AT481+AT482","v":0},{"$f":"AU481+AU482","v":0},{"$f":"AV481+AV482","v":0},{"$f":"AW481+AW482","v":0},{"$f":"AX481+AX482","v":0},{"$f":"AY481+AY482","v":0},{"$f":"AZ481+AZ482","v":0},{"$f":"BA481+BA482","v":0},{"$f":"BB481+BB482","v":0},{"$f":"BC481+BC482","v":0},{"$f":"BD481+BD482","v":0},{"$f":"BE481+BE482","v":0},{"$f":"BF481+BF482","v":0},{"$f":"BG481+BG482","v":0},{"$f":"BH481+BH482","v":0},{"$f":"BI481+BI482","v":0},{"$f":"BJ481+BJ482","v":0},{"$f":"BK481+BK482","v":0},{"$f":"BL481+BL482","v":0},{"$f":"BM481+BM482","v":0},{"$f":"BN481+BN482","v":0},{"$f":"BO481+BO482","v":0},{"$f":"BP481+BP482","v":0},{"$f":"BQ481+BQ482","v":0},{"$f":"BR481+BR482","v":0},{"$f":"BS481+BS482","v":0},{"$f":"BT481+BT482","v":0},{"$f":"BU481+BU482","v":0},{"$f":"BV481+BV482","v":0},{"$f":"BW481+BW482","v":0},{"$f":"BX481+BX482","v":0},{"$f":"BY481+BY482","v":0},{"$f":"BZ481+BZ482","v":0},{"$f":"CA481+CA482","v":0},{"$f":"CB481+CB482","v":0},{"$f":"CC481+CC482","v":0},{"$f":"CD481+CD482","v":0},{"$f":"CE481+CE482","v":0},{"$f":"CF481+CF482","v":0},{"$f":"CG481+CG482","v":0},{"$f":"CH481+CH482","v":0},{"$f":"CI481+CI482","v":0},{"$f":"CJ481+CJ482","v":0},{"$f":"CK481+CK482","v":0},{"$f":"CL481+CL482","v":0},{"$f":"CM481+CM482","v":0},{"$f":"CN481+CN482","v":0},{"$f":"CO481+CO482","v":0},{"$f":"CP481+CP482","v":0},{"$f":"CQ481+CQ482","v":0},{"$f":"CR481+CR482","v":0},{"$f":"CS481+CS482","v":0},{"$f":"CT481+CT482","v":0},{"$f":"CU481+CU482","v":0},{"$f":"CV481+CV482","v":0},{"$f":"CW481+CW482","v":0},{"$f":"CX481+CX482","v":0},{"$f":"CY481+CY482","v":0},{"$f":"CZ481+CZ482","v":0},{"$f":"DA481+DA482","v":0},{"$f":"DB481+DB482","v":0},{"$f":"DC481+DC482","v":0},{"$f":"DD481+DD482","v":0},{"$f":"DE481+DE482","v":0},{"$f":"DF481+DF482","v":0},{"$f":"DG481+DG482","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N456+N484-N483","v":0},null,{"$f":"P456+P484-P483","v":0},{"$f":"Q456+Q484-Q483","v":0},{"$f":"R456+R484-R483","v":0},{"$f":"S456+S484-S483","v":0},{"$f":"T456+T484-T483","v":0},{"$f":"U456+U484-U483","v":0},{"$f":"V456+V484-V483","v":0},{"$f":"W456+W484-W483","v":0},{"$f":"X456+X484-X483","v":0},{"$f":"Y456+Y484-Y483","v":0},{"$f":"Z456+Z484-Z483","v":0},{"$f":"AA456+AA484-AA483","v":0},{"$f":"AB456+AB484-AB483","v":0},{"$f":"AC456+AC484-AC483","v":0},{"$f":"AD456+AD484-AD483","v":0},{"$f":"AE456+AE484-AE483","v":0},{"$f":"AF456+AF484-AF483","v":0},{"$f":"AG456+AG484-AG483","v":0},{"$f":"AH456+AH484-AH483","v":0},{"$f":"AI456+AI484-AI483","v":0},{"$f":"AJ456+AJ484-AJ483","v":0},{"$f":"AK456+AK484-AK483","v":0},{"$f":"AL456+AL484-AL483","v":0},{"$f":"AM456+AM484-AM483","v":0},{"$f":"AN456+AN484-AN483","v":0},{"$f":"AO456+AO484-AO483","v":0},{"$f":"AP456+AP484-AP483","v":0},{"$f":"AQ456+AQ484-AQ483","v":0},{"$f":"AR456+AR484-AR483","v":0},{"$f":"AS456+AS484-AS483","v":0},{"$f":"AT456+AT484-AT483","v":0},{"$f":"AU456+AU484-AU483","v":0},{"$f":"AV456+AV484-AV483","v":0},{"$f":"AW456+AW484-AW483","v":0},{"$f":"AX456+AX484-AX483","v":0},{"$f":"AY456+AY484-AY483","v":0},{"$f":"AZ456+AZ484-AZ483","v":0},{"$f":"BA456+BA484-BA483","v":0},{"$f":"BB456+BB484-BB483","v":0},{"$f":"BC456+BC484-BC483","v":0},{"$f":"BD456+BD484-BD483","v":0},{"$f":"BE456+BE484-BE483","v":0},{"$f":"BF456+BF484-BF483","v":0},{"$f":"BG456+BG484-BG483","v":0},{"$f":"BH456+BH484-BH483","v":0},{"$f":"BI456+BI484-BI483","v":0},{"$f":"BJ456+BJ484-BJ483","v":0},{"$f":"BK456+BK484-BK483","v":0},{"$f":"BL456+BL484-BL483","v":0},{"$f":"BM456+BM484-BM483","v":0},{"$f":"BN456+BN484-BN483","v":0},{"$f":"BO456+BO484-BO483","v":0},{"$f":"BP456+BP484-BP483","v":0},{"$f":"BQ456+BQ484-BQ483","v":0},{"$f":"BR456+BR484-BR483","v":0},{"$f":"BS456+BS484-BS483","v":0},{"$f":"BT456+BT484-BT483","v":0},{"$f":"BU456+BU484-BU483","v":0},{"$f":"BV456+BV484-BV483","v":0},{"$f":"BW456+BW484-BW483","v":0},{"$f":"BX456+BX484-BX483","v":0},{"$f":"BY456+BY484-BY483","v":0},{"$f":"BZ456+BZ484-BZ483","v":0},{"$f":"CA456+CA484-CA483","v":0},{"$f":"CB456+CB484-CB483","v":0},{"$f":"CC456+CC484-CC483","v":0},{"$f":"CD456+CD484-CD483","v":0},{"$f":"CE456+CE484-CE483","v":0},{"$f":"CF456+CF484-CF483","v":0},{"$f":"CG456+CG484-CG483","v":0},{"$f":"CH456+CH484-CH483","v":0},{"$f":"CI456+CI484-CI483","v":0},{"$f":"CJ456+CJ484-CJ483","v":0},{"$f":"CK456+CK484-CK483","v":0},{"$f":"CL456+CL484-CL483","v":0},{"$f":"CM456+CM484-CM483","v":0},{"$f":"CN456+CN484-CN483","v":0},{"$f":"CO456+CO484-CO483","v":0},{"$f":"CP456+CP484-CP483","v":0},{"$f":"CQ456+CQ484-CQ483","v":0},{"$f":"CR456+CR484-CR483","v":0},{"$f":"CS456+CS484-CS483","v":0},{"$f":"CT456+CT484-CT483","v":0},{"$f":"CU456+CU484-CU483","v":0},{"$f":"CV456+CV484-CV483","v":0},{"$f":"CW456+CW484-CW483","v":0},{"$f":"CX456+CX484-CX483","v":0},{"$f":"CY456+CY484-CY483","v":0},{"$f":"CZ456+CZ484-CZ483","v":0},{"$f":"DA456+DA484-DA483","v":0},{"$f":"DB456+DB484-DB483","v":0},{"$f":"DC456+DC484-DC483","v":0},{"$f":"DD456+DD484-DD483","v":0},{"$f":"DE456+DE484-DE483","v":0},{"$f":"DF456+DF484-DF483","v":0},{"$f":"DG456+DG484-DG483","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N456+N484-N483","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR456+AR484-AR483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX456+BX484-BX483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G487/G456","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK487/AK456","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ487/BJ456","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI487/CI456","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G492+G493","v":2500},null,null,null,null,null,null,{"$f":"N492+N493","v":0},null,{"$f":"P492+P493","v":0},{"$f":"Q492+Q493","v":0},{"$f":"R492+R493","v":0},{"$f":"S492+S493","v":0},{"$f":"T492+T493","v":0},{"$f":"U492+U493","v":0},{"$f":"V492+V493","v":0},{"$f":"W492+W493","v":0},{"$f":"X492+X493","v":0},{"$f":"Y492+Y493","v":0},{"$f":"Z492+Z493","v":0},{"$f":"AA492+AA493","v":0},{"$f":"AB492+AB493","v":0},{"$f":"AC492+AC493","v":0},{"$f":"AD492+AD493","v":0},{"$f":"AE492+AE493","v":0},{"$f":"AF492+AF493","v":0},{"$f":"AG492+AG493","v":0},{"$f":"AH492+AH493","v":0},{"$f":"AI492+AI493","v":0},{"$f":"AJ492+AJ493","v":0},{"$f":"AK492+AK493","v":0},{"$f":"AL492+AL493","v":0},{"$f":"AM492+AM493","v":0},{"$f":"AN492+AN493","v":0},{"$f":"AO492+AO493","v":0},{"$f":"AP492+AP493","v":0},{"$f":"AQ492+AQ493","v":0},{"$f":"AR492+AR493","v":0},{"$f":"AS492+AS493","v":0},{"$f":"AT492+AT493","v":0},{"$f":"AU492+AU493","v":0},{"$f":"AV492+AV493","v":0},{"$f":"AW492+AW493","v":0},{"$f":"AX492+AX493","v":0},{"$f":"AY492+AY493","v":0},{"$f":"AZ492+AZ493","v":0},{"$f":"BA492+BA493","v":0},{"$f":"BB492+BB493","v":0},{"$f":"BC492+BC493","v":0},{"$f":"BD492+BD493","v":0},{"$f":"BE492+BE493","v":0},{"$f":"BF492+BF493","v":0},{"$f":"BG492+BG493","v":0},{"$f":"BH492+BH493","v":0},{"$f":"BI492+BI493","v":0},{"$f":"BJ492+BJ493","v":0},{"$f":"BK492+BK493","v":0},{"$f":"BL492+BL493","v":0},{"$f":"BM492+BM493","v":0},{"$f":"BN492+BN493","v":0},{"$f":"BO492+BO493","v":0},{"$f":"BP492+BP493","v":0},{"$f":"BQ492+BQ493","v":0},{"$f":"BR492+BR493","v":0},{"$f":"BS492+BS493","v":0},{"$f":"BT492+BT493","v":0},{"$f":"BU492+BU493","v":0},{"$f":"BV492+BV493","v":0},{"$f":"BW492+BW493","v":0},{"$f":"BX492+BX493","v":0},{"$f":"BY492+BY493","v":0},{"$f":"BZ492+BZ493","v":0},{"$f":"CA492+CA493","v":0},{"$f":"CB492+CB493","v":0},{"$f":"CC492+CC493","v":0},{"$f":"CD492+CD493","v":0},{"$f":"CE492+CE493","v":0},{"$f":"CF492+CF493","v":0},{"$f":"CG492+CG493","v":0},{"$f":"CH492+CH493","v":0},{"$f":"CI492+CI493","v":0},{"$f":"CJ492+CJ493","v":0},{"$f":"CK492+CK493","v":0},{"$f":"CL492+CL493","v":0},{"$f":"CM492+CM493","v":0},{"$f":"CN492+CN493","v":0},{"$f":"CO492+CO493","v":0},{"$f":"CP492+CP493","v":0},{"$f":"CQ492+CQ493","v":0},{"$f":"CR492+CR493","v":0},{"$f":"CS492+CS493","v":0},{"$f":"CT492+CT493","v":0},{"$f":"CU492+CU493","v":0},{"$f":"CV492+CV493","v":0},{"$f":"CW492+CW493","v":0},{"$f":"CX492+CX493","v":0},{"$f":"CY492+CY493","v":0},{"$f":"CZ492+CZ493","v":0},{"$f":"DA492+DA493","v":0},{"$f":"DB492+DB493","v":0},{"$f":"DC492+DC493","v":0},{"$f":"DD492+DD493","v":0},{"$f":"DE492+DE493","v":0},{"$f":"DF492+DF493","v":0},{"$f":"DG492+DG493","v":0}]
[null,null,null,2500,2500,2500,2500,2500,2500,2500]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N523+N524","v":0},null,{"$f":"P523+P524","v":0},{"$f":"Q523+Q524","v":0},{"$f":"R523+R524","v":0},{"$f":"S523+S524","v":0},{"$f":"T523+T524","v":0},{"$f":"U523+U524","v":0},{"$f":"V523+V524","v":0},{"$f":"W523+W524","v":0},{"$f":"X523+X524","v":0},{"$f":"Y523+Y524","v":0},{"$f":"Z523+Z524","v":0},{"$f":"AA523+AA524","v":0},{"$f":"AB523+AB524","v":0},{"$f":"AC523+AC524","v":0},{"$f":"AD523+AD524","v":0},{"$f":"AE523+AE524","v":0},{"$f":"AF523+AF524","v":0},{"$f":"AG523+AG524","v":0},{"$f":"AH523+AH524","v":0},{"$f":"AI523+AI524","v":0},{"$f":"AJ523+AJ524","v":0},{"$f":"AK523+AK524","v":0},{"$f":"AL523+AL524","v":0},{"$f":"AM523+AM524","v":0},{"$f":"AN523+AN524","v":0},{"$f":"AO523+AO524","v":0},{"$f":"AP523+AP524","v":0},{"$f":"AQ523+AQ524","v":0},{"$f":"AR523+AR524","v":0},{"$f":"AS523+AS524","v":0},{"$f":"AT523+AT524","v":0},{"$f":"AU523+AU524","v":0},{"$f":"AV523+AV524","v":0},{"$f":"AW523+AW524","v":0},{"$f":"AX523+AX524","v":0},{"$f":"AY523+AY524","v":0},{"$f":"AZ523+AZ524","v":0},{"$f":"BA523+BA524","v":0},{"$f":"BB523+BB524","v":0},{"$f":"BC523+BC524","v":0},{"$f":"BD523+BD524","v":0},{"$f":"BE523+BE524","v":0},{"$f":"BF523+BF524","v":0},{"$f":"BG523+BG524","v":0},{"$f":"BH523+BH524","v":0},{"$f":"BI523+BI524","v":0},{"$f":"BJ523+BJ524","v":0},{"$f":"BK523+BK524","v":0},{"$f":"BL523+BL524","v":0},{"$f":"BM523+BM524","v":0},{"$f":"BN523+BN524","v":0},{"$f":"BO523+BO524","v":0},{"$f":"BP523+BP524","v":0},{"$f":"BQ523+BQ524","v":0},{"$f":"BR523+BR524","v":0},{"$f":"BS523+BS524","v":0},{"$f":"BT523+BT524","v":0},{"$f":"BU523+BU524","v":0},{"$f":"BV523+BV524","v":0},{"$f":"BW523+BW524","v":0},{"$f":"BX523+BX524","v":0},{"$f":"BY523+BY524","v":0},{"$f":"BZ523+BZ524","v":0},{"$f":"CA523+CA524","v":0},{"$f":"CB523+CB524","v":0},{"$f":"CC523+CC524","v":0},{"$f":"CD523+CD524","v":0},{"$f":"CE523+CE524","v":0},{"$f":"CF523+CF524","v":0},{"$f":"CG523+CG524","v":0},{"$f":"CH523+CH524","v":0},{"$f":"CI523+CI524","v":0},{"$f":"CJ523+CJ524","v":0},{"$f":"CK523+CK524","v":0},{"$f":"CL523+CL524","v":0},{"$f":"CM523+CM524","v":0},{"$f":"CN523+CN524","v":0},{"$f":"CO523+CO524","v":0},{"$f":"CP523+CP524","v":0},{"$f":"CQ523+CQ524","v":0},{"$f":"CR523+CR524","v":0},{"$f":"CS523+CS524","v":0},{"$f":"CT523+CT524","v":0},{"$f":"CU523+CU524","v":0},{"$f":"CV523+CV524","v":0},{"$f":"CW523+CW524","v":0},{"$f":"CX523+CX524","v":0},{"$f":"CY523+CY524","v":0},{"$f":"CZ523+CZ524","v":0},{"$f":"DA523+DA524","v":0},{"$f":"DB523+DB524","v":0},{"$f":"DC523+DC524","v":0},{"$f":"DD523+DD524","v":0},{"$f":"DE523+DE524","v":0},{"$f":"DF523+DF524","v":0},{"$f":"DG523+DG524","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N498+N526-N525","v":0},null,{"$f":"P498+P526-P525","v":0},{"$f":"Q498+Q526-Q525","v":0},{"$f":"R498+R526-R525","v":0},{"$f":"S498+S526-S525","v":0},{"$f":"T498+T526-T525","v":0},{"$f":"U498+U526-U525","v":0},{"$f":"V498+V526-V525","v":0},{"$f":"W498+W526-W525","v":0},{"$f":"X498+X526-X525","v":0},{"$f":"Y498+Y526-Y525","v":0},{"$f":"Z498+Z526-Z525","v":0},{"$f":"AA498+AA526-AA525","v":0},{"$f":"AB498+AB526-AB525","v":0},{"$f":"AC498+AC526-AC525","v":0},{"$f":"AD498+AD526-AD525","v":0},{"$f":"AE498+AE526-AE525","v":0},{"$f":"AF498+AF526-AF525","v":0},{"$f":"AG498+AG526-AG525","v":0},{"$f":"AH498+AH526-AH525","v":0},{"$f":"AI498+AI526-AI525","v":0},{"$f":"AJ498+AJ526-AJ525","v":0},{"$f":"AK498+AK526-AK525","v":0},{"$f":"AL498+AL526-AL525","v":0},{"$f":"AM498+AM526-AM525","v":0},{"$f":"AN498+AN526-AN525","v":0},{"$f":"AO498+AO526-AO525","v":0},{"$f":"AP498+AP526-AP525","v":0},{"$f":"AQ498+AQ526-AQ525","v":0},{"$f":"AR498+AR526-AR525","v":0},{"$f":"AS498+AS526-AS525","v":0},{"$f":"AT498+AT526-AT525","v":0},{"$f":"AU498+AU526-AU525","v":0},{"$f":"AV498+AV526-AV525","v":0},{"$f":"AW498+AW526-AW525","v":0},{"$f":"AX498+AX526-AX525","v":0},{"$f":"AY498+AY526-AY525","v":0},{"$f":"AZ498+AZ526-AZ525","v":0},{"$f":"BA498+BA526-BA525","v":0},{"$f":"BB498+BB526-BB525","v":0},{"$f":"BC498+BC526-BC525","v":0},{"$f":"BD498+BD526-BD525","v":0},{"$f":"BE498+BE526-BE525","v":0},{"$f":"BF498+BF526-BF525","v":0},{"$f":"BG498+BG526-BG525","v":0},{"$f":"BH498+BH526-BH525","v":0},{"$f":"BI498+BI526-BI525","v":0},{"$f":"BJ498+BJ526-BJ525","v":0},{"$f":"BK498+BK526-BK525","v":0},{"$f":"BL498+BL526-BL525","v":0},{"$f":"BM498+BM526-BM525","v":0},{"$f":"BN498+BN526-BN525","v":0},{"$f":"BO498+BO526-BO525","v":0},{"$f":"BP498+BP526-BP525","v":0},{"$f":"BQ498+BQ526-BQ525","v":0},{"$f":"BR498+BR526-BR525","v":0},{"$f":"BS498+BS526-BS525","v":0},{"$f":"BT498+BT526-BT525","v":0},{"$f":"BU498+BU526-BU525","v":0},{"$f":"BV498+BV526-BV525","v":0},{"$f":"BW498+BW526-BW525","v":0},{"$f":"BX498+BX526-BX525","v":0},{"$f":"BY498+BY526-BY525","v":0},{"$f":"BZ498+BZ526-BZ525","v":0},{"$f":"CA498+CA526-CA525","v":0},{"$f":"CB498+CB526-CB525","v":0},{"$f":"CC498+CC526-CC525","v":0},{"$f":"CD498+CD526-CD525","v":0},{"$f":"CE498+CE526-CE525","v":0},{"$f":"CF498+CF526-CF525","v":0},{"$f":"CG498+CG526-CG525","v":0},{"$f":"CH498+CH526-CH525","v":0},{"$f":"CI498+CI526-CI525","v":0},{"$f":"CJ498+CJ526-CJ525","v":0},{"$f":"CK498+CK526-CK525","v":0},{"$f":"CL498+CL526-CL525","v":0},{"$f":"CM498+CM526-CM525","v":0},{"$f":"CN498+CN526-CN525","v":0},{"$f":"CO498+CO526-CO525","v":0},{"$f":"CP498+CP526-CP525","v":0},{"$f":"CQ498+CQ526-CQ525","v":0},{"$f":"CR498+CR526-CR525","v":0},{"$f":"CS498+CS526-CS525","v":0},{"$f":"CT498+CT526-CT525","v":0},{"$f":"CU498+CU526-CU525","v":0},{"$f":"CV498+CV526-CV525","v":0},{"$f":"CW498+CW526-CW525","v":0},{"$f":"CX498+CX526-CX525","v":0},{"$f":"CY498+CY526-CY525","v":0},{"$f":"CZ498+CZ526-CZ525","v":0},{"$f":"DA498+DA526-DA525","v":0},{"$f":"DB498+DB526-DB525","v":0},{"$f":"DC498+DC526-DC525","v":0},{"$f":"DD498+DD526-DD525","v":0},{"$f":"DE498+DE526-DE525","v":0},{"$f":"DF498+DF526-DF525","v":0},{"$f":"DG498+DG526-DG525","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N498+N526-N525","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR498+AR526-AR525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX498+BX526-BX525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G529/G498","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK529/AK498","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ529/BJ498","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI529/CI498","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total Produced by Forca",null,{"$f":"G540","v":2500},null,null,null,null,null,null,{"$f":"N540","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força"]
[]
[]
[null,null,null,null,"Net Excess Production"]
[null,null,null,null,null,null,{"$f":"G571/G565","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK571/AK565","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ571/BJ565","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI571/CI565","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"C844*C$858+D844*D$858+B844*B$858","v":0}]
[null,null,null,null,{"$f":"C845*C$858+D845*D$858+B845*B$858","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[]
[]
[null,0.22]

{"sheet":"Detailed Production Projections","index":13,"n_rows":607,"n_cols":102,"rows_kept":607,"cut":false,"hidden":false,"merged":[[3,77,3,101],[3,52,3,76],[3,2,3,26],[3,27,3,51]]}
["Detailed Production Projections"]
[]
[]
[null,null,"Weekdays",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monday"]
[null,"Monthly","Weekday ","00:00:00","01:00:00","02:00:00","03:00:00","04:00:00","05:00:00","06:00:00","07:00:00","08:00:00","09:00:00","10:00:00","11:00:00","12:00:00","13:00:00","14:00:00","15:00:00","16:00:00","17:00:00","18:00:00","19:00:00","20:00:00","21:00:00","22:00:00","23:00:00","Saturday","00:00:00","01:00:00","02:00:00","03:00:00","04:00:00","05:00:00","06:00:00","07:00:00","08:00:00","09:00:00","10:00:00","11:00:00","12:00:00","13:00:00","14:00:00","15:00:00","16:00:00","17:00:00","18:00:00","19:00:00","20:00:00","21:00:00","22:00:00","23:00:00","Sunday","00:00:00","01:00:00","02:00:00","03:00:00","04:00:00","05:00:00","06:00:00","07:00:00","08:00:00","09:00:00","10:00:00","11:00:00","12:00:00","13:00:00","14:00:00","15:00:00","16:00:00","17:00:00","18:00:00","19:00:00","20:00:00","21:00:00","22:00:00","23:00:00","Monday","00:00:00","01:00:00","02:00:00","03:00:00","04:00:00","05:00:00","06:00:00","07:00:00","08:00:00","09:00:00","10:00:00","11:00:00","12:00:00","13:00:00","14:00:00","15:00:00","16:00:00","17:00:00","18:00:00","19:00:00","20:00:00","21:00:00","22:00:00","23:00:00"]
["JANUARY","Total","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB11+4*BA11+19*C11+BZ11*4","v":2687741.7846788531},89881.087522892762,2877.2804917598769,2712.8628973324785,2712.8628973324785,2630.6549307466453,2630.6549307466453,2712.8628973324785,2795.0708639183117,3041.6947636758096,3617.1358565700421,4192.6062958774683,4439.2301956349656,4357.0222290491329,4274.814262463301,4357.0222290491329,4274.814262463301,4192.6062958774683,4192.6062958774683,4274.814262463301,4603.6461288066303,4856.69876633268,4609.7558155734105,4115.8464121463403,3868.8956274175594,3539.6279144458526,79675.790331082157,2733.4164671718836,2577.2197524658541,2577.2197524658541,2499.1221842093137,2472.8156349018473,2522.9624945192058,2543.5144861656636,2308.6463256299389,2730.9375717103817,3165.4177533874881,3351.6187977043996,3302.6228496192421,4274.814262463301,4052.030673015694,3847.3328362169718,3773.3456662897206,3773.3456662897206,3932.8291214662372,4235.3544385021005,4371.0288896994134,4148.7802340160706,3704.261770931706,3520.6950209499801,3256.4576812901842,75443.40258199774,2877.2804917598769,2712.8628973324785,2712.8628973324785,2630.6549307466453,2630.6549307466453,2712.8628973324785,2543.5144861656636,2077.781693066946,2457.8438145393434,2848.8759780487389,3016.4569179339596,2972.3605646573192,3847.3328362169718,3646.8276057141247,3462.5995525952735,3396.0110996607491,3396.0110996607491,3539.5462093196129,3811.8189946518896,3933.9260007294733,3733.9022106144621,3704.261770931706,3520.6950209499801,3256.4576812901842,89881.087522892762,2877.2804917598769,2712.8628973324785,2712.8628973324785,2630.6549307466453,2630.6549307466453,2712.8628973324785,2795.0708639183117,3041.6947636758096,3617.1358565700421,4192.6062958774683,4439.2301956349656,4357.0222290491329,4274.814262463301,4357.0222290491329,4274.814262463301,4192.6062958774683,4192.6062958774683,4274.814262463301,4603.6461288066303,4856.69876633268,4609.7558155734105,4115.8464121463403,3868.8956274175594,3539.6279144458526]
["Electric Boat Demand",{"$f":"4*AB12+4*BA12+19*C12+BZ12*4","v":372000},12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0,12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0,12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0,12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0]
["Self-Consumption",{"$f":"4*AB13+4*BA13+19*C13+BZ13*4","v":43152},{"$f":"SUM(D13:AA13)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(AC13:AZ13)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(BB13:BY13)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"BA13","v":1392},{"$f":"BB13","v":58},{"$f":"BC13","v":58},{"$f":"BD13","v":58},{"$f":"BE13","v":58},{"$f":"BF13","v":58},{"$f":"BG13","v":58},{"$f":"BH13","v":58},{"$f":"BI13","v":58},{"$f":"BJ13","v":58},{"$f":"BK13","v":58},{"$f":"BL13","v":58},{"$f":"BM13","v":58},{"$f":"BN13","v":58},{"$f":"BO13","v":58},{"$f":"BP13","v":58},{"$f":"BQ13","v":58},{"$f":"BR13","v":58},{"$f":"BS13","v":58},{"$f":"BT13","v":58},{"$f":"BU13","v":58},{"$f":"BV13","v":58},{"$f":"BW13","v":58},{"$f":"BX13","v":58},{"$f":"BY13","v":58}]
["Demand Including Self-Consumption",{"$f":"SUM(B11:B13)","v":3102893.7846788531},103273.08752289276,2935.2804917598769,2770.8628973324785,2770.8628973324785,2688.6549307466453,2688.6549307466453,2770.8628973324785,2853.0708639183117,3099.6947636758096,3675.1358565700421,7250.6062958774683,4497.2301956349656,4415.0222290491329,4332.814262463301,7415.0222290491329,4332.814262463301,4250.6062958774683,4250.6062958774683,7332.814262463301,4661.6461288066303,4914.69876633268,7667.7558155734105,4173.8464121463403,3926.8956274175594,3597.6279144458526,93067.790331082157,2791.4164671718836,2635.2197524658541,2635.2197524658541,2557.1221842093137,2530.8156349018473,{"$f":"SUM(AH11:AH13)","v":2580.9624945192058},2601.5144861656636,2366.6463256299389,2788.9375717103817,6223.4177533874881,3409.6187977043996,3360.6228496192421,4332.814262463301,7110.0306730156935,3905.3328362169718,3831.3456662897206,3831.3456662897206,6990.8291214662368,4293.3544385021005,4429.0288896994134,7206.7802340160706,3762.261770931706,3578.6950209499801,3314.4576812901842,88835.40258199774,2935.2804917598769,2770.8628973324785,2770.8628973324785,2688.6549307466453,2688.6549307466453,2770.8628973324785,2601.5144861656636,2135.781693066946,2515.8438145393434,5906.8759780487389,3074.4569179339596,3030.3605646573192,{"$f":"SUM(BN11:BN13)","v":3905.3328362169718},6704.8276057141247,3520.5995525952735,3454.0110996607491,3454.0110996607491,6597.5462093196129,3869.8189946518896,3991.9260007294733,6791.9022106144621,3762.261770931706,3578.6950209499801,3314.4576812901842,103273.08752289276,2935.2804917598769,2770.8628973324785,2770.8628973324785,2688.6549307466453,2688.6549307466453,2770.8628973324785,2853.0708639183117,3099.6947636758096,3675.1358565700421,7250.6062958774683,4497.2301956349656,4415.0222290491329,4332.814262463301,7415.0222290491329,4332.814262463301,4250.6062958774683,4250.6062958774683,7332.814262463301,4661.6461288066303,{"$f":"SUM(CT11:CT13)","v":4914.69876633268},7667.7558155734105,4173.8464121463403,3926.8956274175594,3597.6279144458526]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M14:U14)","v":48077.536328755545},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL14:AT14)","v":42995.35762645278},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK14:BS14)","v":39648.021863807495}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB17+4*BA17+19*C17+BZ17*4","v":1641363.4200056298},52947.207096955797,1483.0373450479397,1483.0373450479397,1483.0373450479397,1186.5020621308277,889.87654659812063,1186.5020621308277,1483.0373450479397,1483.0373450479397,2224.6481189103092,2373.0041242616553,2669.629639794362,2966.2669015847146,2966.2669015847146,2669.629639794362,3262.8806708597758,3262.8806708597758,2076.3786087289477,2373.0041242616553,2966.2669015847146,2966.2669015847146,2669.629639794362,2669.629639794362,2373.0041242616553,1779.7530931962413,52947.207096955797,1483.0373450479397,1483.0373450479397,1483.0373450479397,1186.5020621308277,889.87654659812063,1186.5020621308277,1483.0373450479397,1483.0373450479397,2224.6481189103092,2373.0041242616553,2669.629639794362,2966.2669015847146,2966.2669015847146,2669.629639794362,3262.8806708597758,3262.8806708597758,2076.3786087289477,2373.0041242616553,2966.2669015847146,2966.2669015847146,2669.629639794362,2669.629639794362,2373.0041242616553,1779.7530931962413,52947.207096955797,1483.0373450479397,1483.0373450479397,1483.0373450479397,1186.5020621308277,889.87654659812063,1186.5020621308277,1483.0373450479397,1483.0373450479397,2224.6481189103092,2373.0041242616553,2669.629639794362,2966.2669015847146,2966.2669015847146,2669.629639794362,3262.8806708597758,3262.8806708597758,2076.3786087289477,2373.0041242616553,2966.2669015847146,2966.2669015847146,2669.629639794362,2669.629639794362,2373.0041242616553,1779.7530931962413,52947.207096955797,1483.0373450479397,1483.0373450479397,1483.0373450479397,1186.5020621308277,889.87654659812063,1186.5020621308277,1483.0373450479397,1483.0373450479397,2224.6481189103092,2373.0041242616553,2669.629639794362,2966.2669015847146,2966.2669015847146,2669.629639794362,3262.8806708597758,3262.8806708597758,2076.3786087289477,2373.0041242616553,2966.2669015847146,2966.2669015847146,2669.629639794362,2669.629639794362,2373.0041242616553,1779.7530931962413]
["   PV",138492.31427798391,{"$f":"SUM(D18:AA18)","v":4467.4940089672227},{"$f":"Inputs!$E$43/Inputs!$E$31*D29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*L29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*M29","v":100.43116110080393},{"$f":"Inputs!$E$43/Inputs!$E$31*N29","v":335.14668367346934},{"$f":"Inputs!$E$43/Inputs!$E$31*O29","v":521.33928571428567},{"$f":"Inputs!$E$43/Inputs!$E$31*P29","v":643.21080705009274},{"$f":"Inputs!$E$43/Inputs!$E$31*Q29","v":783.13736858379707},{"$f":"Inputs!$E$43/Inputs!$E$31*R29","v":732.35756802721085},{"$f":"Inputs!$E$43/Inputs!$E$31*S29","v":661.26584724799},{"$f":"Inputs!$E$43/Inputs!$E$31*T29","v":467.17416512059356},{"$f":"Inputs!$E$43/Inputs!$E$31*U29","v":223.43112244897955},{"$f":"Inputs!$E$43/Inputs!$E$31*V29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*W29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA29","v":0},{"$f":"C18","v":4467.4940089672227},{"$f":"D18","v":0},0,0,0,0,0,0,0,0,100.43116110080393,335.14668367346934,521.33928571428567,643.21080705009274,783.13736858379707,732.35756802721085,661.26584724799,467.17416512059356,223.43112244897955,0,0,0,0,0,0,4467.4940089672227,0,0,0,0,0,0,0,0,0,100.43116110080393,335.14668367346934,521.33928571428567,643.21080705009274,783.13736858379707,732.35756802721085,661.26584724799,467.17416512059356,223.43112244897955,0,0,0,0,0,0,4467.4940089672227,0,0,0,0,0,0,0,0,0,100.43116110080393,335.14668367346934,521.33928571428567,643.21080705009274,783.13736858379707,{"$f":"BP18","v":732.35756802721085},661.26584724799,467.17416512059356,223.43112244897955,0,0,0,0,0,0]
["Total Projected Renewables Production",{"$f":"SUM(B17:B18)","v":1779855.7342836137},57414.701105923021,1483.0373450479397,1483.0373450479397,1483.0373450479397,1186.5020621308277,889.87654659812063,1186.5020621308277,1483.0373450479397,1483.0373450479397,2224.6481189103092,2473.4352853624591,3004.7763234678314,3487.6061872990003,3609.4777086348072,3452.7670083781591,3995.2382388869864,3924.1465181077656,2543.5527738495412,2596.4352467106351,2966.2669015847146,2966.2669015847146,2669.629639794362,2669.629639794362,2373.0041242616553,1779.7530931962413,57414.701105923021,1483.0373450479397,1483.0373450479397,1483.0373450479397,1186.5020621308277,889.87654659812063,{"$f":"SUM(AH17:AH18)","v":1186.5020621308277},1483.0373450479397,1483.0373450479397,2224.6481189103092,2473.4352853624591,3004.7763234678314,3487.6061872990003,3609.4777086348072,3452.7670083781591,3995.2382388869864,3924.1465181077656,2543.5527738495412,2596.4352467106351,2966.2669015847146,2966.2669015847146,2669.629639794362,2669.629639794362,2373.0041242616553,1779.7530931962413,57414.701105923021,1483.0373450479397,1483.0373450479397,1483.0373450479397,1186.5020621308277,889.87654659812063,1186.5020621308277,1483.0373450479397,1483.0373450479397,2224.6481189103092,2473.4352853624591,3004.7763234678314,3487.6061872990003,{"$f":"SUM(BN17:BN18)","v":3609.4777086348072},3452.7670083781591,3995.2382388869864,3924.1465181077656,2543.5527738495412,2596.4352467106351,2966.2669015847146,2966.2669015847146,2669.629639794362,2669.629639794362,2373.0041242616553,1779.7530931962413,57414.701105923021,1483.0373450479397,1483.0373450479397,1483.0373450479397,1186.5020621308277,889.87654659812063,1186.5020621308277,1483.0373450479397,1483.0373450479397,2224.6481189103092,2473.4352853624591,3004.7763234678314,3487.6061872990003,3609.4777086348072,3452.7670083781591,3995.2382388869864,3924.1465181077656,2543.5527738495412,2596.4352467106351,2966.2669015847146,{"$f":"SUM(CT17:CT18)","v":2966.2669015847146},2669.629639794362,2669.629639794362,2373.0041242616553,1779.7530931962413]
[]
["Minimum Non-Renewables Production",{"$f":"4*AB21+4*BA21+19*C21+BZ21*4","v":377208},{"$f":"SUM(D21:AA21)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(AC21:AZ21)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(BB21:BY21)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(CA21:CX21)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507}]
["Losses",{"$f":"4*AB22+4*BA22+19*C22+BZ22*4","v":-177985.57342836136},-5741.4701105923023,{"$f":"0.1*D19*-1","v":-148.30373450479397},-148.30373450479397,-148.30373450479397,-118.65020621308277,-88.987654659812065,-118.65020621308277,-148.30373450479397,-148.30373450479397,-222.46481189103093,-247.34352853624591,-300.47763234678314,-348.76061872990005,-360.94777086348074,-345.27670083781595,-399.52382388869864,-392.4146518107766,-254.35527738495412,-259.64352467106352,-296.62669015847149,-296.62669015847149,-266.96296397943621,-266.96296397943621,-237.30041242616554,-177.97530931962413,-5741.4701105923023,{"$f":"0.1*AC19*-1","v":-148.30373450479397},-148.30373450479397,-148.30373450479397,-118.65020621308277,-88.987654659812065,-118.65020621308277,-148.30373450479397,-148.30373450479397,-222.46481189103093,-247.34352853624591,-300.47763234678314,-348.76061872990005,-360.94777086348074,-345.27670083781595,-399.52382388869864,-392.4146518107766,-254.35527738495412,-259.64352467106352,-296.62669015847149,-296.62669015847149,-266.96296397943621,-266.96296397943621,-237.30041242616554,-177.97530931962413,-5741.4701105923023,{"$f":"0.1*BB19*-1","v":-148.30373450479397},-148.30373450479397,-148.30373450479397,-118.65020621308277,-88.987654659812065,-118.65020621308277,-148.30373450479397,-148.30373450479397,-222.46481189103093,-247.34352853624591,-300.47763234678314,-348.76061872990005,-360.94777086348074,-345.27670083781595,-399.52382388869864,-392.4146518107766,-254.35527738495412,-259.64352467106352,-296.62669015847149,-296.62669015847149,-266.96296397943621,-266.96296397943621,-237.30041242616554,-177.97530931962413,-5741.4701105923023,{"$f":"0.1*CA19*-1","v":-148.30373450479397},-148.30373450479397,-148.30373450479397,-118.65020621308277,-88.987654659812065,-118.65020621308277,-148.30373450479397,-148.30373450479397,-222.46481189103093,-247.34352853624591,-300.47763234678314,-348.76061872990005,-360.94777086348074,-345.27670083781595,-399.52382388869864,-392.4146518107766,-254.35527738495412,-259.64352467106352,-296.62669015847149,-296.62669015847149,-266.96296397943621,-266.96296397943621,-237.30041242616554,-177.97530931962413]
["Net Projected Demand (Surplus)",{"$f":"4*AB23+4*BA23+19*C23+BZ23*4","v":1123815.6238236008},{"$f":"C14-C19-C21-C22","v":39431.856527562042},1093.5468812167312,929.12928678933281,929.12928678933281,1113.8030748289004,1380.7660388083368,1196.0110414147337,1011.337253375166,1257.9611531326639,1165.9525495507637,4517.5145390512544,1285.9315045139174,769.17666048003252,577.28432469197458,3800.5319215087898,230.09984746501323,211.87442958047927,1454.4087994128813,4489.022540423729,1485.0059173803872,1738.0585549064369,4758.0891397584855,1264.1797363314145,1284.1919155820697,1488.8501305692355,29226.559335751437,949.68285662873791,793.48614192270838,793.48614192270838,982.27032829156883,1222.9267429635388,1006.110638601461,{"$f":"AI14-AI19-AI21-AI22","v":759.7808756225179},524.91271508679324,279.7542646911034,3490.3259965612751,198.32010658335139,-285.22271894985823,577.28432469197458,3495.5403654753504,-197.38157878131597,-207.38620000726837,1035.1481698251337,4147.0373994266656,1116.7142270758575,1252.3886782731704,4297.1135582011448,852.59509511678016,935.99130911449026,1205.679897413567,24994.17158666702,1093.5468812167312,929.12928678933281,929.12928678933281,1113.8030748289004,1380.7660388083368,1196.0110414147337,759.7808756225179,294.0480825238003,6.6605075200650958,3173.784221222526,-136.84177318708862,-615.48500391178118,149.80289844564538,{"$f":"BO14-BO19-BO21-BO22","v":3090.3372981737816},-582.11486240301429,-584.72076663623989,657.81360319616203,3753.7544872800413,693.17878322564661,815.28578930323033,3882.2355347995358,852.59509511678016,935.99130911449026,1205.679897413567,39431.856527562042,1093.5468812167312,929.12928678933281,929.12928678933281,1113.8030748289004,1380.7660388083368,1196.0110414147337,1011.337253375166,1257.9611531326639,1165.9525495507637,4517.5145390512544,1285.9315045139174,769.17666048003252,577.28432469197458,3800.5319215087898,230.09984746501323,211.87442958047927,1454.4087994128813,4489.022540423729,1485.0059173803872,1738.0585549064369,{"$f":"CU14-CU19-CU21-CU22","v":4758.0891397584855},1264.1797363314145,1284.1919155820697,1488.8501305692355]
[]
["FORÇA PRODUCTION AND SALES"]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D26","v":"V"},{"$f":"E26","v":"SV"},"SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V"]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB29+4*BA29+19*C29+BZ29*4","v":358307.31549999997},{"$f":"SUM(D29:AA29)","v":11558.300499999999},{"$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},{"$f":"'Hourly Production'!K15","v":259.83549999999997},{"$f":"'Hourly Production'!L15","v":867.0915},{"$f":"'Hourly Production'!M15","v":1348.809},{"$f":"'Hourly Production'!N15","v":1664.115},{"$f":"'Hourly Production'!O15","v":2026.133},{"$f":"'Hourly Production'!P15","v":1894.7555},{"$f":"'Hourly Production'!Q15","v":1710.827},{"$f":"'Hourly Production'!R15","v":1208.6729999999998},{"$f":"'Hourly Production'!S15","v":578.06099999999992},{"$f":"'Hourly Production'!T15","v":0},{"$f":"'Hourly Production'!U15","v":0},{"$f":"'Hourly Production'!V15","v":0},{"$f":"'Hourly Production'!W15","v":0},{"$f":"'Hourly Production'!X15","v":0},{"$f":"'Hourly Production'!Y15","v":0},{"$f":"SUM(AC29:AZ29)","v":11558.300499999999},{"$f":"D29","v":0},{"$f":"E29","v":0},0,0,0,0,0,0,0,259.83549999999997,867.0915,1348.809,1664.115,2026.133,1894.7555,1710.827,1208.6729999999998,578.06099999999992,0,0,0,0,0,0,{"$f":"SUM(BB29:BY29)","v":11558.300499999999},{"$f":"AC29","v":0},{"$f":"AD29","v":0},{"$f":"AE29","v":0},{"$f":"AF29","v":0},{"$f":"AG29","v":0},{"$f":"AH29","v":0},{"$f":"AI29","v":0},{"$f":"AJ29","v":0},{"$f":"AK29","v":0},{"$f":"AL29","v":259.83549999999997},{"$f":"AM29","v":867.0915},{"$f":"AN29","v":1348.809},{"$f":"AO29","v":1664.115},{"$f":"AP29","v":2026.133},{"$f":"AQ29","v":1894.7555},{"$f":"AR29","v":1710.827},{"$f":"AS29","v":1208.6729999999998},{"$f":"AT29","v":578.06099999999992},{"$f":"AU29","v":0},{"$f":"AV29","v":0},{"$f":"AW29","v":0},{"$f":"AX29","v":0},{"$f":"AY29","v":0},0,{"$f":"SUM(CA29:CX29)","v":11558.300499999999},{"$f":"BB29","v":0},{"$f":"BC29","v":0},{"$f":"BD29","v":0},{"$f":"BE29","v":0},{"$f":"BF29","v":0},{"$f":"BG29","v":0},{"$f":"BH29","v":0},{"$f":"BI29","v":0},{"$f":"BJ29","v":0},{"$f":"BK29","v":259.83549999999997},{"$f":"BL29","v":867.0915},{"$f":"BM29","v":1348.809},{"$f":"BN29","v":1664.115},{"$f":"BO29","v":2026.133},{"$f":"BP29","v":1894.7555},{"$f":"BQ29","v":1710.827},{"$f":"BR29","v":1208.6729999999998},{"$f":"BS29","v":578.06099999999992},{"$f":"BT29","v":0},{"$f":"BU29","v":0},{"$f":"BV29","v":0},{"$f":"BW29","v":0},{"$f":"BX29","v":0},{"$f":"BY29","v":0}]
["AC Losses",{"$f":"4*AB30+4*BA30+19*C30+BZ30*4","v":-12187.465029416995},{"$f":"SUM(D30:AA30)","v":-393.14403320699989},{"$f":"Inputs!$E$51*D29*-1","v":0},{"$f":"Inputs!$E$51*E29*-1","v":0},{"$f":"Inputs!$E$51*F29*-1","v":0},{"$f":"Inputs!$E$51*G29*-1","v":0},{"$f":"Inputs!$E$51*H29*-1","v":0},{"$f":"Inputs!$E$51*I29*-1","v":0},{"$f":"Inputs!$E$51*J29*-1","v":0},{"$f":"Inputs!$E$51*K29*-1","v":0},{"$f":"Inputs!$E$51*L29*-1","v":0},{"$f":"Inputs!$E$51*M29*-1","v":-8.8380446969999955},{"$f":"Inputs!$E$51*N29*-1","v":-29.493250280999991},{"$f":"Inputs!$E$51*O29*-1","v":-45.878389325999983},{"$f":"Inputs!$E$51*P29*-1","v":-56.603207609999984},{"$f":"Inputs!$E$51*Q29*-1","v":-68.916887861999982},{"$f":"Inputs!$E$51*R29*-1","v":-64.448213576999976},{"$f":"Inputs!$E$51*S29*-1","v":-58.19206957799998},{"$f":"Inputs!$E$51*T29*-1","v":-41.11180342199998},{"$f":"Inputs!$E$51*U29*-1","v":-19.662166853999992},{"$f":"Inputs!$E$51*V29*-1","v":0},{"$f":"Inputs!$E$51*W29*-1","v":0},{"$f":"Inputs!$E$51*X29*-1","v":0},{"$f":"Inputs!$E$51*Y29*-1","v":0},{"$f":"Inputs!$E$51*Z29*-1","v":0},{"$f":"Inputs!$E$51*AA29*-1","v":0},{"$f":"SUM(AC30:AZ30)","v":-393.14403320699989},{"$f":"Inputs!$E$51*AC29*-1","v":0},{"$f":"Inputs!$E$51*AD29*-1","v":0},{"$f":"Inputs!$E$51*AE29*-1","v":0},{"$f":"Inputs!$E$51*AF29*-1","v":0},{"$f":"Inputs!$E$51*AG29*-1","v":0},{"$f":"Inputs!$E$51*AH29*-1","v":0},{"$f":"Inputs!$E$51*AI29*-1","v":0},{"$f":"Inputs!$E$51*AJ29*-1","v":0},{"$f":"Inputs!$E$51*AK29*-1","v":0},{"$f":"Inputs!$E$51*AL29*-1","v":-8.8380446969999955},{"$f":"Inputs!$E$51*AM29*-1","v":-29.493250280999991},{"$f":"Inputs!$E$51*AN29*-1","v":-45.878389325999983},{"$f":"Inputs!$E$51*AO29*-1","v":-56.603207609999984},{"$f":"Inputs!$E$51*AP29*-1","v":-68.916887861999982},{"$f":"Inputs!$E$51*AQ29*-1","v":-64.448213576999976},{"$f":"Inputs!$E$51*AR29*-1","v":-58.19206957799998},{"$f":"Inputs!$E$51*AS29*-1","v":-41.11180342199998},{"$f":"Inputs!$E$51*AT29*-1","v":-19.662166853999992},{"$f":"Inputs!$E$51*AU29*-1","v":0},{"$f":"Inputs!$E$51*AV29*-1","v":0},{"$f":"Inputs!$E$51*AW29*-1","v":0},{"$f":"Inputs!$E$51*AX29*-1","v":0},{"$f":"Inputs!$E$51*AY29*-1","v":0},{"$f":"Inputs!$E$51*AZ29*-1","v":0},-393.14403320699989,{"$f":"Inputs!$E$51*BB29*-1","v":0},{"$f":"Inputs!$E$51*BC29*-1","v":0},{"$f":"Inputs!$E$51*BD29*-1","v":0},{"$f":"Inputs!$E$51*BE29*-1","v":0},{"$f":"Inputs!$E$51*BF29*-1","v":0},{"$f":"Inputs!$E$51*BG29*-1","v":0},{"$f":"Inputs!$E$51*BH29*-1","v":0},{"$f":"Inputs!$E$51*BI29*-1","v":0},{"$f":"Inputs!$E$51*BJ29*-1","v":0},{"$f":"Inputs!$E$51*BK29*-1","v":-8.8380446969999955},{"$f":"Inputs!$E$51*BL29*-1","v":-29.493250280999991},{"$f":"Inputs!$E$51*BM29*-1","v":-45.878389325999983},{"$f":"Inputs!$E$51*BN29*-1","v":-56.603207609999984},{"$f":"Inputs!$E$51*BO29*-1","v":-68.916887861999982},{"$f":"Inputs!$E$51*BP29*-1","v":-64.448213576999976},{"$f":"Inputs!$E$51*BQ29*-1","v":-58.19206957799998},{"$f":"Inputs!$E$51*BR29*-1","v":-41.11180342199998},{"$f":"Inputs!$E$51*BS29*-1","v":-19.662166853999992},{"$f":"Inputs!$E$51*BT29*-1","v":0},{"$f":"Inputs!$E$51*BU29*-1","v":0},{"$f":"Inputs!$E$51*BV29*-1","v":0},{"$f":"Inputs!$E$51*BW29*-1","v":0},{"$f":"Inputs!$E$51*BX29*-1","v":0},{"$f":"Inputs!$E$51*BY29*-1","v":0},-393.14403320699989,{"$f":"Inputs!$E$51*CA29*-1","v":0},{"$f":"Inputs!$E$51*CB29*-1","v":0},{"$f":"Inputs!$E$51*CC29*-1","v":0},{"$f":"Inputs!$E$51*CD29*-1","v":0},{"$f":"Inputs!$E$51*CE29*-1","v":0},{"$f":"Inputs!$E$51*CF29*-1","v":0},{"$f":"Inputs!$E$51*CG29*-1","v":0},{"$f":"Inputs!$E$51*CH29*-1","v":0},{"$f":"Inputs!$E$51*CI29*-1","v":0},{"$f":"Inputs!$E$51*CJ29*-1","v":-8.8380446969999955},{"$f":"Inputs!$E$51*CK29*-1","v":-29.493250280999991},{"$f":"Inputs!$E$51*CL29*-1","v":-45.878389325999983},{"$f":"Inputs!$E$51*CM29*-1","v":-56.603207609999984},{"$f":"Inputs!$E$51*CN29*-1","v":-68.916887861999982},{"$f":"Inputs!$E$51*CO29*-1","v":-64.448213576999976},{"$f":"Inputs!$E$51*CP29*-1","v":-58.19206957799998},{"$f":"Inputs!$E$51*CQ29*-1","v":-41.11180342199998},{"$f":"Inputs!$E$51*CR29*-1","v":-19.662166853999992},{"$f":"Inputs!$E$51*CS29*-1","v":0},{"$f":"Inputs!$E$51*CT29*-1","v":0},{"$f":"Inputs!$E$51*CU29*-1","v":0},{"$f":"Inputs!$E$51*CV29*-1","v":0},{"$f":"Inputs!$E$51*CW29*-1","v":0},{"$f":"Inputs!$E$51*CX29*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB31+4*BA31+19*C31+BZ31*4","v":346119.85047058307},{"$f":"SUM(D31:AA31)","v":11165.156466793002},{"$f":"D29+D30","v":0},{"$f":"E29+E30","v":0},0,0,0,0,0,0,0,250.99745530299998,837.59824971900002,1302.930610674,1607.51179239,1957.216112138,1830.3072864230001,1652.634930422,1167.5611965779999,558.3988331459999,0,0,0,0,0,0,{"$f":"SUM(AC31:AZ31)","v":11165.156466793002},{"$f":"AC29+AC30","v":0},{"$f":"AD29+AD30","v":0},{"$f":"AE29+AE30","v":0},{"$f":"AF29+AF30","v":0},{"$f":"AG29+AG30","v":0},{"$f":"AH29+AH30","v":0},{"$f":"AI29+AI30","v":0},{"$f":"AJ29+AJ30","v":0},{"$f":"AK29+AK30","v":0},{"$f":"AL29+AL30","v":250.99745530299998},{"$f":"AM29+AM30","v":837.59824971900002},{"$f":"AN29+AN30","v":1302.930610674},{"$f":"AO29+AO30","v":1607.51179239},{"$f":"AP29+AP30","v":1957.216112138},{"$f":"AQ29+AQ30","v":1830.3072864230001},{"$f":"AR29+AR30","v":1652.634930422},{"$f":"AS29+AS30","v":1167.5611965779999},{"$f":"AT29+AT30","v":558.3988331459999},{"$f":"AU29+AU30","v":0},{"$f":"AV29+AV30","v":0},{"$f":"AW29+AW30","v":0},{"$f":"AX29+AX30","v":0},{"$f":"AY29+AY30","v":0},{"$f":"AZ29+AZ30","v":0},11165.156466793002,{"$f":"BB29+BB30","v":0},{"$f":"BC29+BC30","v":0},{"$f":"BD29+BD30","v":0},{"$f":"BE29+BE30","v":0},{"$f":"BF29+BF30","v":0},{"$f":"BG29+BG30","v":0},{"$f":"BH29+BH30","v":0},{"$f":"BI29+BI30","v":0},{"$f":"BJ29+BJ30","v":0},{"$f":"BK29+BK30","v":250.99745530299998},{"$f":"BL29+BL30","v":837.59824971900002},{"$f":"BM29+BM30","v":1302.930610674},{"$f":"BN29+BN30","v":1607.51179239},{"$f":"BO29+BO30","v":1957.216112138},{"$f":"BP29+BP30","v":1830.3072864230001},{"$f":"BQ29+BQ30","v":1652.634930422},{"$f":"BR29+BR30","v":1167.5611965779999},{"$f":"BS29+BS30","v":558.3988331459999},{"$f":"BT29+BT30","v":0},{"$f":"BU29+BU30","v":0},{"$f":"BV29+BV30","v":0},{"$f":"BW29+BW30","v":0},{"$f":"BX29+BX30","v":0},{"$f":"BY29+BY30","v":0},11165.156466793002,{"$f":"CA29+CA30","v":0},{"$f":"CB29+CB30","v":0},{"$f":"CC29+CC30","v":0},{"$f":"CD29+CD30","v":0},{"$f":"CE29+CE30","v":0},{"$f":"CF29+CF30","v":0},{"$f":"CG29+CG30","v":0},{"$f":"CH29+CH30","v":0},{"$f":"CI29+CI30","v":0},{"$f":"CJ29+CJ30","v":250.99745530299998},{"$f":"CK29+CK30","v":837.59824971900002},{"$f":"CL29+CL30","v":1302.930610674},{"$f":"CM29+CM30","v":1607.51179239},{"$f":"CN29+CN30","v":1957.216112138},{"$f":"CO29+CO30","v":1830.3072864230001},{"$f":"CP29+CP30","v":1652.634930422},{"$f":"CQ29+CQ30","v":1167.5611965779999},{"$f":"CR29+CR30","v":558.3988331459999},{"$f":"CS29+CS30","v":0},{"$f":"CT29+CT30","v":0},{"$f":"CU29+CU30","v":0},{"$f":"CV29+CV30","v":0},{"$f":"CW29+CW30","v":0},{"$f":"CX29+CX30","v":0}]
["PV Production used internally",{"$f":"4*AB32+4*BA32+19*C32+BZ32*4","v":-16182},{"$f":"SUM(D32:AA32)","v":-522},{"$f":"IF(D31>Inputs!$E$81,Inputs!$E$81,D31)*-1","v":0},{"$f":"IF(E31>Inputs!$E$81,Inputs!$E$81,E31)*-1","v":0},{"$f":"IF(F31>Inputs!$E$81,Inputs!$E$81,F31)*-1","v":0},{"$f":"IF(G31>Inputs!$E$81,Inputs!$E$81,G31)*-1","v":0},{"$f":"IF(H31>Inputs!$E$81,Inputs!$E$81,H31)*-1","v":0},{"$f":"IF(I31>Inputs!$E$81,Inputs!$E$81,I31)*-1","v":0},{"$f":"IF(J31>Inputs!$E$81,Inputs!$E$81,J31)*-1","v":0},{"$f":"IF(K31>Inputs!$E$81,Inputs!$E$81,K31)*-1","v":0},{"$f":"IF(L31>Inputs!$E$81,Inputs!$E$81,L31)*-1","v":0},{"$f":"IF(M31>Inputs!$E$81,Inputs!$E$81,M31)*-1","v":-58},{"$f":"IF(N31>Inputs!$E$81,Inputs!$E$81,N31)*-1","v":-58},{"$f":"IF(O31>Inputs!$E$81,Inputs!$E$81,O31)*-1","v":-58},{"$f":"IF(P31>Inputs!$E$81,Inputs!$E$81,P31)*-1","v":-58},{"$f":"IF(Q31>Inputs!$E$81,Inputs!$E$81,Q31)*-1","v":-58},{"$f":"IF(R31>Inputs!$E$81,Inputs!$E$81,R31)*-1","v":-58},{"$f":"IF(S31>Inputs!$E$81,Inputs!$E$81,S31)*-1","v":-58},{"$f":"IF(T31>Inputs!$E$81,Inputs!$E$81,T31)*-1","v":-58},{"$f":"IF(U31>Inputs!$E$81,Inputs!$E$81,U31)*-1","v":-58},{"$f":"IF(V31>Inputs!$E$81,Inputs!$E$81,V31)*-1","v":0},{"$f":"IF(W31>Inputs!$E$81,Inputs!$E$81,W31)*-1","v":0},{"$f":"IF(X31>Inputs!$E$81,Inputs!$E$81,X31)*-1","v":0},{"$f":"IF(Y31>Inputs!$E$81,Inputs!$E$81,Y31)*-1","v":0},{"$f":"IF(Z31>Inputs!$E$81,Inputs!$E$81,Z31)*-1","v":0},{"$f":"IF(AA31>Inputs!$E$81,Inputs!$E$81,AA31)*-1","v":0},{"$f":"SUM(AC32:AZ32)","v":-522},{"$f":"IF(AC31>Inputs!$E$81,Inputs!$E$81,AC31)*-1","v":0},{"$f":"IF(AD31>Inputs!$E$81,Inputs!$E$81,AD31)*-1","v":0},{"$f":"IF(AE31>Inputs!$E$81,Inputs!$E$81,AE31)*-1","v":0},{"$f":"IF(AF31>Inputs!$E$81,Inputs!$E$81,AF31)*-1","v":0},{"$f":"IF(AG31>Inputs!$E$81,Inputs!$E$81,AG31)*-1","v":0},{"$f":"IF(AH31>Inputs!$E$81,Inputs!$E$81,AH31)*-1","v":0},{"$f":"IF(AI31>Inputs!$E$81,Inputs!$E$81,AI31)*-1","v":0},{"$f":"IF(AJ31>Inputs!$E$81,Inputs!$E$81,AJ31)*-1","v":0},{"$f":"IF(AK31>Inputs!$E$81,Inputs!$E$81,AK31)*-1","v":0},{"$f":"IF(AL31>Inputs!$E$81,Inputs!$E$81,AL31)*-1","v":-58},{"$f":"IF(AM31>Inputs!$E$81,Inputs!$E$81,AM31)*-1","v":-58},{"$f":"IF(AN31>Inputs!$E$81,Inputs!$E$81,AN31)*-1","v":-58},{"$f":"IF(AO31>Inputs!$E$81,Inputs!$E$81,AO31)*-1","v":-58},{"$f":"IF(AP31>Inputs!$E$81,Inputs!$E$81,AP31)*-1","v":-58},{"$f":"IF(AQ31>Inputs!$E$81,Inputs!$E$81,AQ31)*-1","v":-58},{"$f":"IF(AR31>Inputs!$E$81,Inputs!$E$81,AR31)*-1","v":-58},{"$f":"IF(AS31>Inputs!$E$81,Inputs!$E$81,AS31)*-1","v":-58},{"$f":"IF(AT31>Inputs!$E$81,Inputs!$E$81,AT31)*-1","v":-58},{"$f":"IF(AU31>Inputs!$E$81,Inputs!$E$81,AU31)*-1","v":0},{"$f":"IF(AV31>Inputs!$E$81,Inputs!$E$81,AV31)*-1","v":0},{"$f":"IF(AW31>Inputs!$E$81,Inputs!$E$81,AW31)*-1","v":0},{"$f":"IF(AX31>Inputs!$E$81,Inputs!$E$81,AX31)*-1","v":0},{"$f":"IF(AY31>Inputs!$E$81,Inputs!$E$81,AY31)*-1","v":0},{"$f":"IF(AZ31>Inputs!$E$81,Inputs!$E$81,AZ31)*-1","v":0},{"$f":"SUM(BB32:BY32)","v":-522},{"$f":"IF(BB31>Inputs!$E$81,Inputs!$E$81,BB31)*-1","v":0},{"$f":"IF(BC31>Inputs!$E$81,Inputs!$E$81,BC31)*-1","v":0},{"$f":"IF(BD31>Inputs!$E$81,Inputs!$E$81,BD31)*-1","v":0},{"$f":"IF(BE31>Inputs!$E$81,Inputs!$E$81,BE31)*-1","v":0},{"$f":"IF(BF31>Inputs!$E$81,Inputs!$E$81,BF31)*-1","v":0},{"$f":"IF(BG31>Inputs!$E$81,Inputs!$E$81,BG31)*-1","v":0},{"$f":"IF(BH31>Inputs!$E$81,Inputs!$E$81,BH31)*-1","v":0},{"$f":"IF(BI31>Inputs!$E$81,Inputs!$E$81,BI31)*-1","v":0},{"$f":"IF(BJ31>Inputs!$E$81,Inputs!$E$81,BJ31)*-1","v":0},{"$f":"IF(BK31>Inputs!$E$81,Inputs!$E$81,BK31)*-1","v":-58},{"$f":"IF(BL31>Inputs!$E$81,Inputs!$E$81,BL31)*-1","v":-58},{"$f":"IF(BM31>Inputs!$E$81,Inputs!$E$81,BM31)*-1","v":-58},{"$f":"IF(BN31>Inputs!$E$81,Inputs!$E$81,BN31)*-1","v":-58},{"$f":"IF(BO31>Inputs!$E$81,Inputs!$E$81,BO31)*-1","v":-58},{"$f":"IF(BP31>Inputs!$E$81,Inputs!$E$81,BP31)*-1","v":-58},{"$f":"IF(BQ31>Inputs!$E$81,Inputs!$E$81,BQ31)*-1","v":-58},{"$f":"IF(BR31>Inputs!$E$81,Inputs!$E$81,BR31)*-1","v":-58},{"$f":"IF(BS31>Inputs!$E$81,Inputs!$E$81,BS31)*-1","v":-58},{"$f":"IF(BT31>Inputs!$E$81,Inputs!$E$81,BT31)*-1","v":0},{"$f":"IF(BU31>Inputs!$E$81,Inputs!$E$81,BU31)*-1","v":0},{"$f":"IF(BV31>Inputs!$E$81,Inputs!$E$81,BV31)*-1","v":0},{"$f":"IF(BW31>Inputs!$E$81,Inputs!$E$81,BW31)*-1","v":0},{"$f":"IF(BX31>Inputs!$E$81,Inputs!$E$81,BX31)*-1","v":0},{"$f":"IF(BY31>Inputs!$E$81,Inputs!$E$81,BY31)*-1","v":0},{"$f":"SUM(CA32:CX32)","v":-522},{"$f":"IF(CA31>Inputs!$E$81,Inputs!$E$81,CA31)*-1","v":0},{"$f":"IF(CB31>Inputs!$E$81,Inputs!$E$81,CB31)*-1","v":0},{"$f":"IF(CC31>Inputs!$E$81,Inputs!$E$81,CC31)*-1","v":0},{"$f":"IF(CD31>Inputs!$E$81,Inputs!$E$81,CD31)*-1","v":0},{"$f":"IF(CE31>Inputs!$E$81,Inputs!$E$81,CE31)*-1","v":0},{"$f":"IF(CF31>Inputs!$E$81,Inputs!$E$81,CF31)*-1","v":0},{"$f":"IF(CG31>Inputs!$E$81,Inputs!$E$81,CG31)*-1","v":0},{"$f":"IF(CH31>Inputs!$E$81,Inputs!$E$81,CH31)*-1","v":0},{"$f":"IF(CI31>Inputs!$E$81,Inputs!$E$81,CI31)*-1","v":0},{"$f":"IF(CJ31>Inputs!$E$81,Inputs!$E$81,CJ31)*-1","v":-58},{"$f":"IF(CK31>Inputs!$E$81,Inputs!$E$81,CK31)*-1","v":-58},{"$f":"IF(CL31>Inputs!$E$81,Inputs!$E$81,CL31)*-1","v":-58},{"$f":"IF(CM31>Inputs!$E$81,Inputs!$E$81,CM31)*-1","v":-58},{"$f":"IF(CN31>Inputs!$E$81,Inputs!$E$81,CN31)*-1","v":-58},{"$f":"IF(CO31>Inputs!$E$81,Inputs!$E$81,CO31)*-1","v":-58},{"$f":"IF(CP31>Inputs!$E$81,Inputs!$E$81,CP31)*-1","v":-58},{"$f":"IF(CQ31>Inputs!$E$81,Inputs!$E$81,CQ31)*-1","v":-58},{"$f":"IF(CR31>Inputs!$E$81,Inputs!$E$81,CR31)*-1","v":-58},{"$f":"IF(CS31>Inputs!$E$81,Inputs!$E$81,CS31)*-1","v":0},{"$f":"IF(CT31>Inputs!$E$81,Inputs!$E$81,CT31)*-1","v":0},{"$f":"IF(CU31>Inputs!$E$81,Inputs!$E$81,CU31)*-1","v":0},{"$f":"IF(CV31>Inputs!$E$81,Inputs!$E$81,CV31)*-1","v":0},{"$f":"IF(CW31>Inputs!$E$81,Inputs!$E$81,CW31)*-1","v":0},{"$f":"IF(CX31>Inputs!$E$81,Inputs!$E$81,CX31)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB33+4*BA33+19*C33+BZ33*4","v":329937.85047058307},{"$f":"SUM(D33:AA33)","v":10643.156466793002},{"$f":"D31+D32","v":0},{"$f":"E31+E32","v":0},0,0,0,0,0,0,0,192.99745530299998,779.59824971900002,1244.930610674,1549.51179239,1899.216112138,1772.3072864230001,1594.634930422,1109.5611965779999,500.3988331459999,0,0,0,0,0,0,{"$f":"SUM(AC33:AZ33)","v":10643.156466793002},{"$f":"AC31+AC32","v":0},{"$f":"AD31+AD32","v":0},0,0,0,0,0,0,0,192.99745530299998,779.59824971900002,1244.930610674,1549.51179239,1899.216112138,1772.3072864230001,1594.634930422,1109.5611965779999,500.3988331459999,0,0,0,0,0,0,{"$f":"SUM(BB33:BY33)","v":10643.156466793002},{"$f":"BB31+BB32","v":0},{"$f":"BC31+BC32","v":0},0,0,0,0,0,0,0,192.99745530299998,779.59824971900002,1244.930610674,1549.51179239,1899.216112138,1772.3072864230001,1594.634930422,1109.5611965779999,500.3988331459999,0,0,0,0,0,0,{"$f":"SUM(CA33:CX33)","v":10643.156466793002},{"$f":"CA31+CA32","v":0},{"$f":"CB31+CB32","v":0},0,0,0,0,0,0,0,192.99745530299998,779.59824971900002,1244.930610674,1549.51179239,1899.216112138,1772.3072864230001,1594.634930422,1109.5611965779999,500.3988331459999,0,0,0,0,0,0]
[]
["Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB36+4*BA36+19*C36+BZ36*4","v":175429.13912499952},{"$f":"SUM(D36:AA36)","v":6270.2071091014986},{"$f":"IF(D23<0,0,IF(D23>D33,D33,D23))","v":0},{"$f":"IF(E23<0,0,IF(E23>E33,E33,E23))","v":0},0,0,0,0,0,0,0,192.99745530299998,779.59824971900002,769.17666048003252,577.28432469197458,1899.216112138,230.09984746501323,211.87442958047927,1109.5611965779999,500.3988331459999,0,0,0,0,0,0,{"$f":"SUM(AC36:AZ36)","v":4403.365001687459},{"$f":"IF(AC23<0,0,IF(AC23>AC33,AC33,AC23))","v":0},{"$f":"IF(AD23<0,0,IF(AD23>AD33,AD33,AD23))","v":0},0,0,0,0,0,0,0,192.99745530299998,198.32010658335139,0,577.28432469197458,1899.216112138,0,0,1035.1481698251337,500.3988331459999,0,0,0,0,0,0,{"$f":"SUM(BB36:BY36)","v":3400.2289022288073},{"$f":"IF(BB23<0,0,IF(BB23>BB33,BB33,BB23))","v":0},0,0,0,0,0,0,0,0,192.99745530299998,0,0,149.80289844564538,1899.216112138,0,0,657.81360319616203,500.3988331459999,0,0,0,0,0,0,{"$f":"SUM(CA36:CX36)","v":6270.2071091014986},{"$f":"IF(CA23<0,0,IF(CA23>CA33,CA33,CA23))","v":0},{"$f":"IF(CB23<0,0,IF(CB23>CB33,CB33,CB23))","v":0},0,0,0,0,0,0,0,192.99745530299998,779.59824971900002,769.17666048003252,577.28432469197458,1899.216112138,230.09984746501323,211.87442958047927,1109.5611965779999,500.3988331459999,0,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B23-B36","v":948386.4846986013},{"$f":"C23-C36","v":33161.64941846054},1093.5468812167312,929.12928678933281,929.12928678933281,1113.8030748289004,1380.7660388083368,1196.0110414147337,1011.337253375166,1257.9611531326639,1165.9525495507637,4324.5170837482547,506.33325479491737,0,0,1901.3158093707898,0,0,344.8476028348814,3988.623707277729,1485.0059173803872,1738.0585549064369,4758.0891397584855,1264.1797363314145,1284.1919155820697,1488.8501305692355,24823.194334063977,949.68285662873791,793.48614192270838,793.48614192270838,982.27032829156883,1222.9267429635388,1006.110638601461,759.7808756225179,524.91271508679324,279.7542646911034,3297.328541258275,0,-285.22271894985823,0,1596.3242533373505,-197.38157878131597,-207.38620000726837,0,3646.6385662806656,1116.7142270758575,1252.3886782731704,4297.1135582011448,852.59509511678016,935.99130911449026,1205.679897413567,21593.942684438214,1093.5468812167312,929.12928678933281,929.12928678933281,1113.8030748289004,1380.7660388083368,1196.0110414147337,759.7808756225179,294.0480825238003,6.6605075200650958,2980.7867659195258,-136.84177318708862,-615.48500391178118,0,{"$f":"BO23-BO36","v":1191.1211860357816},-582.11486240301429,-584.72076663623989,0,3253.3556541340413,693.17878322564661,815.28578930323033,3882.2355347995358,852.59509511678016,935.99130911449026,1205.679897413567,33161.64941846054,1093.5468812167312,929.12928678933281,929.12928678933281,1113.8030748289004,1380.7660388083368,1196.0110414147337,1011.337253375166,1257.9611531326639,1165.9525495507637,4324.5170837482547,506.33325479491737,0,0,1901.3158093707898,0,0,344.8476028348814,3988.623707277729,1485.0059173803872,1738.0585549064369,4758.0891397584855,1264.1797363314145,1284.1919155820697,1488.8501305692355]
[]
["Summary"]
["Produced",{"$f":"B31","v":346119.85047058307},{"$f":"SUM(D40:AA40)","v":11165.156466793002},{"$f":"D31","v":0},0,0,0,0,0,0,0,0,250.99745530299998,837.59824971900002,1302.930610674,1607.51179239,1957.216112138,1830.3072864230001,1652.634930422,1167.5611965779999,558.3988331459999,0,0,0,0,0,0,11165.156466793002,0,0,0,0,0,0,0,{"$f":"AJ31","v":0},0,250.99745530299998,837.59824971900002,1302.930610674,1607.51179239,1957.216112138,1830.3072864230001,1652.634930422,1167.5611965779999,558.3988331459999,0,0,0,0,0,0,11165.156466793002,0,0,0,0,0,0,0,0,0,250.99745530299998,837.59824971900002,1302.930610674,1607.51179239,1957.216112138,{"$f":"BP31","v":1830.3072864230001},1652.634930422,1167.5611965779999,558.3988331459999,0,0,0,0,0,0,11165.156466793002,0,0,0,0,0,0,0,0,0,250.99745530299998,837.59824971900002,1302.930610674,1607.51179239,1957.216112138,1830.3072864230001,1652.634930422,1167.5611965779999,558.3988331459999,0,0,0,0,0,0]
["Used",{"$f":"B32","v":-16182},{"$f":"C32","v":-522},{"$f":"D32","v":0},0,0,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0,0,0,-522,0,0,0,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0,0,0,-522,0,0,0,0,0,0,0,0,0,-58,-58,-58,-58,-58,{"$f":"BP32","v":-58},-58,-58,-58,0,0,0,0,0,0,-522,0,0,0,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB42+4*BA42+18*C42+BZ42*4","v":169158.932015898},{"$f":"SUM(D42:AA42)","v":6270.2071091014986},{"$f":"D36","v":0},{"$f":"E36","v":0},0,0,0,0,0,0,0,192.99745530299998,779.59824971900002,769.17666048003252,577.28432469197458,1899.216112138,230.09984746501323,211.87442958047927,1109.5611965779999,500.3988331459999,0,0,0,0,0,0,4403.365001687459,0,0,0,0,0,0,0,0,0,192.99745530299998,198.32010658335139,0,577.28432469197458,1899.216112138,0,0,1035.1481698251337,500.3988331459999,0,0,0,0,0,0,3400.2289022288073,0,0,0,0,0,0,0,0,0,192.99745530299998,0,0,149.80289844564538,1899.216112138,0,{"$f":"BQ36","v":0},657.81360319616203,500.3988331459999,0,0,0,0,0,0,6270.2071091014986,0,0,0,0,0,0,0,0,0,192.99745530299998,779.59824971900002,769.17666048003252,577.28432469197458,1899.216112138,230.09984746501323,211.87442958047927,1109.5611965779999,500.3988331459999,0,0,0,0,0,0]
["  Ponta",11008.774329211998,{"$f":"SUM(D43:AA43)","v":500.3988331459999},{"$f":"IF(D26=\"P\",D42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500.3988331459999,0,0,0,0,0,0,{"$f":"SUM(AC43:AZ43)","v":0},{"$f":"IF(AC26=\"P\",AC42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB43:BY43)","v":0},{"$f":"IF(BB26=\"P\",BB42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA43:CX43)","v":500.3988331459999},{"$f":"IF(CA26=\"P\",CA42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500.3988331459999,0,0,0,0,0,0]
["  Cheia",136180.38780800681,5769.8082759554991,{"$f":"IF(D26=\"C\",D42,0)","v":0},0,0,0,0,0,0,0,0,192.99745530299998,779.59824971900002,769.17666048003252,577.28432469197458,1899.216112138,230.09984746501323,211.87442958047927,1109.5611965779999,0,0,0,0,0,0,0,2311.1514342464598,{"$f":"IF(AC26=\"C\",AC42,0)","v":0},0,0,0,0,0,0,0,0,0,198.32010658335139,0,577.28432469197458,0,0,0,1035.1481698251337,500.3988331459999,0,0,0,0,0,0,0,{"$f":"IF(BB26=\"C\",BB42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5769.8082759554991,{"$f":"IF(CA26=\"C\",CA42,0)","v":0},0,0,0,0,0,0,0,0,192.99745530299998,779.59824971900002,769.17666048003252,577.28432469197458,1899.216112138,230.09984746501323,211.87442958047927,1109.5611965779999,0,0,0,0,0,0,0]
["  Vazio",21969.769878679232,0,{"$f":"IF(D26=\"V\",D42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2092.2135674410001,{"$f":"IF(AC26=\"V\",AC42,0)","v":0},0,0,0,0,0,0,0,0,192.99745530299998,0,0,0,1899.216112138,0,0,0,0,0,0,0,0,0,0,3400.2289022288073,{"$f":"IF(BB26=\"V\",BB42,0)","v":0},0,0,0,0,0,0,0,0,192.99745530299998,0,0,149.80289844564538,1899.216112138,0,0,657.81360319616203,500.3988331459999,0,0,0,0,0,0,0,{"$f":"IF(CA26=\"V\",CA42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D26=\"SV\",D42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC26=\"SV\",AC42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB26=\"SV\",BB42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA26=\"SV\",CA42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",150135.76198789198,4372.9493576915011,{"$f":"D40+D41-D42","v":0},{"$f":"E40+E41-E42","v":0},0,0,0,0,0,0,0,0,0,475.75395019396751,972.22746769802541,0,1542.2074389579868,1382.7605008415208,0,0,0,0,0,0,0,0,6239.7914651055426,0,0,0,0,0,0,0,0,0,0,581.27814313564863,1244.930610674,972.22746769802541,0,1772.3072864230001,1594.634930422,74.413026752866244,0,0,0,0,0,0,0,7242.9275645641937,0,0,0,0,0,0,0,0,0,0,779.59824971900002,1244.930610674,1399.7088939443547,0,1772.3072864230001,{"$f":"BQ40+BQ41-BQ42","v":1594.634930422},451.74759338183787,0,0,0,0,0,0,0,4372.9493576915029,0,0,0,0,0,0,0,0,0,0,0,475.75395019396751,972.22746769802541,0,1542.2074389579868,1382.7605008415208,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B47=0,0,B47/B40)","v":0.43376813489248894},0.3916603740124347,0,0,0,0,0,0,0,0,0,0,0,0.36514143293314921,0.60480269712519308,0,0.84259482022384802,0.8367005170878441,0,0,0,0,0,0,0,0,0.5588628769926961,0,0,0,0,0,{"$f":"IF(AH47=0,0,AH47/AH40)","v":0},0,0,0,0,0.69398204130758101,0.955484966332937,0.60480269712519308,0,0.96831133196581964,0.96490452977101859,6.3733727166475782E-2,0,0,0,0,0,0,0,0.64870811135570228,0,0,0,0,0,0,0,0,0,0,0.93075439207345767,0.955484966332937,{"$f":"IF(BN47=0,0,BN47/BN40)","v":0.87073009390700007},0,0.96831133196581964,0.96490452977101859,0.38691555929219207,0,0,0,0,0,0,0,0.39166037401243486,0,0,0,0,0,0,0,0,0,0,0,0.36514143293314921,0.60480269712519308,0,0.84259482022384802,0.8367005170878441,0,0,0,{"$f":"IF(CT47=0,0,CT47/CT40)","v":0},0,0,0,0]
[]
["FEBRUARY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB55+4*BA55+16*C55+BZ55*4","v":2489010.6812427174},92629.583599379199,2966.1821650978459,2796.6869978783652,2796.6869978783652,2711.9379795180325,2711.9379795180325,2796.6869978783652,2881.434103237907,3135.6782888177231,3728.9147218372937,4322.1297126114005,4576.3953404366766,4491.647278576741,4406.9036979506845,4491.647278576741,4406.9036979506845,4322.1297126114005,4322.1297126114005,4406.9036979506845,4745.8914641565534,5000.1356497363686,4745.8914641565534,4237.403092996924,3983.1589074171075,3644.1666599773544,81722.942519015895,2803.6475810152806,2643.4376215716757,2643.4376215716757,2563.3334512210195,2536.350993839746,2587.7863032227997,2608.8663480519194,2367.9635957447326,2801.1049939826444,3246.7485045810968,3437.7337107329267,3387.478883860304,4384.6493244570074,4156.1416385093435,3946.1843920113083,3870.2962306264749,3870.2962306264749,4033.8773785004469,4344.1756383850952,4483.3360449580796,4255.3770371105829,3799.4373262356594,3611.1540987355365,3340.1275694640599,77381.809794767527,2951.207980016085,2782.5659174438688,2782.5659174438688,2698.2457381273884,2698.2457381273884,2782.5659174438688,2608.8663480519194,2131.1672361702599,2520.9944945843808,2922.073654122988,3093.9603396596335,3048.7309954742736,3946.1843920113083,3740.5274746584096,3551.5659528101774,3483.2666075638263,3483.2666075638263,3630.4896406504026,3909.7580745465866,4035.0024404622704,3829.8393333995255,3799.4373262356594,3611.1540987355365,3340.1275694640599,92629.583599379199,2966.1821650978459,2796.6869978783652,2796.6869978783652,2711.9379795180325,2711.9379795180325,2796.6869978783652,2881.434103237907,3135.6782888177231,3728.9147218372937,4322.1297126114005,4576.3953404366766,4491.647278576741,4406.9036979506845,4491.647278576741,4406.9036979506845,4322.1297126114005,4322.1297126114005,4406.9036979506845,4745.8914641565534,5000.1356497363686,4745.8914641565534,4237.403092996924,3983.1589074171075,3644.1666599773544]
["Electric Boat Demand",{"$f":"4*AB56+4*BA56+16*C56+BZ56*4","v":336000},12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0,12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0,12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0,12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0]
["Self-Consumption",{"$f":"4*AB57+4*BA57+16*C57+BZ57*4","v":38976},{"$f":"SUM(D57:AA57)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(AC57:AZ57)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(BB57:BY57)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"BA57","v":1392},{"$f":"BB57","v":58},{"$f":"BC57","v":58},{"$f":"BD57","v":58},{"$f":"BE57","v":58},{"$f":"BF57","v":58},{"$f":"BG57","v":58},{"$f":"BH57","v":58},{"$f":"BI57","v":58},{"$f":"BJ57","v":58},{"$f":"BK57","v":58},{"$f":"BL57","v":58},{"$f":"BM57","v":58},{"$f":"BN57","v":58},{"$f":"BO57","v":58},{"$f":"BP57","v":58},{"$f":"BQ57","v":58},{"$f":"BR57","v":58},{"$f":"BS57","v":58},{"$f":"BT57","v":58},{"$f":"BU57","v":58},{"$f":"BV57","v":58},{"$f":"BW57","v":58},{"$f":"BX57","v":58},{"$f":"BY57","v":58}]
["Demand Including Self-Consumption",{"$f":"SUM(B55:B57)","v":2863986.6812427174},106021.5835993792,3024.1821650978459,2854.6869978783652,2854.6869978783652,2769.9379795180325,2769.9379795180325,2854.6869978783652,2939.434103237907,3193.6782888177231,3786.9147218372937,7380.1297126114005,4634.3953404366766,4549.647278576741,4464.9036979506845,7549.647278576741,4464.9036979506845,4380.1297126114005,4380.1297126114005,7464.9036979506845,4803.8914641565534,5058.1356497363686,7803.8914641565534,4295.403092996924,4041.1589074171075,3702.1666599773544,95114.942519015895,2861.6475810152806,2701.4376215716757,2701.4376215716757,2621.3334512210195,2594.350993839746,{"$f":"SUM(AH55:AH57)","v":2645.7863032227997},2666.8663480519194,2425.9635957447326,2859.1049939826444,6304.7485045810972,3495.7337107329267,3445.478883860304,4442.6493244570074,7214.1416385093435,4004.1843920113083,3928.2962306264749,3928.2962306264749,7091.8773785004469,4402.1756383850952,4541.3360449580796,7313.3770371105829,3857.4373262356594,3669.1540987355365,3398.1275694640599,90773.809794767527,3009.207980016085,2840.5659174438688,2840.5659174438688,2756.2457381273884,2756.2457381273884,2840.5659174438688,2666.8663480519194,2189.1672361702599,2578.9944945843808,5980.073654122988,3151.9603396596335,3106.7309954742736,{"$f":"SUM(BN55:BN57)","v":4004.1843920113083},6798.5274746584091,3609.5659528101774,3541.2666075638263,3541.2666075638263,6688.4896406504031,3967.7580745465866,4093.0024404622704,6887.8393333995255,3857.4373262356594,3669.1540987355365,3398.1275694640599,106021.5835993792,3024.1821650978459,2854.6869978783652,2854.6869978783652,2769.9379795180325,2769.9379795180325,2854.6869978783652,2939.434103237907,3193.6782888177231,3786.9147218372937,7380.1297126114005,4634.3953404366766,4549.647278576741,4464.9036979506845,7549.647278576741,4464.9036979506845,4380.1297126114005,4380.1297126114005,7464.9036979506845,4803.8914641565534,{"$f":"SUM(CT55:CT57)","v":5058.1356497363686},7803.8914641565534,4295.403092996924,4041.1589074171075,3702.1666599773544]
[null,{"$f":"4*AB59+4*BA59+16*C59+BZ59*4","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(L58:V58)","v":57859.596315270261},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK58:AU58)","v":51116.68692627312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ58:BT58)","v":46968.818233645827}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB61+4*BA61+16*C61+BZ61*4","v":1482521.7987147623},52947.207096955797,1483.0373450479397,1483.0373450479397,1483.0373450479397,1186.5020621308277,889.87654659812063,1186.5020621308277,1483.0373450479397,1483.0373450479397,2224.6481189103092,2373.0041242616553,2669.629639794362,2966.2669015847146,2966.2669015847146,2669.629639794362,3262.8806708597758,3262.8806708597758,2076.3786087289477,2373.0041242616553,2966.2669015847146,2966.2669015847146,2669.629639794362,2669.629639794362,2373.0041242616553,1779.7530931962413,52947.207096955797,1483.0373450479397,1483.0373450479397,1483.0373450479397,1186.5020621308277,889.87654659812063,1186.5020621308277,1483.0373450479397,1483.0373450479397,2224.6481189103092,2373.0041242616553,2669.629639794362,2966.2669015847146,2966.2669015847146,2669.629639794362,3262.8806708597758,3262.8806708597758,2076.3786087289477,2373.0041242616553,2966.2669015847146,2966.2669015847146,2669.629639794362,2669.629639794362,2373.0041242616553,1779.7530931962413,52947.207096955797,1483.0373450479397,1483.0373450479397,1483.0373450479397,1186.5020621308277,889.87654659812063,1186.5020621308277,1483.0373450479397,1483.0373450479397,2224.6481189103092,2373.0041242616553,2669.629639794362,2966.2669015847146,2966.2669015847146,2669.629639794362,3262.8806708597758,3262.8806708597758,2076.3786087289477,2373.0041242616553,2966.2669015847146,2966.2669015847146,2669.629639794362,2669.629639794362,2373.0041242616553,1779.7530931962413,52947.207096955797,1483.0373450479397,1483.0373450479397,1483.0373450479397,1186.5020621308277,889.87654659812063,1186.5020621308277,1483.0373450479397,1483.0373450479397,2224.6481189103092,2373.0041242616553,2669.629639794362,2966.2669015847146,2966.2669015847146,2669.629639794362,3262.8806708597758,3262.8806708597758,2076.3786087289477,2373.0041242616553,2966.2669015847146,2966.2669015847146,2669.629639794362,2669.629639794362,2373.0041242616553,1779.7530931962413]
["   PV",140919.58874458872,{"$f":"SUM(D62:AA62)","v":5032.8424551638827},{"$f":"Inputs!$E$43/Inputs!$E$31*D73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*L73","v":36.110080395794675},{"$f":"Inputs!$E$43/Inputs!$E$31*M73","v":227.94488249845392},{"$f":"Inputs!$E$43/Inputs!$E$31*N73","v":402.85308441558431},{"$f":"Inputs!$E$43/Inputs!$E$31*O73","v":651.10988713667268},{"$f":"Inputs!$E$43/Inputs!$E$31*P73","v":727.84380797773645},{"$f":"Inputs!$E$43/Inputs!$E$31*Q73","v":690.60528756957319},{"$f":"Inputs!$E$43/Inputs!$E$31*R73","v":769.5960884353741},{"$f":"Inputs!$E$43/Inputs!$E$31*S73","v":710.91720779220771},{"$f":"Inputs!$E$43/Inputs!$E$31*T73","v":521.33928571428567},{"$f":"Inputs!$E$43/Inputs!$E$31*U73","v":274.2109230055658},{"$f":"Inputs!$E$43/Inputs!$E$31*V73","v":20.311920222634505},{"$f":"Inputs!$E$43/Inputs!$E$31*W73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA73","v":0},{"$f":"C62","v":5032.8424551638827},{"$f":"D62","v":0},{"$f":"E62","v":0},{"$f":"F62","v":0},{"$f":"G62","v":0},{"$f":"H62","v":0},{"$f":"I62","v":0},{"$f":"J62","v":0},{"$f":"K62","v":0},{"$f":"L62","v":36.110080395794675},{"$f":"M62","v":227.94488249845392},{"$f":"N62","v":402.85308441558431},{"$f":"O62","v":651.10988713667268},{"$f":"P62","v":727.84380797773645},{"$f":"Q62","v":690.60528756957319},{"$f":"R62","v":769.5960884353741},{"$f":"S62","v":710.91720779220771},{"$f":"T62","v":521.33928571428567},{"$f":"U62","v":274.2109230055658},{"$f":"V62","v":20.311920222634505},{"$f":"W62","v":0},{"$f":"X62","v":0},{"$f":"Y62","v":0},{"$f":"Z62","v":0},{"$f":"AA62","v":0},{"$f":"AB62","v":5032.8424551638827},{"$f":"AC62","v":0},{"$f":"AD62","v":0},{"$f":"AE62","v":0},{"$f":"AF62","v":0},{"$f":"AG62","v":0},{"$f":"AH62","v":0},{"$f":"AI62","v":0},{"$f":"AJ62","v":0},{"$f":"AK62","v":36.110080395794675},{"$f":"AL62","v":227.94488249845392},{"$f":"AM62","v":402.85308441558431},{"$f":"AN62","v":651.10988713667268},{"$f":"AO62","v":727.84380797773645},{"$f":"AP62","v":690.60528756957319},{"$f":"AQ62","v":769.5960884353741},{"$f":"AR62","v":710.91720779220771},{"$f":"AS62","v":521.33928571428567},{"$f":"AT62","v":274.2109230055658},{"$f":"AU62","v":20.311920222634505},{"$f":"AV62","v":0},{"$f":"AW62","v":0},{"$f":"AX62","v":0},{"$f":"AY62","v":0},{"$f":"AZ62","v":0},{"$f":"BA62","v":5032.8424551638827},{"$f":"BB62","v":0},{"$f":"BC62","v":0},{"$f":"BD62","v":0},{"$f":"BE62","v":0},{"$f":"BF62","v":0},{"$f":"BG62","v":0},{"$f":"BH62","v":0},{"$f":"BI62","v":0},{"$f":"BJ62","v":36.110080395794675},{"$f":"BK62","v":227.94488249845392},{"$f":"BL62","v":402.85308441558431},{"$f":"BM62","v":651.10988713667268},{"$f":"BN62","v":727.84380797773645},{"$f":"BO62","v":690.60528756957319},{"$f":"BP62","v":769.5960884353741},{"$f":"BQ62","v":710.91720779220771},{"$f":"BR62","v":521.33928571428567},{"$f":"BS62","v":274.2109230055658},{"$f":"BT62","v":20.311920222634505},{"$f":"BU62","v":0},{"$f":"BV62","v":0},{"$f":"BW62","v":0},{"$f":"BX62","v":0},{"$f":"BY62","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B61:B62)","v":1623441.387459351},57980.049552119679,1483.0373450479397,1483.0373450479397,1483.0373450479397,1186.5020621308277,889.87654659812063,1186.5020621308277,1483.0373450479397,1483.0373450479397,2260.758199306104,2600.9490067601091,3072.4827242099464,3617.3767887213871,3694.1107095624511,3360.2349273639352,4032.4767592951498,3973.7978786519834,2597.7178944432335,2647.2150472672211,2986.578821807349,2966.2669015847146,2669.629639794362,2669.629639794362,2373.0041242616553,1779.7530931962413,57980.049552119679,1483.0373450479397,1483.0373450479397,1483.0373450479397,1186.5020621308277,889.87654659812063,{"$f":"SUM(AH61:AH62)","v":1186.5020621308277},1483.0373450479397,1483.0373450479397,2260.758199306104,2600.9490067601091,3072.4827242099464,3617.3767887213871,3694.1107095624511,3360.2349273639352,4032.4767592951498,3973.7978786519834,2597.7178944432335,2647.2150472672211,2986.578821807349,2966.2669015847146,2669.629639794362,2669.629639794362,2373.0041242616553,1779.7530931962413,57980.049552119679,1483.0373450479397,1483.0373450479397,1483.0373450479397,1186.5020621308277,889.87654659812063,1186.5020621308277,1483.0373450479397,1483.0373450479397,2260.758199306104,2600.9490067601091,3072.4827242099464,3617.3767887213871,{"$f":"SUM(BN61:BN62)","v":3694.1107095624511},3360.2349273639352,4032.4767592951498,3973.7978786519834,2597.7178944432335,2647.2150472672211,2986.578821807349,2966.2669015847146,2669.629639794362,2669.629639794362,2373.0041242616553,1779.7530931962413,57980.049552119679,1483.0373450479397,1483.0373450479397,1483.0373450479397,1186.5020621308277,889.87654659812063,1186.5020621308277,1483.0373450479397,1483.0373450479397,2260.758199306104,2600.9490067601091,3072.4827242099464,3617.3767887213871,3694.1107095624511,3360.2349273639352,4032.4767592951498,3973.7978786519834,2597.7178944432335,2647.2150472672211,2986.578821807349,{"$f":"SUM(CT61:CT62)","v":2966.2669015847146},2669.629639794362,2669.629639794362,2373.0041242616553,1779.7530931962413]
[null,{"$f":"4*AB64+4*BA64+16*C64+BZ64*4","v":0}]
["Minimum Non-Renewables Production",340704,{"$f":"SUM(D65:AA65)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(AC65:AZ65)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(BB65:BY65)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(CA65:CX65)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507}]
["Losses",-162344.13874593514,-5798.004955211969,{"$f":"0.1*D63*-1","v":-148.30373450479397},-148.30373450479397,-148.30373450479397,-118.65020621308277,-88.987654659812065,-118.65020621308277,-148.30373450479397,-148.30373450479397,-226.07581993061041,-260.09490067601092,-307.24827242099468,-361.73767887213876,-369.41107095624511,-336.02349273639356,-403.24767592951503,-397.37978786519835,-259.77178944432336,-264.72150472672212,-298.65788218073493,-296.62669015847149,-266.96296397943621,-266.96296397943621,-237.30041242616554,-177.97530931962413,-5798.004955211969,{"$f":"0.1*AC63*-1","v":-148.30373450479397},-148.30373450479397,-148.30373450479397,-118.65020621308277,-88.987654659812065,-118.65020621308277,-148.30373450479397,-148.30373450479397,-226.07581993061041,-260.09490067601092,-307.24827242099468,-361.73767887213876,-369.41107095624511,-336.02349273639356,-403.24767592951503,-397.37978786519835,-259.77178944432336,-264.72150472672212,-298.65788218073493,-296.62669015847149,-266.96296397943621,-266.96296397943621,-237.30041242616554,-177.97530931962413,-5798.004955211969,{"$f":"0.1*BB63*-1","v":-148.30373450479397},-148.30373450479397,-148.30373450479397,-118.65020621308277,-88.987654659812065,-118.65020621308277,-148.30373450479397,-148.30373450479397,-226.07581993061041,-260.09490067601092,-307.24827242099468,-361.73767887213876,-369.41107095624511,-336.02349273639356,-403.24767592951503,-397.37978786519835,-259.77178944432336,-264.72150472672212,-298.65788218073493,-296.62669015847149,-266.96296397943621,-266.96296397943621,-237.30041242616554,-177.97530931962413,-5798.004955211969,{"$f":"0.1*CA63*-1","v":-148.30373450479397},-148.30373450479397,-148.30373450479397,-118.65020621308277,-88.987654659812065,-118.65020621308277,-148.30373450479397,-148.30373450479397,-226.07581993061041,-260.09490067601092,-307.24827242099468,-361.73767887213876,-369.41107095624511,-336.02349273639356,-403.24767592951503,-397.37978786519835,-259.77178944432336,-264.72150472672212,-298.65788218073493,-296.62669015847149,-266.96296397943621,-266.96296397943621,-237.30041242616554,-177.97530931962413]
["Net Projected Demand (Surplus)",1062185.4325293018,{"$f":"C58-C63-C65-C66","v":41671.539002471487},1182.4485545547002,1012.9533873352195,1012.9533873352195,1195.0861236002877,1462.0490875797241,1279.8351419606204,1097.7004926947614,1351.9446782745774,1245.2323424618,4532.2756065273024,1362.160888647725,787.0081687274926,633.20405934447854,4018.4358439491998,328.67461458504977,296.71162182461541,1535.1836076124903,4575.4101554101853,1608.9705245299394,1881.4954383101256,4894.2247883416276,1385.7364171819981,1398.4551955816178,1593.3888761007372,30764.897922108183,1019.9139704721349,859.70401102852998,859.70401102852998,1046.4815953032746,1286.4621019014376,1070.9344473050548,{"$f":"AI58-AI63-AI65-AI66","v":825.13273750877374},584.22998520158694,317.42261460715082,3456.8943984969992,223.49925894397506,-317.16022598894438,610.94968585080142,3682.9302038818018,-132.04469135432646,-155.12186016031018,1083.3501256275647,4202.3838359599476,1207.2546987584813,1364.6958335318366,4403.710361295658,947.77065042073355,1026.4503869000469,1289.3497855874427,26423.765197859815,1167.4743694729393,998.8323069007231,998.8323069007231,1181.3938822096436,1448.35684618908,1265.7140615261239,825.13273750877374,347.43362562711422,37.312115208887292,3132.21954803889,-120.27411212931815,-655.90811437497473,172.48475340510231,{"$f":"BO58-BO63-BO65-BO66","v":3267.3160400308675},-526.66313055545743,-542.15148322295886,696.32050256491607,3798.9960981099043,772.83713491997264,916.36222903602743,3978.1726575846001,947.77065042073355,1026.4503869000469,1289.3497855874427,41671.539002471487,1182.4485545547002,1012.9533873352195,1012.9533873352195,1195.0861236002877,1462.0490875797241,1279.8351419606204,1097.7004926947614,1351.9446782745774,1245.2323424618,4532.2756065273024,1362.160888647725,787.0081687274926,633.20405934447854,4018.4358439491998,328.67461458504977,296.71162182461541,1535.1836076124903,4575.4101554101853,1608.9705245299394,1881.4954383101256,{"$f":"CU58-CU63-CU65-CU66","v":4894.2247883416276},1385.7364171819981,1398.4551955816178,1593.3888761007372]
[]
["FORÇA PRODUCTION AND SALES"]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D70","v":"V"},{"$f":"E70","v":"SV"},{"$f":"F70","v":"SV"},{"$f":"G70","v":"SV"},{"$f":"H70","v":"SV"},{"$f":"I70","v":"SV"},{"$f":"J70","v":"C"},{"$f":"K70","v":"C"},{"$f":"L70","v":"C"},{"$f":"M70","v":"C"},{"$f":"N70","v":"C"},{"$f":"O70","v":"C"},{"$f":"P70","v":"C"},{"$f":"Q70","v":"C"},{"$f":"R70","v":"C"},{"$f":"S70","v":"C"},{"$f":"T70","v":"C"},{"$f":"U70","v":"P"},{"$f":"V70","v":"P"},{"$f":"W70","v":"P"},{"$f":"X70","v":"P"},{"$f":"Y70","v":"V"},{"$f":"Z70","v":"V"},{"$f":"AA70","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB73+4*BA73+16*C73+BZ73*4","v":364587.16},{"$f":"SUM(D73:AA73)","v":13020.97},{"$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":93.423999999999992},{"$f":"'Hourly Production'!K16*1","v":589.73900000000003},{"$f":"'Hourly Production'!L16*1","v":1042.2614999999998},{"$f":"'Hourly Production'!M16*1","v":1684.5514999999998},{"$f":"'Hourly Production'!N16*1","v":1883.0774999999999},{"$f":"'Hourly Production'!O16*1","v":1786.7339999999999},{"$f":"'Hourly Production'!P16*1","v":1991.0989999999999},{"$f":"'Hourly Production'!Q16*1","v":1839.2849999999999},{"$f":"'Hourly Production'!R16*1","v":1348.809},{"$f":"'Hourly Production'!S16*1","v":709.43849999999998},{"$f":"'Hourly Production'!T16*1","v":52.550999999999995},{"$f":"'Hourly Production'!U16*1","v":0},{"$f":"'Hourly Production'!V16*1","v":0},{"$f":"'Hourly Production'!W16*1","v":0},{"$f":"'Hourly Production'!X16*1","v":0},{"$f":"'Hourly Production'!Y16*1","v":0},{"$f":"SUM(AC73:AZ73)","v":13020.97},{"$f":"D73","v":0},{"$f":"E73","v":0},0,0,0,0,0,0,93.423999999999992,589.73900000000003,1042.2614999999998,1684.5514999999998,1883.0774999999999,1786.7339999999999,1991.0989999999999,1839.2849999999999,1348.809,709.43849999999998,52.550999999999995,0,0,0,{"$f":"Z73","v":0},{"$f":"AA73","v":0},{"$f":"SUM(BB73:BY73)","v":13020.97},{"$f":"AC73","v":0},0,0,0,0,0,0,0,93.423999999999992,589.73900000000003,1042.2614999999998,1684.5514999999998,1883.0774999999999,1786.7339999999999,1991.0989999999999,1839.2849999999999,1348.809,709.43849999999998,52.550999999999995,0,0,0,{"$f":"AY73","v":0},0,{"$f":"SUM(CA73:CX73)","v":13020.97},{"$f":"BB73","v":0},0,0,0,0,0,0,0,93.423999999999992,589.73900000000003,1042.2614999999998,1684.5514999999998,1883.0774999999999,1786.7339999999999,1991.0989999999999,1839.2849999999999,1348.809,709.43849999999998,52.550999999999995,0,0,0,0,0]
["AC Losses",{"$f":"4*AB74+4*BA74+16*C74+BZ74*4","v":-12401.067660239996},{"$f":"SUM(D74:AA74)","v":-442.89527357999987},{"$f":"Inputs!$E$51*D73*-1","v":0},{"$f":"Inputs!$E$51*E73*-1","v":0},{"$f":"Inputs!$E$51*F73*-1","v":0},{"$f":"Inputs!$E$51*G73*-1","v":0},{"$f":"Inputs!$E$51*H73*-1","v":0},{"$f":"Inputs!$E$51*I73*-1","v":0},{"$f":"Inputs!$E$51*J73*-1","v":0},{"$f":"Inputs!$E$51*K73*-1","v":0},{"$f":"Inputs!$E$51*L73*-1","v":-3.1777239359999987},{"$f":"Inputs!$E$51*M73*-1","v":-20.059382345999996},{"$f":"Inputs!$E$51*N73*-1","v":-35.451482660999986},{"$f":"Inputs!$E$51*O73*-1","v":-57.298334720999975},{"$f":"Inputs!$E$51*P73*-1","v":-64.050998084999975},{"$f":"Inputs!$E$51*Q73*-1","v":-60.773970275999979},{"$f":"Inputs!$E$51*R73*-1","v":-67.725241385999979},{"$f":"Inputs!$E$51*S73*-1","v":-62.561439989999975},{"$f":"Inputs!$E$51*T73*-1","v":-45.878389325999983},{"$f":"Inputs!$E$51*U73*-1","v":-24.13084113899999},{"$f":"Inputs!$E$51*V73*-1","v":-1.7874697139999993},{"$f":"Inputs!$E$51*W73*-1","v":0},{"$f":"Inputs!$E$51*X73*-1","v":0},{"$f":"Inputs!$E$51*Y73*-1","v":0},{"$f":"Inputs!$E$51*Z73*-1","v":0},{"$f":"Inputs!$E$51*AA73*-1","v":0},{"$f":"SUM(AC74:AZ74)","v":-442.89527357999987},{"$f":"Inputs!$E$51*AC73*-1","v":0},{"$f":"Inputs!$E$51*AD73*-1","v":0},{"$f":"Inputs!$E$51*AE73*-1","v":0},{"$f":"Inputs!$E$51*AF73*-1","v":0},{"$f":"Inputs!$E$51*AG73*-1","v":0},{"$f":"Inputs!$E$51*AH73*-1","v":0},{"$f":"Inputs!$E$51*AI73*-1","v":0},{"$f":"Inputs!$E$51*AJ73*-1","v":0},{"$f":"Inputs!$E$51*AK73*-1","v":-3.1777239359999987},{"$f":"Inputs!$E$51*AL73*-1","v":-20.059382345999996},{"$f":"Inputs!$E$51*AM73*-1","v":-35.451482660999986},{"$f":"Inputs!$E$51*AN73*-1","v":-57.298334720999975},{"$f":"Inputs!$E$51*AO73*-1","v":-64.050998084999975},{"$f":"Inputs!$E$51*AP73*-1","v":-60.773970275999979},{"$f":"Inputs!$E$51*AQ73*-1","v":-67.725241385999979},{"$f":"Inputs!$E$51*AR73*-1","v":-62.561439989999975},{"$f":"Inputs!$E$51*AS73*-1","v":-45.878389325999983},{"$f":"Inputs!$E$51*AT73*-1","v":-24.13084113899999},{"$f":"Inputs!$E$51*AU73*-1","v":-1.7874697139999993},{"$f":"Inputs!$E$51*AV73*-1","v":0},{"$f":"Inputs!$E$51*AW73*-1","v":0},{"$f":"Inputs!$E$51*AX73*-1","v":0},{"$f":"Inputs!$E$51*AY73*-1","v":0},{"$f":"Inputs!$E$51*AZ73*-1","v":0},{"$f":"SUM(BB74:BY74)","v":-442.89527357999987},{"$f":"Inputs!$E$51*BB73*-1","v":0},{"$f":"Inputs!$E$51*BC73*-1","v":0},{"$f":"Inputs!$E$51*BD73*-1","v":0},{"$f":"Inputs!$E$51*BE73*-1","v":0},{"$f":"Inputs!$E$51*BF73*-1","v":0},{"$f":"Inputs!$E$51*BG73*-1","v":0},{"$f":"Inputs!$E$51*BH73*-1","v":0},{"$f":"Inputs!$E$51*BI73*-1","v":0},{"$f":"Inputs!$E$51*BJ73*-1","v":-3.1777239359999987},{"$f":"Inputs!$E$51*BK73*-1","v":-20.059382345999996},{"$f":"Inputs!$E$51*BL73*-1","v":-35.451482660999986},{"$f":"Inputs!$E$51*BM73*-1","v":-57.298334720999975},{"$f":"Inputs!$E$51*BN73*-1","v":-64.050998084999975},{"$f":"Inputs!$E$51*BO73*-1","v":-60.773970275999979},{"$f":"Inputs!$E$51*BP73*-1","v":-67.725241385999979},{"$f":"Inputs!$E$51*BQ73*-1","v":-62.561439989999975},{"$f":"Inputs!$E$51*BR73*-1","v":-45.878389325999983},{"$f":"Inputs!$E$51*BS73*-1","v":-24.13084113899999},{"$f":"Inputs!$E$51*BT73*-1","v":-1.7874697139999993},{"$f":"Inputs!$E$51*BU73*-1","v":0},{"$f":"Inputs!$E$51*BV73*-1","v":0},{"$f":"Inputs!$E$51*BW73*-1","v":0},{"$f":"Inputs!$E$51*BX73*-1","v":0},{"$f":"Inputs!$E$51*BY73*-1","v":0},{"$f":"SUM(CA74:CX74)","v":-442.89527357999987},{"$f":"Inputs!$E$51*CA73*-1","v":0},{"$f":"Inputs!$E$51*CB73*-1","v":0},{"$f":"Inputs!$E$51*CC73*-1","v":0},{"$f":"Inputs!$E$51*CD73*-1","v":0},{"$f":"Inputs!$E$51*CE73*-1","v":0},{"$f":"Inputs!$E$51*CF73*-1","v":0},{"$f":"Inputs!$E$51*CG73*-1","v":0},{"$f":"Inputs!$E$51*CH73*-1","v":0},{"$f":"Inputs!$E$51*CI73*-1","v":-3.1777239359999987},{"$f":"Inputs!$E$51*CJ73*-1","v":-20.059382345999996},{"$f":"Inputs!$E$51*CK73*-1","v":-35.451482660999986},{"$f":"Inputs!$E$51*CL73*-1","v":-57.298334720999975},{"$f":"Inputs!$E$51*CM73*-1","v":-64.050998084999975},{"$f":"Inputs!$E$51*CN73*-1","v":-60.773970275999979},{"$f":"Inputs!$E$51*CO73*-1","v":-67.725241385999979},{"$f":"Inputs!$E$51*CP73*-1","v":-62.561439989999975},{"$f":"Inputs!$E$51*CQ73*-1","v":-45.878389325999983},{"$f":"Inputs!$E$51*CR73*-1","v":-24.13084113899999},{"$f":"Inputs!$E$51*CS73*-1","v":-1.7874697139999993},{"$f":"Inputs!$E$51*CT73*-1","v":0},{"$f":"Inputs!$E$51*CU73*-1","v":0},{"$f":"Inputs!$E$51*CV73*-1","v":0},{"$f":"Inputs!$E$51*CW73*-1","v":0},{"$f":"Inputs!$E$51*CX73*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB75+4*BA75+16*C75+BZ75*4","v":352186.09233975998},{"$f":"SUM(D75:AA75)","v":12578.07472642},{"$f":"D73+D74","v":0},{"$f":"E73+E74","v":0},{"$f":"F73+F74","v":0},{"$f":"G73+G74","v":0},{"$f":"H73+H74","v":0},{"$f":"I73+I74","v":0},{"$f":"J73+J74","v":0},{"$f":"K73+K74","v":0},{"$f":"L73+L74","v":90.246276064},{"$f":"M73+M74","v":569.67961765400003},{"$f":"N73+N74","v":1006.8100173389998},{"$f":"O73+O74","v":1627.2531652789999},{"$f":"P73+P74","v":1819.0265019149999},{"$f":"Q73+Q74","v":1725.9600297239999},{"$f":"R73+R74","v":1923.3737586140001},{"$f":"S73+S74","v":1776.7235600099998},{"$f":"T73+T74","v":1302.930610674},{"$f":"U73+U74","v":685.30765886099994},{"$f":"V73+V74","v":50.763530285999998},{"$f":"W73+W74","v":0},{"$f":"X73+X74","v":0},{"$f":"Y73+Y74","v":0},{"$f":"Z73+Z74","v":0},{"$f":"AA73+AA74","v":0},{"$f":"SUM(AC75:AZ75)","v":12578.07472642},{"$f":"AC73+AC74","v":0},{"$f":"AD73+AD74","v":0},{"$f":"AE73+AE74","v":0},{"$f":"AF73+AF74","v":0},{"$f":"AG73+AG74","v":0},{"$f":"AH73+AH74","v":0},{"$f":"AI73+AI74","v":0},{"$f":"AJ73+AJ74","v":0},{"$f":"AK73+AK74","v":90.246276064},{"$f":"AL73+AL74","v":569.67961765400003},{"$f":"AM73+AM74","v":1006.8100173389998},{"$f":"AN73+AN74","v":1627.2531652789999},{"$f":"AO73+AO74","v":1819.0265019149999},{"$f":"AP73+AP74","v":1725.9600297239999},{"$f":"AQ73+AQ74","v":1923.3737586140001},{"$f":"AR73+AR74","v":1776.7235600099998},{"$f":"AS73+AS74","v":1302.930610674},{"$f":"AT73+AT74","v":685.30765886099994},{"$f":"AU73+AU74","v":50.763530285999998},{"$f":"AV73+AV74","v":0},{"$f":"AW73+AW74","v":0},{"$f":"AX73+AX74","v":0},{"$f":"AY73+AY74","v":0},{"$f":"AZ73+AZ74","v":0},12578.07472642,{"$f":"BB73+BB74","v":0},{"$f":"BC73+BC74","v":0},{"$f":"BD73+BD74","v":0},{"$f":"BE73+BE74","v":0},{"$f":"BF73+BF74","v":0},{"$f":"BG73+BG74","v":0},{"$f":"BH73+BH74","v":0},{"$f":"BI73+BI74","v":0},{"$f":"BJ73+BJ74","v":90.246276064},{"$f":"BK73+BK74","v":569.67961765400003},{"$f":"BL73+BL74","v":1006.8100173389998},{"$f":"BM73+BM74","v":1627.2531652789999},{"$f":"BN73+BN74","v":1819.0265019149999},{"$f":"BO73+BO74","v":1725.9600297239999},{"$f":"BP73+BP74","v":1923.3737586140001},{"$f":"BQ73+BQ74","v":1776.7235600099998},{"$f":"BR73+BR74","v":1302.930610674},{"$f":"BS73+BS74","v":685.30765886099994},{"$f":"BT73+BT74","v":50.763530285999998},{"$f":"BU73+BU74","v":0},{"$f":"BV73+BV74","v":0},{"$f":"BW73+BW74","v":0},{"$f":"BX73+BX74","v":0},{"$f":"BY73+BY74","v":0},12578.07472642,{"$f":"CA73+CA74","v":0},{"$f":"CB73+CB74","v":0},{"$f":"CC73+CC74","v":0},{"$f":"CD73+CD74","v":0},{"$f":"CE73+CE74","v":0},{"$f":"CF73+CF74","v":0},{"$f":"CG73+CG74","v":0},{"$f":"CH73+CH74","v":0},{"$f":"CI73+CI74","v":90.246276064},{"$f":"CJ73+CJ74","v":569.67961765400003},{"$f":"CK73+CK74","v":1006.8100173389998},{"$f":"CL73+CL74","v":1627.2531652789999},{"$f":"CM73+CM74","v":1819.0265019149999},{"$f":"CN73+CN74","v":1725.9600297239999},{"$f":"CO73+CO74","v":1923.3737586140001},{"$f":"CP73+CP74","v":1776.7235600099998},{"$f":"CQ73+CQ74","v":1302.930610674},{"$f":"CR73+CR74","v":685.30765886099994},{"$f":"CS73+CS74","v":50.763530285999998},{"$f":"CT73+CT74","v":0},{"$f":"CU73+CU74","v":0},{"$f":"CV73+CV74","v":0},{"$f":"CW73+CW74","v":0},{"$f":"CX73+CX74","v":0}]
["PV Production used internally",-17661.378848008,{"$f":"SUM(D76:AA76)","v":-630.76353028599999},{"$f":"IF(D75>Inputs!$E$81,Inputs!$E$81,D75)*-1","v":0},{"$f":"IF(E75>Inputs!$E$81,Inputs!$E$81,E75)*-1","v":0},{"$f":"IF(F75>Inputs!$E$81,Inputs!$E$81,F75)*-1","v":0},{"$f":"IF(G75>Inputs!$E$81,Inputs!$E$81,G75)*-1","v":0},{"$f":"IF(H75>Inputs!$E$81,Inputs!$E$81,H75)*-1","v":0},{"$f":"IF(I75>Inputs!$E$81,Inputs!$E$81,I75)*-1","v":0},{"$f":"IF(J75>Inputs!$E$81,Inputs!$E$81,J75)*-1","v":0},{"$f":"IF(K75>Inputs!$E$81,Inputs!$E$81,K75)*-1","v":0},{"$f":"IF(L75>Inputs!$E$81,Inputs!$E$81,L75)*-1","v":-58},{"$f":"IF(M75>Inputs!$E$81,Inputs!$E$81,M75)*-1","v":-58},{"$f":"IF(N75>Inputs!$E$81,Inputs!$E$81,N75)*-1","v":-58},{"$f":"IF(O75>Inputs!$E$81,Inputs!$E$81,O75)*-1","v":-58},{"$f":"IF(P75>Inputs!$E$81,Inputs!$E$81,P75)*-1","v":-58},{"$f":"IF(Q75>Inputs!$E$81,Inputs!$E$81,Q75)*-1","v":-58},{"$f":"IF(R75>Inputs!$E$81,Inputs!$E$81,R75)*-1","v":-58},{"$f":"IF(S75>Inputs!$E$81,Inputs!$E$81,S75)*-1","v":-58},{"$f":"IF(T75>Inputs!$E$81,Inputs!$E$81,T75)*-1","v":-58},{"$f":"IF(U75>Inputs!$E$81,Inputs!$E$81,U75)*-1","v":-58},{"$f":"IF(V75>Inputs!$E$81,Inputs!$E$81,V75)*-1","v":-50.763530285999998},{"$f":"IF(W75>Inputs!$E$81,Inputs!$E$81,W75)*-1","v":0},{"$f":"IF(X75>Inputs!$E$81,Inputs!$E$81,X75)*-1","v":0},{"$f":"IF(Y75>Inputs!$E$81,Inputs!$E$81,Y75)*-1","v":0},{"$f":"IF(Z75>Inputs!$E$81,Inputs!$E$81,Z75)*-1","v":0},{"$f":"IF(AA75>Inputs!$E$81,Inputs!$E$81,AA75)*-1","v":0},{"$f":"SUM(AC76:AZ76)","v":-630.76353028599999},{"$f":"IF(AC75>Inputs!$E$81,Inputs!$E$81,AC75)*-1","v":0},{"$f":"IF(AD75>Inputs!$E$81,Inputs!$E$81,AD75)*-1","v":0},{"$f":"IF(AE75>Inputs!$E$81,Inputs!$E$81,AE75)*-1","v":0},{"$f":"IF(AF75>Inputs!$E$81,Inputs!$E$81,AF75)*-1","v":0},{"$f":"IF(AG75>Inputs!$E$81,Inputs!$E$81,AG75)*-1","v":0},{"$f":"IF(AH75>Inputs!$E$81,Inputs!$E$81,AH75)*-1","v":0},{"$f":"IF(AI75>Inputs!$E$81,Inputs!$E$81,AI75)*-1","v":0},{"$f":"IF(AJ75>Inputs!$E$81,Inputs!$E$81,AJ75)*-1","v":0},{"$f":"IF(AK75>Inputs!$E$81,Inputs!$E$81,AK75)*-1","v":-58},{"$f":"IF(AL75>Inputs!$E$81,Inputs!$E$81,AL75)*-1","v":-58},{"$f":"IF(AM75>Inputs!$E$81,Inputs!$E$81,AM75)*-1","v":-58},{"$f":"IF(AN75>Inputs!$E$81,Inputs!$E$81,AN75)*-1","v":-58},{"$f":"IF(AO75>Inputs!$E$81,Inputs!$E$81,AO75)*-1","v":-58},{"$f":"IF(AP75>Inputs!$E$81,Inputs!$E$81,AP75)*-1","v":-58},{"$f":"IF(AQ75>Inputs!$E$81,Inputs!$E$81,AQ75)*-1","v":-58},{"$f":"IF(AR75>Inputs!$E$81,Inputs!$E$81,AR75)*-1","v":-58},{"$f":"IF(AS75>Inputs!$E$81,Inputs!$E$81,AS75)*-1","v":-58},{"$f":"IF(AT75>Inputs!$E$81,Inputs!$E$81,AT75)*-1","v":-58},{"$f":"IF(AU75>Inputs!$E$81,Inputs!$E$81,AU75)*-1","v":-50.763530285999998},{"$f":"IF(AV75>Inputs!$E$81,Inputs!$E$81,AV75)*-1","v":0},{"$f":"IF(AW75>Inputs!$E$81,Inputs!$E$81,AW75)*-1","v":0},{"$f":"IF(AX75>Inputs!$E$81,Inputs!$E$81,AX75)*-1","v":0},{"$f":"IF(AY75>Inputs!$E$81,Inputs!$E$81,AY75)*-1","v":0},{"$f":"IF(AZ75>Inputs!$E$81,Inputs!$E$81,AZ75)*-1","v":0},{"$f":"SUM(BB76:BY76)","v":-630.76353028599999},{"$f":"IF(BB75>Inputs!$E$81,Inputs!$E$81,BB75)*-1","v":0},{"$f":"IF(BC75>Inputs!$E$81,Inputs!$E$81,BC75)*-1","v":0},{"$f":"IF(BD75>Inputs!$E$81,Inputs!$E$81,BD75)*-1","v":0},{"$f":"IF(BE75>Inputs!$E$81,Inputs!$E$81,BE75)*-1","v":0},{"$f":"IF(BF75>Inputs!$E$81,Inputs!$E$81,BF75)*-1","v":0},{"$f":"IF(BG75>Inputs!$E$81,Inputs!$E$81,BG75)*-1","v":0},{"$f":"IF(BH75>Inputs!$E$81,Inputs!$E$81,BH75)*-1","v":0},{"$f":"IF(BI75>Inputs!$E$81,Inputs!$E$81,BI75)*-1","v":0},{"$f":"IF(BJ75>Inputs!$E$81,Inputs!$E$81,BJ75)*-1","v":-58},{"$f":"IF(BK75>Inputs!$E$81,Inputs!$E$81,BK75)*-1","v":-58},{"$f":"IF(BL75>Inputs!$E$81,Inputs!$E$81,BL75)*-1","v":-58},{"$f":"IF(BM75>Inputs!$E$81,Inputs!$E$81,BM75)*-1","v":-58},{"$f":"IF(BN75>Inputs!$E$81,Inputs!$E$81,BN75)*-1","v":-58},{"$f":"IF(BO75>Inputs!$E$81,Inputs!$E$81,BO75)*-1","v":-58},{"$f":"IF(BP75>Inputs!$E$81,Inputs!$E$81,BP75)*-1","v":-58},{"$f":"IF(BQ75>Inputs!$E$81,Inputs!$E$81,BQ75)*-1","v":-58},{"$f":"IF(BR75>Inputs!$E$81,Inputs!$E$81,BR75)*-1","v":-58},{"$f":"IF(BS75>Inputs!$E$81,Inputs!$E$81,BS75)*-1","v":-58},{"$f":"IF(BT75>Inputs!$E$81,Inputs!$E$81,BT75)*-1","v":-50.763530285999998},{"$f":"IF(BU75>Inputs!$E$81,Inputs!$E$81,BU75)*-1","v":0},{"$f":"IF(BV75>Inputs!$E$81,Inputs!$E$81,BV75)*-1","v":0},{"$f":"IF(BW75>Inputs!$E$81,Inputs!$E$81,BW75)*-1","v":0},{"$f":"IF(BX75>Inputs!$E$81,Inputs!$E$81,BX75)*-1","v":0},{"$f":"IF(BY75>Inputs!$E$81,Inputs!$E$81,BY75)*-1","v":0},{"$f":"SUM(CA76:CX76)","v":-630.76353028599999},{"$f":"IF(CA75>Inputs!$E$81,Inputs!$E$81,CA75)*-1","v":0},{"$f":"IF(CB75>Inputs!$E$81,Inputs!$E$81,CB75)*-1","v":0},{"$f":"IF(CC75>Inputs!$E$81,Inputs!$E$81,CC75)*-1","v":0},{"$f":"IF(CD75>Inputs!$E$81,Inputs!$E$81,CD75)*-1","v":0},{"$f":"IF(CE75>Inputs!$E$81,Inputs!$E$81,CE75)*-1","v":0},{"$f":"IF(CF75>Inputs!$E$81,Inputs!$E$81,CF75)*-1","v":0},{"$f":"IF(CG75>Inputs!$E$81,Inputs!$E$81,CG75)*-1","v":0},{"$f":"IF(CH75>Inputs!$E$81,Inputs!$E$81,CH75)*-1","v":0},{"$f":"IF(CI75>Inputs!$E$81,Inputs!$E$81,CI75)*-1","v":-58},{"$f":"IF(CJ75>Inputs!$E$81,Inputs!$E$81,CJ75)*-1","v":-58},{"$f":"IF(CK75>Inputs!$E$81,Inputs!$E$81,CK75)*-1","v":-58},{"$f":"IF(CL75>Inputs!$E$81,Inputs!$E$81,CL75)*-1","v":-58},{"$f":"IF(CM75>Inputs!$E$81,Inputs!$E$81,CM75)*-1","v":-58},{"$f":"IF(CN75>Inputs!$E$81,Inputs!$E$81,CN75)*-1","v":-58},{"$f":"IF(CO75>Inputs!$E$81,Inputs!$E$81,CO75)*-1","v":-58},{"$f":"IF(CP75>Inputs!$E$81,Inputs!$E$81,CP75)*-1","v":-58},{"$f":"IF(CQ75>Inputs!$E$81,Inputs!$E$81,CQ75)*-1","v":-58},{"$f":"IF(CR75>Inputs!$E$81,Inputs!$E$81,CR75)*-1","v":-58},{"$f":"IF(CS75>Inputs!$E$81,Inputs!$E$81,CS75)*-1","v":-50.763530285999998},{"$f":"IF(CT75>Inputs!$E$81,Inputs!$E$81,CT75)*-1","v":0},{"$f":"IF(CU75>Inputs!$E$81,Inputs!$E$81,CU75)*-1","v":0},{"$f":"IF(CV75>Inputs!$E$81,Inputs!$E$81,CV75)*-1","v":0},{"$f":"IF(CW75>Inputs!$E$81,Inputs!$E$81,CW75)*-1","v":0},{"$f":"IF(CX75>Inputs!$E$81,Inputs!$E$81,CX75)*-1","v":0}]
["Net PV Production Available",334524.71349175199,{"$f":"SUM(D77:AA77)","v":11947.311196134},{"$f":"D75+D76","v":0},{"$f":"E75+E76","v":0},0,0,0,0,0,0,32.246276064,511.67961765400003,948.81001733899984,1569.2531652789999,1761.0265019149999,1667.9600297239999,1865.3737586140001,1718.7235600099998,1244.930610674,627.30765886099994,0,0,0,0,0,0,{"$f":"SUM(AC77:AZ77)","v":11947.311196134},{"$f":"AC75+AC76","v":0},{"$f":"AD75+AD76","v":0},0,0,0,0,0,0,32.246276064,511.67961765400003,948.81001733899984,1569.2531652789999,1761.0265019149999,1667.9600297239999,1865.3737586140001,1718.7235600099998,1244.930610674,627.30765886099994,0,0,0,0,0,0,{"$f":"SUM(BB77:BY77)","v":11947.311196134},{"$f":"BB75+BB76","v":0},{"$f":"BC75+BC76","v":0},0,0,0,0,0,0,32.246276064,511.67961765400003,948.81001733899984,1569.2531652789999,1761.0265019149999,1667.9600297239999,1865.3737586140001,1718.7235600099998,1244.930610674,627.30765886099994,0,0,0,0,0,0,{"$f":"SUM(CA77:CX77)","v":11947.311196134},{"$f":"CA75+CA76","v":0},{"$f":"CB75+CB76","v":0},0,0,0,0,0,0,32.246276064,511.67961765400003,948.81001733899984,1569.2531652789999,1761.0265019149999,1667.9600297239999,1865.3737586140001,1718.7235600099998,1244.930610674,627.30765886099994,0,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB80+4*BA80+16*C80+BZ80*4","v":175430.61945994617},{"$f":"SUM(D80:AA80)","v":7078.5326747976378},{"$f":"IF(D67<0,0,IF(D67>D77,D77,D67))","v":0},{"$f":"IF(E67<0,0,IF(E67>E77,E77,E67))","v":0},0,0,0,0,0,0,32.246276064,511.67961765400003,948.81001733899984,787.0081687274926,633.20405934447854,1667.9600297239999,328.67461458504977,296.71162182461541,1244.930610674,627.30765886099994,0,0,0,0,0,0,{"$f":"SUM(AC80:AZ80)","v":4756.992652725341},{"$f":"IF(AC67<0,0,IF(AC67>AC77,AC77,AC67))","v":0},{"$f":"IF(AD67<0,0,IF(AD67>AD77,AD77,AD67))","v":0},0,0,0,0,0,0,32.246276064,511.67961765400003,223.49925894397506,0,610.94968585080142,1667.9600297239999,0,0,1083.3501256275647,627.30765886099994,0,0,0,0,0,0,{"$f":"SUM(BB80:BY80)","v":3707.998838273018},{"$f":"IF(BB67<0,0,IF(BB67>BB77,BB77,BB67))","v":0},0,0,0,0,0,0,0,32.246276064,511.67961765400003,0,0,172.48475340510231,1667.9600297239999,0,0,696.32050256491607,627.30765886099994,0,0,0,0,0,0,{"$f":"SUM(CA80:CX80)","v":7078.5326747976378},{"$f":"IF(CA67<0,0,IF(CA67>CA77,CA77,CA67))","v":0},{"$f":"IF(CB67<0,0,IF(CB67>CB77,CB77,CB67))","v":0},0,0,0,0,0,0,32.246276064,511.67961765400003,948.81001733899984,787.0081687274926,633.20405934447854,1667.9600297239999,328.67461458504977,296.71162182461541,1244.930610674,627.30765886099994,0,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B67-B80","v":886754.81306935567},{"$f":"C67-C80","v":34593.006327673851},1182.4485545547002,1012.9533873352195,1012.9533873352195,1195.0861236002877,1462.0490875797241,1279.8351419606204,1097.7004926947614,1351.9446782745774,1212.9860663978,4020.5959888733023,413.35087130872512,0,0,2350.4758142251999,0,0,290.25299693849024,3948.1024965491852,1608.9705245299394,1881.4954383101256,4894.2247883416276,1385.7364171819981,1398.4551955816178,1593.3888761007372,26007.905269382842,1019.9139704721349,859.70401102852998,859.70401102852998,1046.4815953032746,1286.4621019014376,1070.9344473050548,825.13273750877374,584.22998520158694,285.17633854315079,2945.2147808429991,0,-317.16022598894438,0,2014.9701741578019,-132.04469135432646,-155.12186016031018,0,3575.0761770989475,1207.2546987584813,1364.6958335318366,4403.710361295658,947.77065042073355,1026.4503869000469,1289.3497855874427,22715.766359586796,1167.4743694729393,998.8323069007231,998.8323069007231,1181.3938822096436,1448.35684618908,1265.7140615261239,825.13273750877374,347.43362562711422,5.0658391448872919,2620.5399303848899,-120.27411212931815,-655.90811437497473,0,{"$f":"BO67-BO80","v":1599.3560103068676},-526.66313055545743,-542.15148322295886,0,3171.6884392489046,772.83713491997264,916.36222903602743,3978.1726575846001,947.77065042073355,1026.4503869000469,1289.3497855874427,34593.006327673851,1182.4485545547002,1012.9533873352195,1012.9533873352195,1195.0861236002877,1462.0490875797241,1279.8351419606204,1097.7004926947614,1351.9446782745774,1212.9860663978,4020.5959888733023,413.35087130872512,0,0,2350.4758142251999,0,0,290.25299693849024,3948.1024965491852,1608.9705245299394,1881.4954383101256,4894.2247883416276,1385.7364171819981,1398.4551955816178,1593.3888761007372]
[]
["Summary"]
["Produced",{"$f":"B75","v":352186.09233975998},{"$f":"SUM(D84:AA84)","v":12578.07472642},{"$f":"D75","v":0},0,0,0,0,0,0,0,90.246276064,569.67961765400003,1006.8100173389998,1627.2531652789999,1819.0265019149999,1725.9600297239999,1923.3737586140001,1776.7235600099998,1302.930610674,685.30765886099994,50.763530285999998,0,0,0,0,0,12578.07472642,0,0,0,0,0,0,0,{"$f":"AJ75","v":0},90.246276064,569.67961765400003,1006.8100173389998,1627.2531652789999,1819.0265019149999,1725.9600297239999,1923.3737586140001,1776.7235600099998,1302.930610674,685.30765886099994,50.763530285999998,0,0,0,0,0,12578.07472642,0,0,0,0,0,0,0,0,90.246276064,569.67961765400003,1006.8100173389998,1627.2531652789999,1819.0265019149999,1725.9600297239999,{"$f":"BP75","v":1923.3737586140001},1776.7235600099998,1302.930610674,685.30765886099994,50.763530285999998,0,0,0,0,0,12578.07472642,0,0,0,0,0,0,0,0,90.246276064,569.67961765400003,1006.8100173389998,1627.2531652789999,1819.0265019149999,1725.9600297239999,1923.3737586140001,1776.7235600099998,1302.930610674,685.30765886099994,50.763530285999998,0,0,0,0,0]
["Used",{"$f":"B76","v":-17661.378848008},{"$f":"C76","v":-630.76353028599999},{"$f":"D76","v":0},0,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-50.763530285999998,0,0,0,0,0,-630.76353028599999,0,0,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-50.763530285999998,0,0,0,0,0,-630.76353028599999,0,0,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,{"$f":"BP76","v":-58},-58,-58,-58,-50.763530285999998,0,0,0,0,0,-630.76353028599999,0,0,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-50.763530285999998,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB86+4*BA86+16*C86+BZ86*4","v":175430.61945994617},{"$f":"SUM(D86:AA86)","v":7078.5326747976378},{"$f":"D80","v":0},{"$f":"E80","v":0},0,0,0,0,0,0,32.246276064,511.67961765400003,948.81001733899984,787.0081687274926,633.20405934447854,1667.9600297239999,328.67461458504977,296.71162182461541,1244.930610674,627.30765886099994,0,0,0,0,0,0,4756.992652725341,0,0,0,0,0,0,0,0,32.246276064,511.67961765400003,223.49925894397506,0,610.94968585080142,1667.9600297239999,0,0,1083.3501256275647,627.30765886099994,0,0,0,0,0,0,3707.998838273018,0,0,0,0,0,0,0,0,32.246276064,511.67961765400003,0,0,172.48475340510231,1667.9600297239999,0,{"$f":"BQ80","v":0},696.32050256491607,627.30765886099994,0,0,0,0,0,0,7078.5326747976378,0,0,0,0,0,0,0,0,32.246276064,511.67961765400003,948.81001733899984,787.0081687274926,633.20405934447854,1667.9600297239999,328.67461458504977,296.71162182461541,1244.930610674,627.30765886099994,0,0,0,0,0,0]
["  Ponta",12546.15317722,{"$f":"SUM(D87:AA87)","v":627.30765886099994},{"$f":"IF(D70=\"P\",D86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,627.30765886099994,0,0,0,0,0,0,{"$f":"SUM(AC87:AZ87)","v":0},{"$f":"IF(AC70=\"P\",AC86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB87:BY87)","v":0},{"$f":"IF(BB70=\"P\",BB86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA87:CX87)","v":627.30765886099994},{"$f":"IF(CA70=\"P\",CA86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,627.30765886099994,0,0,0,0,0,0]
["  Cheia",139204.92723586611,6451.2250159366376,{"$f":"IF(D70=\"C\",D86,0)","v":0},0,0,0,0,0,0,0,32.246276064,511.67961765400003,948.81001733899984,787.0081687274926,633.20405934447854,1667.9600297239999,328.67461458504977,296.71162182461541,1244.930610674,0,0,0,0,0,0,0,2545.1067292833413,{"$f":"IF(AC70=\"C\",AC86,0)","v":0},0,0,0,0,0,0,0,0,0,223.49925894397506,0,610.94968585080142,0,0,0,1083.3501256275647,627.30765886099994,0,0,0,0,0,0,0,{"$f":"IF(BB70=\"C\",BB86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6451.2250159366376,{"$f":"IF(CA70=\"C\",CA86,0)","v":0},0,0,0,0,0,0,0,32.246276064,511.67961765400003,948.81001733899984,787.0081687274926,633.20405934447854,1667.9600297239999,328.67461458504977,296.71162182461541,1244.930610674,0,0,0,0,0,0,0]
["  Vazio",23679.539046860071,0,{"$f":"IF(D70=\"V\",D86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2211.8859234419997,{"$f":"IF(AC70=\"V\",AC86,0)","v":0},0,0,0,0,0,0,0,32.246276064,511.67961765400003,0,0,0,1667.9600297239999,0,0,0,0,0,0,0,0,0,0,3707.998838273018,{"$f":"IF(BB70=\"V\",BB86,0)","v":0},0,0,0,0,0,0,0,32.246276064,511.67961765400003,0,0,172.48475340510231,1667.9600297239999,0,0,696.32050256491607,627.30765886099994,0,0,0,0,0,0,0,{"$f":"IF(CA70=\"V\",CA86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D70=\"SV\",D86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC70=\"SV\",AC86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB70=\"SV\",BB86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA70=\"SV\",CA86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",159094.09403180581,4868.7785213363632,{"$f":"D84+D85-D86","v":0},{"$f":"E84+E85-E86","v":0},0,0,0,0,0,0,0,0,0,782.24499655150726,1127.8224425705214,0,1536.6991440289503,1422.0119381853845,0,0,0,0,0,0,0,0,7190.318543408659,0,0,0,0,0,0,0,0,0,0,725.31075839502478,1569.2531652789999,1150.0768160641985,0,1865.3737586140001,1718.7235600099998,161.58048504643534,0,0,0,0,0,0,0,8239.3123578609811,0,0,0,0,0,0,0,0,0,0,948.81001733899984,1569.2531652789999,1588.5417485098976,0,1865.3737586140001,{"$f":"BQ84+BQ85-BQ86","v":1718.7235600099998},548.61010810908397,0,0,0,0,0,0,0,4868.7785213363622,0,0,0,0,0,0,0,0,0,0,0,782.24499655150726,1127.8224425705214,0,1536.6991440289503,1422.0119381853845,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B91=0,0,B91/B84)","v":0.45173303969744782},0.38708456001693081,0,0,0,0,0,0,0,0,0,0,0,0.48071499459482558,0.62001429961751198,0,0.79896023180450848,0.80035632452432892,0,0,0,0,0,0,0,0,0.57165493923370769,0,0,0,0,0,{"$f":"IF(AH91=0,0,AH91/AH84)","v":0},0,0,0,0,0.72040478928886909,0.96435711342429276,0.63224852131260467,0,0.9698446546126348,0.96735564197748714,0.12401311606521433,0,0,0,0,0,0,0,0.65505353856377291,0,0,0,0,0,0,0,0,0,0,0.94239230937203622,0.96435711342429276,{"$f":"IF(BN91=0,0,BN91/BN84)","v":0.87329225101313424},0,0.9698446546126348,0.96735564197748714,0.42105857642356753,0,0,0,0,0,0,0,0.38708456001693076,0,0,0,0,0,0,0,0,0,0,0,0.48071499459482558,0.62001429961751198,0,0.79896023180450848,0.80035632452432892,0,0,0,{"$f":"IF(CT91=0,0,CT91/CT84)","v":0},0,0,0,0]
[]
["MARCH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"AB99*5+5*BA99+16*C99+BZ99*5","v":2560994.4652867508},86083.854636488017,2756.5737101283503,2599.0552124067308,2599.0552124067308,2520.2959635459197,2520.2959635459197,2599.0552124067308,2677.8144612675401,2914.0922078499702,3465.4069498756403,4016.7216919013104,4252.9994384837391,4174.2401896229294,4095.4809407621196,4174.2401896229294,4095.4809407621196,4016.7216919013104,4016.7216919013104,4095.4809407621196,4410.5179362053605,4646.7913144104696,4410.5179362053605,3937.9624430405006,3701.68469645807,3386.6477010148301,78336.262020013557,2508.4820762167988,2365.126534634077,2365.126534634077,2293.4693268267874,2293.4693268267874,2365.126534634077,2436.8111597534612,2651.8239091434721,3153.5203243868332,3655.216739630192,3870.2294890202029,3798.5585725568667,3726.8810001518632,3798.5585725568667,3726.8810001518632,3655.216739630192,3655.216739630192,3726.8810001518632,4013.5713219468785,4228.5874431530046,4013.5713219468785,3583.5458231668558,3368.5411213399607,3081.8494079234965,72310.441564086883,2315.5219165078142,2183.206378421653,2183.206378421653,2117.0486093785735,2117.0486093785735,2183.206378421653,2249.3641474647343,2447.8374545939746,2910.9418378955374,3374.0462211971003,3572.5195283263415,3506.3617592832607,3440.2039902401816,3506.3617592832607,3440.2039902401816,3374.0462211971003,3374.0462211971003,3440.2039902401816,3704.8350664125028,3903.3083735417435,3704.8350664125028,3307.8884521540199,3109.4151450247782,2844.784068852457,86083.854636488017,2756.5737101283503,2599.0552124067308,2599.0552124067308,2520.2959635459197,2520.2959635459197,2599.0552124067308,2677.8144612675401,2914.0922078499702,3465.4069498756403,4016.7216919013104,4252.9994384837391,4174.2401896229294,4095.4809407621196,4174.2401896229294,4095.4809407621196,4016.7216919013104,4016.7216919013104,4095.4809407621196,4410.5179362053605,4646.7913144104696,4410.5179362053605,3937.9624430405006,3701.68469645807,3386.6477010148301]
["Electric Boat Demand",{"$f":"AB100*5+5*BA100+16*C100+BZ100*5","v":372000},12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0,12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0,12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0,12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0]
["Self-Consumption",{"$f":"AB101*5+5*BA101+16*C101+BZ101*5","v":43152},{"$f":"SUM(D101:AA101)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(AC101:AZ101)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(BB101:BY101)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"BA101","v":1392},{"$f":"BB101","v":58},{"$f":"BC101","v":58},{"$f":"BD101","v":58},{"$f":"BE101","v":58},{"$f":"BF101","v":58},{"$f":"BG101","v":58},{"$f":"BH101","v":58},{"$f":"BI101","v":58},{"$f":"BJ101","v":58},{"$f":"BK101","v":58},{"$f":"BL101","v":58},{"$f":"BM101","v":58},{"$f":"BN101","v":58},{"$f":"BO101","v":58},{"$f":"BP101","v":58},{"$f":"BQ101","v":58},{"$f":"BR101","v":58},{"$f":"BS101","v":58},{"$f":"BT101","v":58},{"$f":"BU101","v":58},{"$f":"BV101","v":58},{"$f":"BW101","v":58},{"$f":"BX101","v":58},{"$f":"BY101","v":58}]
["Demand Including Self-Consumption",{"$f":"SUM(B99:B101)","v":2976146.4652867508},99475.854636488017,2814.5737101283503,2657.0552124067308,2657.0552124067308,2578.2959635459197,2578.2959635459197,2657.0552124067308,2735.8144612675401,2972.0922078499702,3523.4069498756403,7074.7216919013099,4310.9994384837391,4232.2401896229294,4153.4809407621196,7232.2401896229294,4153.4809407621196,4074.7216919013104,4074.7216919013104,7153.4809407621196,4468.5179362053605,4704.7913144104696,7468.5179362053605,3995.9624430405006,3759.68469645807,3444.6477010148301,91728.262020013557,2566.4820762167988,2423.126534634077,2423.126534634077,2351.4693268267874,2351.4693268267874,{"$f":"SUM(AH99:AH101)","v":2423.126534634077},2494.8111597534612,2709.8239091434721,3211.5203243868332,6713.216739630192,3928.2294890202029,3856.5585725568667,3784.8810001518632,6856.5585725568671,3784.8810001518632,3713.216739630192,3713.216739630192,6784.8810001518632,4071.5713219468785,4286.5874431530046,7071.571321946878,3641.5458231668558,3426.5411213399607,3139.8494079234965,85702.441564086883,2373.5219165078142,2241.206378421653,2241.206378421653,2175.0486093785735,2175.0486093785735,2241.206378421653,2307.3641474647343,2505.8374545939746,2968.9418378955374,6432.0462211971007,3630.5195283263415,3564.3617592832607,{"$f":"SUM(BN99:BN101)","v":3498.2039902401816},6564.3617592832607,3498.2039902401816,3432.0462211971003,3432.0462211971003,6498.2039902401812,3762.8350664125028,3961.3083735417435,6762.8350664125028,3365.8884521540199,3167.4151450247782,2902.784068852457,99475.854636488017,2814.5737101283503,2657.0552124067308,2657.0552124067308,2578.2959635459197,2578.2959635459197,2657.0552124067308,2735.8144612675401,2972.0922078499702,3523.4069498756403,7074.7216919013099,4310.9994384837391,4232.2401896229294,4153.4809407621196,7232.2401896229294,4153.4809407621196,4074.7216919013104,4074.7216919013104,7153.4809407621196,4468.5179362053605,{"$f":"SUM(CT99:CT101)","v":4704.7913144104696},7468.5179362053605,3995.9624430405006,3759.68469645807,3444.6477010148301]
[null,{"$f":"AB103*5+5*BA103+16*C103+BZ103*5","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(K102:V102)","v":57424.104809650853},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ102:AU102)","v":53128.555408957298},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI102:BT102)","v":49787.608040106723}]
["Projected Renewables Production"]
["   Wind",{"$f":"AB105*5+5*BA105+16*C105+BZ105*5","v":1082861.2257316338},34931.00728166561,978.47895918597533,978.47895918597533,978.47895918597533,782.7680437184448,587.07603278883346,782.7680437184448,978.47895918597533,978.47895918597533,1467.6900819720836,1565.527892399793,1761.2280983665009,1956.9201092961118,1956.9201092961118,1761.2280983665009,2152.5688168015768,2152.5688168015768,1369.844076507278,1565.527892399793,1956.9201092961118,1956.9201092961118,1761.2280983665009,1761.2280983665009,1565.527892399793,1174.1520655776669,34931.00728166561,978.47895918597533,978.47895918597533,978.47895918597533,782.7680437184448,587.07603278883346,782.7680437184448,978.47895918597533,978.47895918597533,1467.6900819720836,1565.527892399793,1761.2280983665009,1956.9201092961118,1956.9201092961118,1761.2280983665009,2152.5688168015768,2152.5688168015768,1369.844076507278,1565.527892399793,1956.9201092961118,1956.9201092961118,1761.2280983665009,1761.2280983665009,1565.527892399793,1174.1520655776669,34931.00728166561,978.47895918597533,978.47895918597533,978.47895918597533,782.7680437184448,587.07603278883346,782.7680437184448,978.47895918597533,978.47895918597533,1467.6900819720836,1565.527892399793,1761.2280983665009,1956.9201092961118,1956.9201092961118,1761.2280983665009,2152.5688168015768,2152.5688168015768,1369.844076507278,1565.527892399793,1956.9201092961118,1956.9201092961118,1761.2280983665009,1761.2280983665009,1565.527892399793,1174.1520655776669,34931.00728166561,978.47895918597533,978.47895918597533,978.47895918597533,782.7680437184448,587.07603278883346,782.7680437184448,978.47895918597533,978.47895918597533,1467.6900819720836,1565.527892399793,1761.2280983665009,1956.9201092961118,1956.9201092961118,1761.2280983665009,2152.5688168015768,2152.5688168015768,1369.844076507278,1565.527892399793,1956.9201092961118,1956.9201092961118,1761.2280983665009,1761.2280983665009,1565.527892399793,1174.1520655776669]
["   PV",204012.92671614097,{"$f":"SUM(D106:AA106)","v":6581.0621521335797},{"$f":"Inputs!$E$43/Inputs!$E$31*D117","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E117","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F117","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G117","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H117","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I117","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J117","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K117","v":9.0275200989486688},{"$f":"Inputs!$E$43/Inputs!$E$31*L117","v":153.46784168212739},{"$f":"Inputs!$E$43/Inputs!$E$31*M117","v":340.78888373531225},{"$f":"Inputs!$E$43/Inputs!$E$31*N117","v":595.81632653061217},{"$f":"Inputs!$E$43/Inputs!$E$31*O117","v":617.2566867656152},{"$f":"Inputs!$E$43/Inputs!$E$31*P117","v":893.7244897959182},{"$f":"Inputs!$E$43/Inputs!$E$31*Q117","v":934.34833024118711},{"$f":"Inputs!$E$43/Inputs!$E$31*R117","v":958.04557050092751},{"$f":"Inputs!$E$43/Inputs!$E$31*S117","v":876.79788961038935},{"$f":"Inputs!$E$43/Inputs!$E$31*T117","v":719.94472789115639},{"$f":"Inputs!$E$43/Inputs!$E$31*U117","v":371.25676406926402},{"$f":"Inputs!$E$43/Inputs!$E$31*V117","v":110.5871212121212},{"$f":"Inputs!$E$43/Inputs!$E$31*W117","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X117","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y117","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z117","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA117","v":0},{"$f":"C106","v":6581.0621521335797},{"$f":"D106","v":0},{"$f":"E106","v":0},{"$f":"F106","v":0},{"$f":"G106","v":0},{"$f":"H106","v":0},{"$f":"I106","v":0},{"$f":"J106","v":0},{"$f":"K106","v":9.0275200989486688},{"$f":"L106","v":153.46784168212739},{"$f":"M106","v":340.78888373531225},{"$f":"N106","v":595.81632653061217},{"$f":"O106","v":617.2566867656152},{"$f":"P106","v":893.7244897959182},{"$f":"Q106","v":934.34833024118711},{"$f":"R106","v":958.04557050092751},{"$f":"S106","v":876.79788961038935},{"$f":"T106","v":719.94472789115639},{"$f":"U106","v":371.25676406926402},{"$f":"V106","v":110.5871212121212},{"$f":"W106","v":0},{"$f":"X106","v":0},{"$f":"Y106","v":0},{"$f":"Z106","v":0},{"$f":"AA106","v":0},{"$f":"AB106","v":6581.0621521335797},{"$f":"AC106","v":0},{"$f":"AD106","v":0},{"$f":"AE106","v":0},{"$f":"AF106","v":0},{"$f":"AG106","v":0},{"$f":"AH106","v":0},{"$f":"AI106","v":0},{"$f":"AJ106","v":9.0275200989486688},{"$f":"AK106","v":153.46784168212739},{"$f":"AL106","v":340.78888373531225},{"$f":"AM106","v":595.81632653061217},{"$f":"AN106","v":617.2566867656152},{"$f":"AO106","v":893.7244897959182},{"$f":"AP106","v":934.34833024118711},{"$f":"AQ106","v":958.04557050092751},{"$f":"AR106","v":876.79788961038935},{"$f":"AS106","v":719.94472789115639},{"$f":"AT106","v":371.25676406926402},{"$f":"AU106","v":110.5871212121212},{"$f":"AV106","v":0},{"$f":"AW106","v":0},{"$f":"AX106","v":0},{"$f":"AY106","v":0},{"$f":"AZ106","v":0},{"$f":"BA106","v":6581.0621521335797},{"$f":"BB106","v":0},{"$f":"BC106","v":0},{"$f":"BD106","v":0},{"$f":"BE106","v":0},{"$f":"BF106","v":0},{"$f":"BG106","v":0},{"$f":"BH106","v":0},{"$f":"BI106","v":9.0275200989486688},{"$f":"BJ106","v":153.46784168212739},{"$f":"BK106","v":340.78888373531225},{"$f":"BL106","v":595.81632653061217},{"$f":"BM106","v":617.2566867656152},{"$f":"BN106","v":893.7244897959182},{"$f":"BO106","v":934.34833024118711},{"$f":"BP106","v":958.04557050092751},{"$f":"BQ106","v":876.79788961038935},{"$f":"BR106","v":719.94472789115639},{"$f":"BS106","v":371.25676406926402},{"$f":"BT106","v":110.5871212121212},{"$f":"BU106","v":0},{"$f":"BV106","v":0},{"$f":"BW106","v":0},{"$f":"BX106","v":0},{"$f":"BY106","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B105:B106)","v":1286874.1524477748},41512.069433799188,978.47895918597533,978.47895918597533,978.47895918597533,782.7680437184448,587.07603278883346,782.7680437184448,978.47895918597533,987.50647928492401,1621.1579236542109,1906.3167761351053,2357.044424897113,2574.1767960617271,2850.6445990920301,2695.5764286076883,3110.6143873025044,3029.3667064119663,2089.7888043984344,1936.7846564690572,2067.5072305082331,1956.9201092961118,1761.2280983665009,1761.2280983665009,1565.527892399793,1174.1520655776669,41512.069433799188,978.47895918597533,978.47895918597533,978.47895918597533,782.7680437184448,587.07603278883346,{"$f":"SUM(AH105:AH106)","v":782.7680437184448},978.47895918597533,987.50647928492401,1621.1579236542109,1906.3167761351053,2357.044424897113,2574.1767960617271,2850.6445990920301,2695.5764286076883,3110.6143873025044,3029.3667064119663,2089.7888043984344,1936.7846564690572,2067.5072305082331,1956.9201092961118,1761.2280983665009,1761.2280983665009,1565.527892399793,1174.1520655776669,41512.069433799188,978.47895918597533,978.47895918597533,978.47895918597533,782.7680437184448,587.07603278883346,782.7680437184448,978.47895918597533,987.50647928492401,1621.1579236542109,1906.3167761351053,2357.044424897113,2574.1767960617271,{"$f":"SUM(BN105:BN106)","v":2850.6445990920301},2695.5764286076883,3110.6143873025044,3029.3667064119663,2089.7888043984344,1936.7846564690572,2067.5072305082331,1956.9201092961118,1761.2280983665009,1761.2280983665009,1565.527892399793,1174.1520655776669,41512.069433799188,978.47895918597533,978.47895918597533,978.47895918597533,782.7680437184448,587.07603278883346,782.7680437184448,978.47895918597533,987.50647928492401,1621.1579236542109,1906.3167761351053,2357.044424897113,2574.1767960617271,2850.6445990920301,2695.5764286076883,3110.6143873025044,3029.3667064119663,2089.7888043984344,1936.7846564690572,2067.5072305082331,{"$f":"SUM(CT105:CT106)","v":1956.9201092961118},1761.2280983665009,1761.2280983665009,1565.527892399793,1174.1520655776669]
[null,{"$f":"AB108*5+5*BA108+16*C108+BZ108*5","v":0}]
["Minimum Non-Renewables Production",377208,{"$f":"SUM(D109:AA109)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(AC109:AZ109)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(BB109:BY109)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(CA109:CX109)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507}]
["Losses",-128687.41524477748,-4151.2069433799188,{"$f":"0.1*D107*-1","v":-97.847895918597544},-97.847895918597544,-97.847895918597544,-78.276804371844491,-58.707603278883347,-78.276804371844491,-97.847895918597544,-98.750647928492413,-162.1157923654211,-190.63167761351053,-235.70444248971131,-257.41767960617273,-285.06445990920304,-269.55764286076885,-311.06143873025047,-302.93667064119666,-208.97888043984346,-193.67846564690572,-206.75072305082332,-195.6920109296112,-176.12280983665011,-176.12280983665011,-156.55278923997932,-117.41520655776669,-4151.2069433799188,{"$f":"0.1*AC107*-1","v":-97.847895918597544},-97.847895918597544,-97.847895918597544,-78.276804371844491,-58.707603278883347,-78.276804371844491,-97.847895918597544,-98.750647928492413,-162.1157923654211,-190.63167761351053,-235.70444248971131,-257.41767960617273,-285.06445990920304,-269.55764286076885,-311.06143873025047,-302.93667064119666,-208.97888043984346,-193.67846564690572,-206.75072305082332,-195.6920109296112,-176.12280983665011,-176.12280983665011,-156.55278923997932,-117.41520655776669,-4151.2069433799188,{"$f":"0.1*BB107*-1","v":-97.847895918597544},-97.847895918597544,-97.847895918597544,-78.276804371844491,-58.707603278883347,-78.276804371844491,-97.847895918597544,-98.750647928492413,-162.1157923654211,-190.63167761351053,-235.70444248971131,-257.41767960617273,-285.06445990920304,-269.55764286076885,-311.06143873025047,-302.93667064119666,-208.97888043984346,-193.67846564690572,-206.75072305082332,-195.6920109296112,-176.12280983665011,-176.12280983665011,-156.55278923997932,-117.41520655776669,-4151.2069433799188,{"$f":"0.1*CA107*-1","v":-97.847895918597544},-97.847895918597544,-97.847895918597544,-78.276804371844491,-58.707603278883347,-78.276804371844491,-97.847895918597544,-98.750647928492413,-162.1157923654211,-190.63167761351053,-235.70444248971131,-257.41767960617273,-285.06445990920304,-269.55764286076885,-311.06143873025047,-302.93667064119666,-208.97888043984346,-193.67846564690572,-206.75072305082332,-195.6920109296112,-176.12280983665011,-176.12280983665011,-156.55278923997932,-117.41520655776669]
["Net Projected Demand (Surplus)",1440751.7280837533,{"$f":"C102-C107-C109-C110","v":49946.992146068747},1426.9426468609724,1269.4241491393529,1269.4241491393529,1366.8047241993193,1542.9275340359698,1445.5639730601304,1348.1833980001622,1576.3363764935389,1557.3648185868506,4852.0365933797157,1682.6594560763374,1408.4810731673749,1080.9008015792924,4299.2214038760103,846.92799218986579,841.29165613054067,1686.9117679427195,4903.3747499399678,2100.7614287479505,2436.5632160439686,5376.41264767551,1903.8571545106497,1843.7095932982563,1880.91084199493,42199.399529594288,1178.8510129494209,1035.4954713666991,1035.4954713666991,1139.978087480187,1316.1008973168375,1211.6352952874765,{"$f":"AI102-AI107-AI109-AI110","v":1107.1800964860834},1314.0680777870407,1245.4781930980434,4490.5316411085978,1299.8895066128011,1032.7994561013122,712.30086096903608,3923.5397868099476,478.32805157960928,479.78670385942235,1325.4068156716012,4534.7748093297114,1703.8148144894687,2018.3593447865037,4979.4660334170276,1549.4405346370049,1510.566018180147,1576.1125489035962,36173.579073667614,985.8908532404364,853.57531515427513,853.57531515427513,963.55737003197305,1139.6801798686236,1029.7151390750525,919.73308419735645,1110.0816232375432,1002.8997066067477,4209.3611226755065,1002.1795459189398,740.60264282770618,425.6238510573545,{"$f":"BO102-BO107-BO109-BO110","v":3631.3429735363411},191.6510416679277,198.61618542633062,1044.2362972385095,4248.0977994180294,1395.0785589550931,1693.0802751752428,4670.7297778826523,1273.783163624169,1251.4400418649645,1339.0472098325567,49946.992146068747,1426.9426468609724,1269.4241491393529,1269.4241491393529,1366.8047241993193,1542.9275340359698,1445.5639730601304,1348.1833980001622,1576.3363764935389,1557.3648185868506,4852.0365933797157,1682.6594560763374,1408.4810731673749,1080.9008015792924,4299.2214038760103,846.92799218986579,841.29165613054067,1686.9117679427195,4903.3747499399678,2100.7614287479505,2436.5632160439686,{"$f":"CU102-CU107-CU109-CU110","v":5376.41264767551},1903.8571545106497,1843.7095932982563,1880.91084199493]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D114","v":"V"},{"$f":"E114","v":"SV"},{"$f":"F114","v":"SV"},{"$f":"G114","v":"SV"},{"$f":"H114","v":"SV"},{"$f":"I114","v":"SV"},{"$f":"J114","v":"C"},{"$f":"K114","v":"C"},{"$f":"L114","v":"C"},{"$f":"M114","v":"C"},{"$f":"N114","v":"C"},{"$f":"O114","v":"C"},{"$f":"P114","v":"C"},{"$f":"Q114","v":"C"},{"$f":"R114","v":"C"},{"$f":"S114","v":"C"},{"$f":"T114","v":"C"},{"$f":"U114","v":"P"},{"$f":"V114","v":"P"},{"$f":"W114","v":"P"},{"$f":"X114","v":"P"},{"$f":"Y114","v":"V"},{"$f":"Z114","v":"V"},{"$f":"AA114","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"AB117*5+5*BA117+16*C117+BZ117*5","v":527822.24400000006},{"$f":"SUM(D117:AA117)","v":17026.524000000001},{"$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},{"$f":"'Hourly Production'!I17*1","v":23.355999999999998},{"$f":"'Hourly Production'!J17*1","v":397.05200000000002},{"$f":"'Hourly Production'!K17*1","v":881.68899999999996},{"$f":"'Hourly Production'!L17*1","v":1541.4960000000001},{"$f":"'Hourly Production'!M17*1","v":1596.9664999999998},{"$f":"'Hourly Production'!N17*1","v":2312.2439999999997},{"$f":"'Hourly Production'!O17*1","v":2417.3459999999995},{"$f":"'Hourly Production'!P17*1","v":2478.6554999999998},{"$f":"'Hourly Production'!Q17*1","v":2268.4514999999997},{"$f":"'Hourly Production'!R17*1","v":1862.6409999999998},{"$f":"'Hourly Production'!S17*1","v":960.51549999999997},{"$f":"'Hourly Production'!T17*1","v":286.11099999999999},{"$f":"'Hourly Production'!U17*1","v":0},{"$f":"'Hourly Production'!V17*1","v":0},{"$f":"'Hourly Production'!W17*1","v":0},{"$f":"'Hourly Production'!X17*1","v":0},{"$f":"'Hourly Production'!Y17*1","v":0},{"$f":"SUM(AC117:AZ117)","v":17026.524000000001},{"$f":"D117","v":0},0,0,0,0,0,0,23.355999999999998,397.05200000000002,881.68899999999996,1541.4960000000001,1596.9664999999998,2312.2439999999997,2417.3459999999995,2478.6554999999998,2268.4514999999997,1862.6409999999998,960.51549999999997,286.11099999999999,0,0,0,0,0,{"$f":"SUM(BB117:BY117)","v":17026.524000000001},{"$f":"AC117","v":0},0,0,0,0,0,0,23.355999999999998,397.05200000000002,881.68899999999996,1541.4960000000001,1596.9664999999998,2312.2439999999997,2417.3459999999995,2478.6554999999998,2268.4514999999997,1862.6409999999998,960.51549999999997,286.11099999999999,0,0,0,0,0,{"$f":"SUM(CA117:CX117)","v":17026.524000000001},{"$f":"BB117","v":0},0,0,0,0,0,0,23.355999999999998,397.05200000000002,881.68899999999996,1541.4960000000001,1596.9664999999998,2312.2439999999997,2417.3459999999995,2478.6554999999998,2268.4514999999997,1862.6409999999998,960.51549999999997,286.11099999999999,0,0,0,0,0]
["AC Losses",{"$f":"4*AB118+4*BA118+19*C118+BZ118*4","v":-17953.345807415993},{"$f":"SUM(D118:AA118)","v":-579.14018733599983},{"$f":"Inputs!$E$51*D117*-1","v":0},{"$f":"Inputs!$E$51*E117*-1","v":0},{"$f":"Inputs!$E$51*F117*-1","v":0},{"$f":"Inputs!$E$51*G117*-1","v":0},{"$f":"Inputs!$E$51*H117*-1","v":0},{"$f":"Inputs!$E$51*I117*-1","v":0},{"$f":"Inputs!$E$51*J117*-1","v":0},{"$f":"Inputs!$E$51*K117*-1","v":-0.79443098399999967},{"$f":"Inputs!$E$51*L117*-1","v":-13.505326727999996},{"$f":"Inputs!$E$51*M117*-1","v":-29.989769645999989},{"$f":"Inputs!$E$51*N117*-1","v":-52.432444943999982},{"$f":"Inputs!$E$51*O117*-1","v":-54.319218530999976},{"$f":"Inputs!$E$51*P117*-1","v":-78.648667415999967},{"$f":"Inputs!$E$51*Q117*-1","v":-82.22360684399996},{"$f":"Inputs!$E$51*R117*-1","v":-84.308988176999961},{"$f":"Inputs!$E$51*S117*-1","v":-77.15910932099996},{"$f":"Inputs!$E$51*T117*-1","v":-63.355870973999977},{"$f":"Inputs!$E$51*U117*-1","v":-32.670974216999987},{"$f":"Inputs!$E$51*V117*-1","v":-9.7317795539999956},{"$f":"Inputs!$E$51*W117*-1","v":0},{"$f":"Inputs!$E$51*X117*-1","v":0},{"$f":"Inputs!$E$51*Y117*-1","v":0},{"$f":"Inputs!$E$51*Z117*-1","v":0},{"$f":"Inputs!$E$51*AA117*-1","v":0},{"$f":"SUM(AC118:AZ118)","v":-579.14018733599983},{"$f":"Inputs!$E$51*AC117*-1","v":0},{"$f":"Inputs!$E$51*AD117*-1","v":0},{"$f":"Inputs!$E$51*AE117*-1","v":0},{"$f":"Inputs!$E$51*AF117*-1","v":0},{"$f":"Inputs!$E$51*AG117*-1","v":0},{"$f":"Inputs!$E$51*AH117*-1","v":0},{"$f":"Inputs!$E$51*AI117*-1","v":0},{"$f":"Inputs!$E$51*AJ117*-1","v":-0.79443098399999967},{"$f":"Inputs!$E$51*AK117*-1","v":-13.505326727999996},{"$f":"Inputs!$E$51*AL117*-1","v":-29.989769645999989},{"$f":"Inputs!$E$51*AM117*-1","v":-52.432444943999982},{"$f":"Inputs!$E$51*AN117*-1","v":-54.319218530999976},{"$f":"Inputs!$E$51*AO117*-1","v":-78.648667415999967},{"$f":"Inputs!$E$51*AP117*-1","v":-82.22360684399996},{"$f":"Inputs!$E$51*AQ117*-1","v":-84.308988176999961},{"$f":"Inputs!$E$51*AR117*-1","v":-77.15910932099996},{"$f":"Inputs!$E$51*AS117*-1","v":-63.355870973999977},{"$f":"Inputs!$E$51*AT117*-1","v":-32.670974216999987},{"$f":"Inputs!$E$51*AU117*-1","v":-9.7317795539999956},{"$f":"Inputs!$E$51*AV117*-1","v":0},{"$f":"Inputs!$E$51*AW117*-1","v":0},{"$f":"Inputs!$E$51*AX117*-1","v":0},{"$f":"Inputs!$E$51*AY117*-1","v":0},{"$f":"Inputs!$E$51*AZ117*-1","v":0},{"$f":"SUM(BB118:BY118)","v":-579.14018733599983},{"$f":"Inputs!$E$51*BB117*-1","v":0},{"$f":"Inputs!$E$51*BC117*-1","v":0},{"$f":"Inputs!$E$51*BD117*-1","v":0},{"$f":"Inputs!$E$51*BE117*-1","v":0},{"$f":"Inputs!$E$51*BF117*-1","v":0},{"$f":"Inputs!$E$51*BG117*-1","v":0},{"$f":"Inputs!$E$51*BH117*-1","v":0},{"$f":"Inputs!$E$51*BI117*-1","v":-0.79443098399999967},{"$f":"Inputs!$E$51*BJ117*-1","v":-13.505326727999996},{"$f":"Inputs!$E$51*BK117*-1","v":-29.989769645999989},{"$f":"Inputs!$E$51*BL117*-1","v":-52.432444943999982},{"$f":"Inputs!$E$51*BM117*-1","v":-54.319218530999976},{"$f":"Inputs!$E$51*BN117*-1","v":-78.648667415999967},{"$f":"Inputs!$E$51*BO117*-1","v":-82.22360684399996},{"$f":"Inputs!$E$51*BP117*-1","v":-84.308988176999961},{"$f":"Inputs!$E$51*BQ117*-1","v":-77.15910932099996},{"$f":"Inputs!$E$51*BR117*-1","v":-63.355870973999977},{"$f":"Inputs!$E$51*BS117*-1","v":-32.670974216999987},{"$f":"Inputs!$E$51*BT117*-1","v":-9.7317795539999956},{"$f":"Inputs!$E$51*BU117*-1","v":0},{"$f":"Inputs!$E$51*BV117*-1","v":0},{"$f":"Inputs!$E$51*BW117*-1","v":0},{"$f":"Inputs!$E$51*BX117*-1","v":0},{"$f":"Inputs!$E$51*BY117*-1","v":0},{"$f":"SUM(CA118:CX118)","v":-579.14018733599983},{"$f":"Inputs!$E$51*CA117*-1","v":0},{"$f":"Inputs!$E$51*CB117*-1","v":0},{"$f":"Inputs!$E$51*CC117*-1","v":0},{"$f":"Inputs!$E$51*CD117*-1","v":0},{"$f":"Inputs!$E$51*CE117*-1","v":0},{"$f":"Inputs!$E$51*CF117*-1","v":0},{"$f":"Inputs!$E$51*CG117*-1","v":0},{"$f":"Inputs!$E$51*CH117*-1","v":-0.79443098399999967},{"$f":"Inputs!$E$51*CI117*-1","v":-13.505326727999996},{"$f":"Inputs!$E$51*CJ117*-1","v":-29.989769645999989},{"$f":"Inputs!$E$51*CK117*-1","v":-52.432444943999982},{"$f":"Inputs!$E$51*CL117*-1","v":-54.319218530999976},{"$f":"Inputs!$E$51*CM117*-1","v":-78.648667415999967},{"$f":"Inputs!$E$51*CN117*-1","v":-82.22360684399996},{"$f":"Inputs!$E$51*CO117*-1","v":-84.308988176999961},{"$f":"Inputs!$E$51*CP117*-1","v":-77.15910932099996},{"$f":"Inputs!$E$51*CQ117*-1","v":-63.355870973999977},{"$f":"Inputs!$E$51*CR117*-1","v":-32.670974216999987},{"$f":"Inputs!$E$51*CS117*-1","v":-9.7317795539999956},{"$f":"Inputs!$E$51*CT117*-1","v":0},{"$f":"Inputs!$E$51*CU117*-1","v":0},{"$f":"Inputs!$E$51*CV117*-1","v":0},{"$f":"Inputs!$E$51*CW117*-1","v":0},{"$f":"Inputs!$E$51*CX117*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB119+4*BA119+19*C119+BZ119*4","v":509868.89819258399},{"$f":"SUM(D119:AA119)","v":16447.383812664},{"$f":"D117+D118","v":0},{"$f":"E117+E118","v":0},{"$f":"F117+F118","v":0},{"$f":"G117+G118","v":0},{"$f":"H117+H118","v":0},{"$f":"I117+I118","v":0},{"$f":"J117+J118","v":0},{"$f":"K117+K118","v":22.561569016},{"$f":"L117+L118","v":383.54667327200002},{"$f":"M117+M118","v":851.69923035399995},{"$f":"N117+N118","v":1489.063555056},{"$f":"O117+O118","v":1542.6472814689998},{"$f":"P117+P118","v":2233.5953325839996},{"$f":"Q117+Q118","v":2335.1223931559998},{"$f":"R117+R118","v":2394.3465118229997},{"$f":"S117+S118","v":2191.2923906789997},{"$f":"T117+T118","v":1799.2851290259998},{"$f":"U117+U118","v":927.84452578299999},{"$f":"V117+V118","v":276.37922044599998},{"$f":"W117+W118","v":0},{"$f":"X117+X118","v":0},{"$f":"Y117+Y118","v":0},{"$f":"Z117+Z118","v":0},{"$f":"AA117+AA118","v":0},{"$f":"SUM(AC119:AZ119)","v":16447.383812664},{"$f":"AC117+AC118","v":0},{"$f":"AD117+AD118","v":0},{"$f":"AE117+AE118","v":0},{"$f":"AF117+AF118","v":0},{"$f":"AG117+AG118","v":0},{"$f":"AH117+AH118","v":0},{"$f":"AI117+AI118","v":0},{"$f":"AJ117+AJ118","v":22.561569016},{"$f":"AK117+AK118","v":383.54667327200002},{"$f":"AL117+AL118","v":851.69923035399995},{"$f":"AM117+AM118","v":1489.063555056},{"$f":"AN117+AN118","v":1542.6472814689998},{"$f":"AO117+AO118","v":2233.5953325839996},{"$f":"AP117+AP118","v":2335.1223931559998},{"$f":"AQ117+AQ118","v":2394.3465118229997},{"$f":"AR117+AR118","v":2191.2923906789997},{"$f":"AS117+AS118","v":1799.2851290259998},{"$f":"AT117+AT118","v":927.84452578299999},{"$f":"AU117+AU118","v":276.37922044599998},{"$f":"AV117+AV118","v":0},{"$f":"AW117+AW118","v":0},{"$f":"AX117+AX118","v":0},{"$f":"AY117+AY118","v":0},{"$f":"AZ117+AZ118","v":0},16447.383812664,{"$f":"BB117+BB118","v":0},{"$f":"BC117+BC118","v":0},{"$f":"BD117+BD118","v":0},{"$f":"BE117+BE118","v":0},{"$f":"BF117+BF118","v":0},{"$f":"BG117+BG118","v":0},{"$f":"BH117+BH118","v":0},{"$f":"BI117+BI118","v":22.561569016},{"$f":"BJ117+BJ118","v":383.54667327200002},{"$f":"BK117+BK118","v":851.69923035399995},{"$f":"BL117+BL118","v":1489.063555056},{"$f":"BM117+BM118","v":1542.6472814689998},{"$f":"BN117+BN118","v":2233.5953325839996},{"$f":"BO117+BO118","v":2335.1223931559998},{"$f":"BP117+BP118","v":2394.3465118229997},{"$f":"BQ117+BQ118","v":2191.2923906789997},{"$f":"BR117+BR118","v":1799.2851290259998},{"$f":"BS117+BS118","v":927.84452578299999},{"$f":"BT117+BT118","v":276.37922044599998},{"$f":"BU117+BU118","v":0},{"$f":"BV117+BV118","v":0},{"$f":"BW117+BW118","v":0},{"$f":"BX117+BX118","v":0},{"$f":"BY117+BY118","v":0},16447.383812664,{"$f":"CA117+CA118","v":0},{"$f":"CB117+CB118","v":0},{"$f":"CC117+CC118","v":0},{"$f":"CD117+CD118","v":0},{"$f":"CE117+CE118","v":0},{"$f":"CF117+CF118","v":0},{"$f":"CG117+CG118","v":0},{"$f":"CH117+CH118","v":22.561569016},{"$f":"CI117+CI118","v":383.54667327200002},{"$f":"CJ117+CJ118","v":851.69923035399995},{"$f":"CK117+CK118","v":1489.063555056},{"$f":"CL117+CL118","v":1542.6472814689998},{"$f":"CM117+CM118","v":2233.5953325839996},{"$f":"CN117+CN118","v":2335.1223931559998},{"$f":"CO117+CO118","v":2394.3465118229997},{"$f":"CP117+CP118","v":2191.2923906789997},{"$f":"CQ117+CQ118","v":1799.2851290259998},{"$f":"CR117+CR118","v":927.84452578299999},{"$f":"CS117+CS118","v":276.37922044599998},{"$f":"CT117+CT118","v":0},{"$f":"CU117+CU118","v":0},{"$f":"CV117+CV118","v":0},{"$f":"CW117+CW118","v":0},{"$f":"CX117+CX118","v":0}]
["PV Production used internally",{"$f":"4*AB120+4*BA120+19*C120+BZ120*4","v":-20477.408639496},{"$f":"SUM(D120:AA120)","v":-660.56156901600002},{"$f":"IF(D119>Inputs!$E$81,Inputs!$E$81,D119)*-1","v":0},{"$f":"IF(E119>Inputs!$E$81,Inputs!$E$81,E119)*-1","v":0},{"$f":"IF(F119>Inputs!$E$81,Inputs!$E$81,F119)*-1","v":0},{"$f":"IF(G119>Inputs!$E$81,Inputs!$E$81,G119)*-1","v":0},{"$f":"IF(H119>Inputs!$E$81,Inputs!$E$81,H119)*-1","v":0},{"$f":"IF(I119>Inputs!$E$81,Inputs!$E$81,I119)*-1","v":0},{"$f":"IF(J119>Inputs!$E$81,Inputs!$E$81,J119)*-1","v":0},{"$f":"IF(K119>Inputs!$E$81,Inputs!$E$81,K119)*-1","v":-22.561569016},{"$f":"IF(L119>Inputs!$E$81,Inputs!$E$81,L119)*-1","v":-58},{"$f":"IF(M119>Inputs!$E$81,Inputs!$E$81,M119)*-1","v":-58},{"$f":"IF(N119>Inputs!$E$81,Inputs!$E$81,N119)*-1","v":-58},{"$f":"IF(O119>Inputs!$E$81,Inputs!$E$81,O119)*-1","v":-58},{"$f":"IF(P119>Inputs!$E$81,Inputs!$E$81,P119)*-1","v":-58},{"$f":"IF(Q119>Inputs!$E$81,Inputs!$E$81,Q119)*-1","v":-58},{"$f":"IF(R119>Inputs!$E$81,Inputs!$E$81,R119)*-1","v":-58},{"$f":"IF(S119>Inputs!$E$81,Inputs!$E$81,S119)*-1","v":-58},{"$f":"IF(T119>Inputs!$E$81,Inputs!$E$81,T119)*-1","v":-58},{"$f":"IF(U119>Inputs!$E$81,Inputs!$E$81,U119)*-1","v":-58},{"$f":"IF(V119>Inputs!$E$81,Inputs!$E$81,V119)*-1","v":-58},{"$f":"IF(W119>Inputs!$E$81,Inputs!$E$81,W119)*-1","v":0},{"$f":"IF(X119>Inputs!$E$81,Inputs!$E$81,X119)*-1","v":0},{"$f":"IF(Y119>Inputs!$E$81,Inputs!$E$81,Y119)*-1","v":0},{"$f":"IF(Z119>Inputs!$E$81,Inputs!$E$81,Z119)*-1","v":0},{"$f":"IF(AA119>Inputs!$E$81,Inputs!$E$81,AA119)*-1","v":0},{"$f":"SUM(AC120:AZ120)","v":-660.56156901600002},{"$f":"IF(AC119>Inputs!$E$81,Inputs!$E$81,AC119)*-1","v":0},{"$f":"IF(AD119>Inputs!$E$81,Inputs!$E$81,AD119)*-1","v":0},{"$f":"IF(AE119>Inputs!$E$81,Inputs!$E$81,AE119)*-1","v":0},{"$f":"IF(AF119>Inputs!$E$81,Inputs!$E$81,AF119)*-1","v":0},{"$f":"IF(AG119>Inputs!$E$81,Inputs!$E$81,AG119)*-1","v":0},{"$f":"IF(AH119>Inputs!$E$81,Inputs!$E$81,AH119)*-1","v":0},{"$f":"IF(AI119>Inputs!$E$81,Inputs!$E$81,AI119)*-1","v":0},{"$f":"IF(AJ119>Inputs!$E$81,Inputs!$E$81,AJ119)*-1","v":-22.561569016},{"$f":"IF(AK119>Inputs!$E$81,Inputs!$E$81,AK119)*-1","v":-58},{"$f":"IF(AL119>Inputs!$E$81,Inputs!$E$81,AL119)*-1","v":-58},{"$f":"IF(AM119>Inputs!$E$81,Inputs!$E$81,AM119)*-1","v":-58},{"$f":"IF(AN119>Inputs!$E$81,Inputs!$E$81,AN119)*-1","v":-58},{"$f":"IF(AO119>Inputs!$E$81,Inputs!$E$81,AO119)*-1","v":-58},{"$f":"IF(AP119>Inputs!$E$81,Inputs!$E$81,AP119)*-1","v":-58},{"$f":"IF(AQ119>Inputs!$E$81,Inputs!$E$81,AQ119)*-1","v":-58},{"$f":"IF(AR119>Inputs!$E$81,Inputs!$E$81,AR119)*-1","v":-58},{"$f":"IF(AS119>Inputs!$E$81,Inputs!$E$81,AS119)*-1","v":-58},{"$f":"IF(AT119>Inputs!$E$81,Inputs!$E$81,AT119)*-1","v":-58},{"$f":"IF(AU119>Inputs!$E$81,Inputs!$E$81,AU119)*-1","v":-58},{"$f":"IF(AV119>Inputs!$E$81,Inputs!$E$81,AV119)*-1","v":0},{"$f":"IF(AW119>Inputs!$E$81,Inputs!$E$81,AW119)*-1","v":0},{"$f":"IF(AX119>Inputs!$E$81,Inputs!$E$81,AX119)*-1","v":0},{"$f":"IF(AY119>Inputs!$E$81,Inputs!$E$81,AY119)*-1","v":0},{"$f":"IF(AZ119>Inputs!$E$81,Inputs!$E$81,AZ119)*-1","v":0},{"$f":"SUM(BB120:BY120)","v":-660.56156901600002},{"$f":"IF(BB119>Inputs!$E$81,Inputs!$E$81,BB119)*-1","v":0},{"$f":"IF(BC119>Inputs!$E$81,Inputs!$E$81,BC119)*-1","v":0},{"$f":"IF(BD119>Inputs!$E$81,Inputs!$E$81,BD119)*-1","v":0},{"$f":"IF(BE119>Inputs!$E$81,Inputs!$E$81,BE119)*-1","v":0},{"$f":"IF(BF119>Inputs!$E$81,Inputs!$E$81,BF119)*-1","v":0},{"$f":"IF(BG119>Inputs!$E$81,Inputs!$E$81,BG119)*-1","v":0},{"$f":"IF(BH119>Inputs!$E$81,Inputs!$E$81,BH119)*-1","v":0},{"$f":"IF(BI119>Inputs!$E$81,Inputs!$E$81,BI119)*-1","v":-22.561569016},{"$f":"IF(BJ119>Inputs!$E$81,Inputs!$E$81,BJ119)*-1","v":-58},{"$f":"IF(BK119>Inputs!$E$81,Inputs!$E$81,BK119)*-1","v":-58},{"$f":"IF(BL119>Inputs!$E$81,Inputs!$E$81,BL119)*-1","v":-58},{"$f":"IF(BM119>Inputs!$E$81,Inputs!$E$81,BM119)*-1","v":-58},{"$f":"IF(BN119>Inputs!$E$81,Inputs!$E$81,BN119)*-1","v":-58},{"$f":"IF(BO119>Inputs!$E$81,Inputs!$E$81,BO119)*-1","v":-58},{"$f":"IF(BP119>Inputs!$E$81,Inputs!$E$81,BP119)*-1","v":-58},{"$f":"IF(BQ119>Inputs!$E$81,Inputs!$E$81,BQ119)*-1","v":-58},{"$f":"IF(BR119>Inputs!$E$81,Inputs!$E$81,BR119)*-1","v":-58},{"$f":"IF(BS119>Inputs!$E$81,Inputs!$E$81,BS119)*-1","v":-58},{"$f":"IF(BT119>Inputs!$E$81,Inputs!$E$81,BT119)*-1","v":-58},{"$f":"IF(BU119>Inputs!$E$81,Inputs!$E$81,BU119)*-1","v":0},{"$f":"IF(BV119>Inputs!$E$81,Inputs!$E$81,BV119)*-1","v":0},{"$f":"IF(BW119>Inputs!$E$81,Inputs!$E$81,BW119)*-1","v":0},{"$f":"IF(BX119>Inputs!$E$81,Inputs!$E$81,BX119)*-1","v":0},{"$f":"IF(BY119>Inputs!$E$81,Inputs!$E$81,BY119)*-1","v":0},{"$f":"SUM(CA120:CX120)","v":-660.56156901600002},{"$f":"IF(CA119>Inputs!$E$81,Inputs!$E$81,CA119)*-1","v":0},{"$f":"IF(CB119>Inputs!$E$81,Inputs!$E$81,CB119)*-1","v":0},{"$f":"IF(CC119>Inputs!$E$81,Inputs!$E$81,CC119)*-1","v":0},{"$f":"IF(CD119>Inputs!$E$81,Inputs!$E$81,CD119)*-1","v":0},{"$f":"IF(CE119>Inputs!$E$81,Inputs!$E$81,CE119)*-1","v":0},{"$f":"IF(CF119>Inputs!$E$81,Inputs!$E$81,CF119)*-1","v":0},{"$f":"IF(CG119>Inputs!$E$81,Inputs!$E$81,CG119)*-1","v":0},{"$f":"IF(CH119>Inputs!$E$81,Inputs!$E$81,CH119)*-1","v":-22.561569016},{"$f":"IF(CI119>Inputs!$E$81,Inputs!$E$81,CI119)*-1","v":-58},{"$f":"IF(CJ119>Inputs!$E$81,Inputs!$E$81,CJ119)*-1","v":-58},{"$f":"IF(CK119>Inputs!$E$81,Inputs!$E$81,CK119)*-1","v":-58},{"$f":"IF(CL119>Inputs!$E$81,Inputs!$E$81,CL119)*-1","v":-58},{"$f":"IF(CM119>Inputs!$E$81,Inputs!$E$81,CM119)*-1","v":-58},{"$f":"IF(CN119>Inputs!$E$81,Inputs!$E$81,CN119)*-1","v":-58},{"$f":"IF(CO119>Inputs!$E$81,Inputs!$E$81,CO119)*-1","v":-58},{"$f":"IF(CP119>Inputs!$E$81,Inputs!$E$81,CP119)*-1","v":-58},{"$f":"IF(CQ119>Inputs!$E$81,Inputs!$E$81,CQ119)*-1","v":-58},{"$f":"IF(CR119>Inputs!$E$81,Inputs!$E$81,CR119)*-1","v":-58},{"$f":"IF(CS119>Inputs!$E$81,Inputs!$E$81,CS119)*-1","v":-58},{"$f":"IF(CT119>Inputs!$E$81,Inputs!$E$81,CT119)*-1","v":0},{"$f":"IF(CU119>Inputs!$E$81,Inputs!$E$81,CU119)*-1","v":0},{"$f":"IF(CV119>Inputs!$E$81,Inputs!$E$81,CV119)*-1","v":0},{"$f":"IF(CW119>Inputs!$E$81,Inputs!$E$81,CW119)*-1","v":0},{"$f":"IF(CX119>Inputs!$E$81,Inputs!$E$81,CX119)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB121+4*BA121+19*C121+BZ121*4","v":489391.48955308803},{"$f":"SUM(D121:AA121)","v":15786.822243648001},{"$f":"D119+D120","v":0},{"$f":"E119+E120","v":0},0,0,0,0,0,0,325.54667327200002,793.69923035399995,1431.063555056,1484.6472814689998,2175.5953325839996,2277.1223931559998,2336.3465118229997,2133.2923906789997,1741.2851290259998,869.84452578299999,218.37922044599998,0,0,0,0,0,{"$f":"SUM(AC121:AZ121)","v":15786.822243648001},{"$f":"AC119+AC120","v":0},{"$f":"AD119+AD120","v":0},0,0,0,0,0,0,325.54667327200002,793.69923035399995,1431.063555056,1484.6472814689998,2175.5953325839996,2277.1223931559998,2336.3465118229997,2133.2923906789997,1741.2851290259998,869.84452578299999,218.37922044599998,0,0,0,0,0,{"$f":"SUM(BB121:BY121)","v":15786.822243648001},{"$f":"BB119+BB120","v":0},{"$f":"BC119+BC120","v":0},0,0,0,0,0,0,325.54667327200002,793.69923035399995,1431.063555056,1484.6472814689998,2175.5953325839996,2277.1223931559998,2336.3465118229997,2133.2923906789997,1741.2851290259998,869.84452578299999,218.37922044599998,0,0,0,0,0,{"$f":"SUM(CA121:CX121)","v":15786.822243648001},{"$f":"CA119+CA120","v":0},{"$f":"CB119+CB120","v":0},0,0,0,0,0,0,325.54667327200002,793.69923035399995,1431.063555056,1484.6472814689998,2175.5953325839996,2277.1223931559998,2336.3465118229997,2133.2923906789997,1741.2851290259998,869.84452578299999,218.37922044599998,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB124+4*BA124+19*C124+BZ124*4","v":342546.3046285765},{"$f":"SUM(D124:AA124)","v":11780.168889076795},{"$f":"IF(D111<0,0,IF(D111>D121,D121,D111))","v":0},{"$f":"IF(E111<0,0,IF(E111>E121,E121,E111))","v":0},0,0,0,0,0,0,325.54667327200002,793.69923035399995,1431.063555056,1408.4810731673749,1080.9008015792924,2277.1223931559998,846.92799218986579,841.29165613054067,1686.9117679427195,869.84452578299999,218.37922044599998,0,0,0,0,0,{"$f":"SUM(AC124:AZ124)","v":9813.1034378047825},{"$f":"IF(AC111<0,0,IF(AC111>AC121,AC121,AC111))","v":0},{"$f":"IF(AD111<0,0,IF(AD111>AD121,AD121,AD111))","v":0},0,0,0,0,0,0,325.54667327200002,793.69923035399995,1299.8895066128011,1032.7994561013122,712.30086096903608,2277.1223931559998,478.32805157960928,479.78670385942235,1325.4068156716012,869.84452578299999,218.37922044599998,0,0,0,0,0,{"$f":"SUM(BB124:BY124)","v":8087.5016071477676},{"$f":"IF(BB111<0,0,IF(BB111>BB121,BB121,BB111))","v":0},0,0,0,0,0,0,0,325.54667327200002,793.69923035399995,1002.1795459189398,740.60264282770618,425.6238510573545,2277.1223931559998,191.6510416679277,198.61618542633062,1044.2362972385095,869.84452578299999,218.37922044599998,0,0,0,0,0,{"$f":"SUM(CA124:CX124)","v":11780.168889076795},{"$f":"IF(CA111<0,0,IF(CA111>CA121,CA121,CA111))","v":0},{"$f":"IF(CB111<0,0,IF(CB111>CB121,CB121,CB111))","v":0},0,0,0,0,0,0,325.54667327200002,793.69923035399995,1431.063555056,1408.4810731673749,1080.9008015792924,2277.1223931559998,846.92799218986579,841.29165613054067,1686.9117679427195,869.84452578299999,218.37922044599998,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B121-B124","v":146845.18492451153},{"$f":"C111-C124","v":38166.823256991949},1426.9426468609724,1269.4241491393529,1269.4241491393529,1366.8047241993193,1542.9275340359698,1445.5639730601304,1348.1833980001622,1576.3363764935389,1231.8181453148504,4058.3373630257156,251.59590102033735,0,0,2022.0990107200105,0,0,0,4033.530224156968,1882.3822083019504,2436.5632160439686,5376.41264767551,1903.8571545106497,1843.7095932982563,1880.91084199493,32386.296091789503,1178.8510129494209,1035.4954713666991,1035.4954713666991,1139.978087480187,1316.1008973168375,1211.6352952874765,1107.1800964860834,1314.0680777870407,919.93151982604343,3696.8324107545977,0,0,0,1646.4173936539478,0,0,0,3664.9302835467115,1485.4355940434689,2018.3593447865037,4979.4660334170276,1549.4405346370049,1510.566018180147,1576.1125489035962,28086.077466519848,985.8908532404364,853.57531515427513,853.57531515427513,963.55737003197305,1139.6801798686236,1029.7151390750525,919.73308419735645,1110.0816232375432,677.35303333474769,3415.6618923215065,0,0,0,{"$f":"BO111-BO124","v":1354.2205803803413},0,0,0,3378.2532736350295,1176.6993385090932,1693.0802751752428,4670.7297778826523,1273.783163624169,1251.4400418649645,1339.0472098325567,38166.823256991949,1426.9426468609724,1269.4241491393529,1269.4241491393529,1366.8047241993193,1542.9275340359698,1445.5639730601304,1348.1833980001622,1576.3363764935389,1231.8181453148504,4058.3373630257156,251.59590102033735,0,0,2022.0990107200105,0,0,0,4033.530224156968,1882.3822083019504,2436.5632160439686,5376.41264767551,1903.8571545106497,1843.7095932982563,1880.91084199493]
[]
["Summary"]
["Produced",{"$f":"B119","v":509868.89819258399},{"$f":"SUM(D128:AA128)","v":16447.383812664},{"$f":"D119","v":0},0,0,0,0,0,0,22.561569016,383.54667327200002,851.69923035399995,1489.063555056,1542.6472814689998,2233.5953325839996,2335.1223931559998,2394.3465118229997,2191.2923906789997,1799.2851290259998,927.84452578299999,276.37922044599998,0,0,0,0,0,16447.383812664,0,0,0,0,0,0,0,{"$f":"AJ119","v":22.561569016},383.54667327200002,851.69923035399995,1489.063555056,1542.6472814689998,2233.5953325839996,2335.1223931559998,2394.3465118229997,2191.2923906789997,1799.2851290259998,927.84452578299999,276.37922044599998,0,0,0,0,0,16447.383812664,0,0,0,0,0,0,0,22.561569016,383.54667327200002,851.69923035399995,1489.063555056,1542.6472814689998,2233.5953325839996,2335.1223931559998,{"$f":"BP119","v":2394.3465118229997},2191.2923906789997,1799.2851290259998,927.84452578299999,276.37922044599998,0,0,0,0,0,16447.383812664,0,0,0,0,0,0,0,22.561569016,383.54667327200002,851.69923035399995,1489.063555056,1542.6472814689998,2233.5953325839996,2335.1223931559998,2394.3465118229997,2191.2923906789997,1799.2851290259998,927.84452578299999,276.37922044599998,0,0,0,0,0]
["Used",{"$f":"B120","v":-20477.408639496},{"$f":"C120","v":-660.56156901600002},{"$f":"D120","v":0},0,0,0,0,0,0,-22.561569016,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0,0,-660.56156901600002,0,0,0,0,0,0,0,-22.561569016,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0,0,-660.56156901600002,0,0,0,0,0,0,0,-22.561569016,-58,-58,-58,-58,-58,-58,{"$f":"BP120","v":-58},-58,-58,-58,-58,0,0,0,0,0,-660.56156901600002,0,0,0,0,0,0,0,-22.561569016,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB130+4*BA130+19*C130+BZ130*4","v":342546.3046285765},{"$f":"SUM(D130:AA130)","v":11780.168889076795},{"$f":"D124","v":0},{"$f":"E124","v":0},0,0,0,0,0,0,325.54667327200002,793.69923035399995,1431.063555056,1408.4810731673749,1080.9008015792924,2277.1223931559998,846.92799218986579,841.29165613054067,1686.9117679427195,869.84452578299999,218.37922044599998,0,0,0,0,0,9813.1034378047825,0,0,0,0,0,0,0,0,325.54667327200002,793.69923035399995,1299.8895066128011,1032.7994561013122,712.30086096903608,2277.1223931559998,478.32805157960928,479.78670385942235,1325.4068156716012,869.84452578299999,218.37922044599998,0,0,0,0,0,8087.5016071477676,0,0,0,0,0,0,0,0,325.54667327200002,793.69923035399995,1002.1795459189398,740.60264282770618,425.6238510573545,2277.1223931559998,191.6510416679277,{"$f":"BQ124","v":198.61618542633062},1044.2362972385095,869.84452578299999,218.37922044599998,0,0,0,0,0,11780.168889076795,0,0,0,0,0,0,0,0,325.54667327200002,793.69923035399995,1431.063555056,1408.4810731673749,1080.9008015792924,2277.1223931559998,846.92799218986579,841.29165613054067,1686.9117679427195,869.84452578299999,218.37922044599998,0,0,0,0,0]
["  Ponta",25029.146163266996,{"$f":"SUM(D131:AA131)","v":1088.223746229},{"$f":"IF(D114=\"P\",D130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,869.84452578299999,218.37922044599998,0,0,0,0,0,{"$f":"SUM(AC131:AZ131)","v":0},{"$f":"IF(AC114=\"P\",AC130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB131:BY131)","v":0},{"$f":"IF(BB114=\"P\",BB130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA131:CX131)","v":1088.223746229},{"$f":"IF(CA114=\"P\",CA130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,869.84452578299999,218.37922044599998,0,0,0,0,0]
["  Cheia",269668.36664327193,10691.945142847793,{"$f":"IF(D114=\"C\",D130,0)","v":0},0,0,0,0,0,0,0,325.54667327200002,793.69923035399995,1431.063555056,1408.4810731673749,1080.9008015792924,2277.1223931559998,846.92799218986579,841.29165613054067,1686.9117679427195,0,0,0,0,0,0,0,5938.4070894431725,{"$f":"IF(AC114=\"C\",AC130,0)","v":0},0,0,0,0,0,0,0,0,0,1299.8895066128011,1032.7994561013122,712.30086096903608,0,0,479.78670385942235,1325.4068156716012,869.84452578299999,218.37922044599998,0,0,0,0,0,0,{"$f":"IF(BB114=\"C\",BB130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10691.945142847793,{"$f":"IF(CA114=\"C\",CA130,0)","v":0},0,0,0,0,0,0,0,325.54667327200002,793.69923035399995,1431.063555056,1408.4810731673749,1080.9008015792924,2277.1223931559998,846.92799218986579,841.29165613054067,1686.9117679427195,0,0,0,0,0,0,0]
["  Vazio",47848.791822037507,0,{"$f":"IF(D114=\"V\",D130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3874.6963483616087,{"$f":"IF(AC114=\"V\",AC130,0)","v":0},0,0,0,0,0,0,0,325.54667327200002,793.69923035399995,0,0,0,2277.1223931559998,478.32805157960928,0,0,0,0,0,0,0,0,0,8087.5016071477676,{"$f":"IF(BB114=\"V\",BB130,0)","v":0},0,0,0,0,0,0,0,325.54667327200002,793.69923035399995,1002.1795459189398,740.60264282770618,425.6238510573545,2277.1223931559998,191.6510416679277,198.61618542633062,1044.2362972385095,869.84452578299999,218.37922044599998,0,0,0,0,0,0,{"$f":"IF(CA114=\"V\",CA130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D114=\"SV\",D130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC114=\"SV\",AC130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB114=\"SV\",BB130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA114=\"SV\",CA130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",146845.18492451153,4006.6533545712055,{"$f":"D128+D129-D130","v":0},{"$f":"E128+E129-E130","v":0},0,0,0,0,0,0,0,0,0,76.16620830162492,1094.6945310047072,0,1489.4185196331339,1292.0007345484591,54.373361083280315,0,0,0,0,0,0,0,5973.7188058432184,0,0,0,0,0,0,0,0,0,0,131.1740484431989,451.84782536768762,1463.2944716149636,0,1858.0184602433903,1653.5056868195775,415.87831335439864,0,0,0,0,0,0,0,7699.3206365002334,0,0,0,0,0,0,0,0,0,0,428.88400913706027,744.04463864129366,1749.9714815266452,0,2144.6954701550721,{"$f":"BQ128+BQ129-BQ130","v":1934.6762052526692},697.04883178749037,0,0,0,0,0,0,0,4006.6533545712064,0,0,0,0,0,0,0,0,0,0,0,76.16620830162492,1094.6945310047072,0,1489.4185196331339,1292.0007345484591,54.373361083280315,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B135=0,0,B135/B128)","v":0.28800577059133781},0.24360429599060007,0,0,0,0,0,0,0,0,0,0,0,4.9373702735919622E-2,0.49010423465484143,0,0.62205637833895866,0.5896067270822386,3.021942448483084E-2,0,0,0,0,0,0,0,0.36320176350743583,0,0,0,0,0,{"$f":"IF(AH135=0,0,AH135/AH128)","v":0},0,0,0,0,8.8091638532020719E-2,0.29290417245438727,0.65512962454219892,0,0.77600232508900235,0.75458012534202146,0.2311353029297388,0,0,0,0,0,0,0,0.46811825662948192,0,0,0,0,0,0,0,0,0,0,0.28802263521984528,0.48231676001319657,{"$f":"IF(BN135=0,0,BN135/BN128)","v":0.78347740792515885},0,0.89573311948158707,0.8828927684329636,0.3874032083868893,0,0,0,0,0,0,0,0.24360429599060013,0,0,0,0,0,0,0,0,null,0,0,4.9373702735919622E-2,0.49010423465484143,0,0.62205637833895866,0.5896067270822386,3.021942448483084E-2,0,0,{"$f":"IF(CT135=0,0,CT135/CT128)","v":0},0,0,0,0]
[]
["APRIL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB143+4*BA143+18*C143+BZ143*4","v":2360630.380389994},80943.77919512568,2923.6713424685986,2923.6713424685986,2756.6044086132492,2589.5374747579017,2506.0038944693329,2506.0038944693329,2589.5374747579017,2756.6044086132492,3007.204809396273,3591.9390778899919,4009.6064125283633,3926.0729456006893,3926.0729456006893,3926.0729456006893,3842.5165376991863,3842.5165376991863,3842.5165376991863,3842.5165376991863,3842.5165376991863,3842.5165376991863,3759.0060117453409,3591.9390778899919,3424.8721440346435,3174.2593580257071,78046.844756136881,2923.6713424685986,2923.6713424685986,2756.6044086132492,2589.5374747579017,2506.0038944693329,2506.0038944693329,2589.5374747579017,2756.6044086132492,3007.204809396273,3232.7451701009923,3608.6457712755264,3533.4656510406194,3572.7263804966274,3572.7263804966274,3496.6900493062599,3496.6900493062599,3496.6900493062599,3842.5165376991863,3842.5165376991863,3842.5165376991863,3759.0060117453409,3591.9390778899919,3424.8721440346435,3174.2593580257071,66919.96476817035,2777.4877753451692,2777.4877753451692,2618.7741881825877,2460.0606010200049,2380.7036997458663,2380.7036997458663,2460.0606010200049,2081.2363285030033,2255.4036070472039,2431.0243679159462,2713.7016199991954,2657.1661695825455,2690.26296451396,2690.26296451396,2629.5109170783071,2629.5109170783071,2633.007607127613,2897.2574694251862,3496.6900493062599,3535.1152146832515,3533.4656510406194,3591.9390778899919,3424.8721440346435,3174.2593580257071,80943.77919512568,2923.6713424685986,2923.6713424685986,2756.6044086132492,2589.5374747579017,2506.0038944693329,2506.0038944693329,2589.5374747579017,2756.6044086132492,3007.204809396273,3591.9390778899919,4009.6064125283633,3926.0729456006893,3926.0729456006893,3926.0729456006893,3842.5165376991863,3842.5165376991863,3842.5165376991863,3842.5165376991863,3842.5165376991863,3842.5165376991863,3759.0060117453409,3591.9390778899919,3424.8721440346435,3174.2593580257071]
["Electric Boat Demand",{"$f":"4*AB144+4*BA144+18*C144+BZ144*4","v":360000},12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0,12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0,12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0,12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0]
["Self-Consumption",{"$f":"4*AB145+4*BA145+18*C145+BZ145*4","v":41760},{"$f":"SUM(D145:AA145)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(AC145:AZ145)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(BB145:BY145)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"BA145","v":1392},{"$f":"BB145","v":58},{"$f":"BC145","v":58},{"$f":"BD145","v":58},{"$f":"BE145","v":58},{"$f":"BF145","v":58},{"$f":"BG145","v":58},{"$f":"BH145","v":58},{"$f":"BI145","v":58},{"$f":"BJ145","v":58},{"$f":"BK145","v":58},{"$f":"BL145","v":58},{"$f":"BM145","v":58},{"$f":"BN145","v":58},{"$f":"BO145","v":58},{"$f":"BP145","v":58},{"$f":"BQ145","v":58},{"$f":"BR145","v":58},{"$f":"BS145","v":58},{"$f":"BT145","v":58},{"$f":"BU145","v":58},{"$f":"BV145","v":58},{"$f":"BW145","v":58},{"$f":"BX145","v":58},{"$f":"BY145","v":58}]
["Demand Including Self-Consumption",{"$f":"SUM(B143:B145)","v":2762390.380389994},94335.77919512568,2981.6713424685986,2981.6713424685986,2814.6044086132492,2647.5374747579017,2564.0038944693329,2564.0038944693329,2647.5374747579017,2814.6044086132492,3065.204809396273,6649.9390778899924,4067.6064125283633,3984.0729456006893,3984.0729456006893,6984.0729456006893,3900.5165376991863,3900.5165376991863,3900.5165376991863,6900.5165376991863,3900.5165376991863,3900.5165376991863,6817.0060117453413,3649.9390778899919,3482.8721440346435,3232.2593580257071,91438.844756136881,2981.6713424685986,2981.6713424685986,2814.6044086132492,2647.5374747579017,2564.0038944693329,{"$f":"SUM(AH143:AH145)","v":2564.0038944693329},2647.5374747579017,2814.6044086132492,3065.204809396273,6290.7451701009923,3666.6457712755264,3591.4656510406194,3630.7263804966274,6630.7263804966278,3554.6900493062599,3554.6900493062599,3554.6900493062599,6900.5165376991863,3900.5165376991863,3900.5165376991863,6817.0060117453413,3649.9390778899919,3482.8721440346435,3232.2593580257071,80311.96476817035,2835.4877753451692,2835.4877753451692,2676.7741881825877,2518.0606010200049,2438.7036997458663,2438.7036997458663,2518.0606010200049,2139.2363285030033,2313.4036070472039,5489.0243679159466,2771.7016199991954,2715.1661695825455,{"$f":"SUM(BN143:BN145)","v":2748.26296451396},5748.2629645139605,2687.5109170783071,2687.5109170783071,2691.007607127613,5955.2574694251862,3554.6900493062599,3593.1152146832515,6591.4656510406194,3649.9390778899919,3482.8721440346435,3232.2593580257071,94335.77919512568,2981.6713424685986,2981.6713424685986,2814.6044086132492,2647.5374747579017,2564.0038944693329,2564.0038944693329,2647.5374747579017,2814.6044086132492,3065.204809396273,6649.9390778899924,4067.6064125283633,3984.0729456006893,3984.0729456006893,6984.0729456006893,3900.5165376991863,3900.5165376991863,3900.5165376991863,6900.5165376991863,3900.5165376991863,{"$f":"SUM(CT143:CT145)","v":3900.5165376991863},6817.0060117453413,3649.9390778899919,3482.8721440346435,3232.2593580257071]
[null,{"$f":"4*AB147+4*BA147+18*C147+BZ147*4","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(K146:W146)","v":57952.672771425066},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ146:AV146)","v":55055.738332436245},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI146:BU146)","v":45094.150196774739}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB149+4*BA149+18*C149+BZ149*4","v":1019152.5908789251},33971.753029297499,951.58796914075856,951.58796914075856,951.58796914075856,761.2703753126068,570.95278148445516,761.2703753126068,951.58796914075856,951.58796914075856,1427.3819537111381,1522.5407506252136,1712.8860453975194,1903.1759382815171,1903.1759382815171,1712.8860453975194,2093.4935321096691,2093.4935321096691,1332.2231567970618,1522.5407506252136,1903.1759382815171,1903.1759382815171,1712.8860453975194,1712.8860453975194,1522.5407506252136,1141.8572901647178,33971.753029297499,951.58796914075856,951.58796914075856,951.58796914075856,761.2703753126068,570.95278148445516,761.2703753126068,951.58796914075856,951.58796914075856,1427.3819537111381,1522.5407506252136,1712.8860453975194,1903.1759382815171,1903.1759382815171,1712.8860453975194,2093.4935321096691,2093.4935321096691,1332.2231567970618,1522.5407506252136,1903.1759382815171,1903.1759382815171,1712.8860453975194,1712.8860453975194,1522.5407506252136,1141.8572901647178,33971.753029297499,951.58796914075856,951.58796914075856,951.58796914075856,761.2703753126068,570.95278148445516,761.2703753126068,951.58796914075856,951.58796914075856,1427.3819537111381,1522.5407506252136,1712.8860453975194,1903.1759382815171,1903.1759382815171,1712.8860453975194,2093.4935321096691,2093.4935321096691,1332.2231567970618,1522.5407506252136,1903.1759382815171,1903.1759382815171,1712.8860453975194,1712.8860453975194,1522.5407506252136,1141.8572901647178,33971.753029297499,951.58796914075856,951.58796914075856,951.58796914075856,761.2703753126068,570.95278148445516,761.2703753126068,951.58796914075856,951.58796914075856,1427.3819537111381,1522.5407506252136,1712.8860453975194,1903.1759382815171,1903.1759382815171,1712.8860453975194,2093.4935321096691,2093.4935321096691,1332.2231567970618,1522.5407506252136,1903.1759382815171,1903.1759382815171,1712.8860453975194,1712.8860453975194,1522.5407506252136,1141.8572901647178]
["   PV",238563.50301484222,{"$f":"SUM(D150:AA150)","v":7952.1167671614076},{"$f":"Inputs!$E$43/Inputs!$E$31*D161","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E161","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F161","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G161","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H161","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I161","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J161","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K161","v":69.963280766852179},{"$f":"Inputs!$E$43/Inputs!$E$31*L161","v":286.62376314162026},{"$f":"Inputs!$E$43/Inputs!$E$31*M161","v":519.08240568954841},{"$f":"Inputs!$E$43/Inputs!$E$31*N161","v":844.07312925170061},{"$f":"Inputs!$E$43/Inputs!$E$31*O161","v":982.87125077303642},{"$f":"Inputs!$E$43/Inputs!$E$31*P161","v":1066.3758116883116},{"$f":"Inputs!$E$43/Inputs!$E$31*Q161","v":986.25657081014219},{"$f":"Inputs!$E$43/Inputs!$E$31*R161","v":963.68777056277031},{"$f":"Inputs!$E$43/Inputs!$E$31*S161","v":933.2198902288186},{"$f":"Inputs!$E$43/Inputs!$E$31*T161","v":725.5869279529993},{"$f":"Inputs!$E$43/Inputs!$E$31*U161","v":411.88060451453299},{"$f":"Inputs!$E$43/Inputs!$E$31*V161","v":157.9816017316017},{"$f":"Inputs!$E$43/Inputs!$E$31*W161","v":4.5137600494743344},{"$f":"Inputs!$E$43/Inputs!$E$31*X161","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y161","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z161","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA161","v":0},{"$f":"C150","v":7952.1167671614076},{"$f":"D150","v":0},{"$f":"E150","v":0},{"$f":"F150","v":0},{"$f":"G150","v":0},{"$f":"H150","v":0},{"$f":"I150","v":0},{"$f":"J150","v":0},{"$f":"K150","v":69.963280766852179},{"$f":"L150","v":286.62376314162026},{"$f":"M150","v":519.08240568954841},{"$f":"N150","v":844.07312925170061},{"$f":"O150","v":982.87125077303642},{"$f":"P150","v":1066.3758116883116},{"$f":"Q150","v":986.25657081014219},{"$f":"R150","v":963.68777056277031},{"$f":"S150","v":933.2198902288186},{"$f":"T150","v":725.5869279529993},{"$f":"U150","v":411.88060451453299},{"$f":"V150","v":157.9816017316017},{"$f":"W150","v":4.5137600494743344},{"$f":"X150","v":0},{"$f":"Y150","v":0},{"$f":"Z150","v":0},{"$f":"AA150","v":0},{"$f":"AB150","v":7952.1167671614076},{"$f":"AC150","v":0},{"$f":"AD150","v":0},{"$f":"AE150","v":0},{"$f":"AF150","v":0},{"$f":"AG150","v":0},{"$f":"AH150","v":0},{"$f":"AI150","v":0},{"$f":"AJ150","v":69.963280766852179},{"$f":"AK150","v":286.62376314162026},{"$f":"AL150","v":519.08240568954841},{"$f":"AM150","v":844.07312925170061},{"$f":"AN150","v":982.87125077303642},{"$f":"AO150","v":1066.3758116883116},{"$f":"AP150","v":986.25657081014219},{"$f":"AQ150","v":963.68777056277031},{"$f":"AR150","v":933.2198902288186},{"$f":"AS150","v":725.5869279529993},{"$f":"AT150","v":411.88060451453299},{"$f":"AU150","v":157.9816017316017},{"$f":"AV150","v":4.5137600494743344},{"$f":"AW150","v":0},{"$f":"AX150","v":0},{"$f":"AY150","v":0},{"$f":"AZ150","v":0},{"$f":"BA150","v":7952.1167671614076},{"$f":"BB150","v":0},{"$f":"BC150","v":0},{"$f":"BD150","v":0},{"$f":"BE150","v":0},{"$f":"BF150","v":0},{"$f":"BG150","v":0},{"$f":"BH150","v":0},{"$f":"BI150","v":69.963280766852179},{"$f":"BJ150","v":286.62376314162026},{"$f":"BK150","v":519.08240568954841},{"$f":"BL150","v":844.07312925170061},{"$f":"BM150","v":982.87125077303642},{"$f":"BN150","v":1066.3758116883116},{"$f":"BO150","v":986.25657081014219},{"$f":"BP150","v":963.68777056277031},{"$f":"BQ150","v":933.2198902288186},{"$f":"BR150","v":725.5869279529993},{"$f":"BS150","v":411.88060451453299},{"$f":"BT150","v":157.9816017316017},{"$f":"BU150","v":4.5137600494743344},{"$f":"BV150","v":0},{"$f":"BW150","v":0},{"$f":"BX150","v":0},{"$f":"BY150","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B149:B150)","v":1257716.0938937673},41923.869796458908,951.58796914075856,951.58796914075856,951.58796914075856,761.2703753126068,570.95278148445516,761.2703753126068,951.58796914075856,1021.5512499076108,1714.0057168527583,2041.6231563147621,2556.9591746492201,2886.0471890545537,2969.551749969829,2699.1426162076614,3057.1813026724394,3026.7134223384878,2057.8100847500609,1934.4213551397465,2061.1575400131187,1907.6896983309914,1712.8860453975194,1712.8860453975194,1522.5407506252136,1141.8572901647178,41923.869796458908,951.58796914075856,951.58796914075856,951.58796914075856,761.2703753126068,570.95278148445516,{"$f":"SUM(AH149:AH150)","v":761.2703753126068},951.58796914075856,1021.5512499076108,1714.0057168527583,2041.6231563147621,2556.9591746492201,2886.0471890545537,2969.551749969829,2699.1426162076614,3057.1813026724394,3026.7134223384878,2057.8100847500609,1934.4213551397465,2061.1575400131187,1907.6896983309914,1712.8860453975194,1712.8860453975194,1522.5407506252136,1141.8572901647178,41923.869796458908,951.58796914075856,951.58796914075856,951.58796914075856,761.2703753126068,570.95278148445516,761.2703753126068,951.58796914075856,1021.5512499076108,1714.0057168527583,2041.6231563147621,2556.9591746492201,2886.0471890545537,{"$f":"SUM(BN149:BN150)","v":2969.551749969829},2699.1426162076614,3057.1813026724394,3026.7134223384878,2057.8100847500609,1934.4213551397465,2061.1575400131187,1907.6896983309914,1712.8860453975194,1712.8860453975194,1522.5407506252136,1141.8572901647178,41923.869796458908,951.58796914075856,951.58796914075856,951.58796914075856,761.2703753126068,570.95278148445516,761.2703753126068,951.58796914075856,1021.5512499076108,1714.0057168527583,2041.6231563147621,2556.9591746492201,2886.0471890545537,2969.551749969829,2699.1426162076614,3057.1813026724394,3026.7134223384878,2057.8100847500609,1934.4213551397465,2061.1575400131187,{"$f":"SUM(CT149:CT150)","v":1907.6896983309914},1712.8860453975194,1712.8860453975194,1522.5407506252136,1141.8572901647178]
[null,{"$f":"4*AB152+4*BA152+18*C152+BZ152*4","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB197+4*BA197+18*C197+BZ197*4","v":365040},{"$f":"SUM(D153:AA153)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(AC153:AZ153)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(BB153:BY153)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(CA153:CX153)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507}]
["Losses",-125771.60938937674,-4192.3869796458912,{"$f":"0.1*D151*-1","v":-95.158796914075864},-95.158796914075864,-95.158796914075864,-76.127037531260683,-57.095278148445516,-76.127037531260683,-95.158796914075864,-102.15512499076108,-171.40057168527585,-204.16231563147622,-255.69591746492202,-288.6047189054554,-296.95517499698292,-269.91426162076613,-305.71813026724396,-302.6713422338488,-205.7810084750061,-193.44213551397468,-206.11575400131187,-190.76896983309916,-171.28860453975196,-171.28860453975196,-152.25407506252137,-114.18572901647178,-4192.3869796458912,{"$f":"0.1*AC151*-1","v":-95.158796914075864},-95.158796914075864,-95.158796914075864,-76.127037531260683,-57.095278148445516,-76.127037531260683,-95.158796914075864,-102.15512499076108,-171.40057168527585,-204.16231563147622,-255.69591746492202,-288.6047189054554,-296.95517499698292,-269.91426162076613,-305.71813026724396,-302.6713422338488,-205.7810084750061,-193.44213551397468,-206.11575400131187,-190.76896983309916,-171.28860453975196,-171.28860453975196,-152.25407506252137,-114.18572901647178,-4192.3869796458912,{"$f":"0.1*BB151*-1","v":-95.158796914075864},-95.158796914075864,-95.158796914075864,-76.127037531260683,-57.095278148445516,-76.127037531260683,-95.158796914075864,-102.15512499076108,-171.40057168527585,-204.16231563147622,-255.69591746492202,-288.6047189054554,-296.95517499698292,-269.91426162076613,-305.71813026724396,-302.6713422338488,-205.7810084750061,-193.44213551397468,-206.11575400131187,-190.76896983309916,-171.28860453975196,-171.28860453975196,-152.25407506252137,-114.18572901647178,-4192.3869796458912,{"$f":"0.1*CA151*-1","v":-95.158796914075864},-95.158796914075864,-95.158796914075864,-76.127037531260683,-57.095278148445516,-76.127037531260683,-95.158796914075864,-102.15512499076108,-171.40057168527585,-204.16231563147622,-255.69591746492202,-288.6047189054554,-296.95517499698292,-269.91426162076613,-305.71813026724396,-302.6713422338488,-205.7810084750061,-193.44213551397468,-206.11575400131187,-190.76896983309916,-171.28860453975196,-171.28860453975196,-152.25407506252137,-114.18572901647178]
["Net Projected Demand (Surplus)",1265405.895885603,{"$f":"C146-C151-C197-C154","v":44436.296378312662},1618.2421702419158,1618.2421702419158,1451.1752363865664,1455.3941369765555,1543.1463911333233,1371.8605566879867,1284.1083025312189,1388.2082836963996,1015.5996642287906,4305.4782372067066,1259.3431553440653,879.63047545159111,804.47637062784327,4047.8445910137939,642.05336529399085,669.47445759454729,1541.4874614241314,4652.537318073415,1538.4747516873795,1676.5958092012941,4768.4085708875737,1601.3416370322245,1605.5854684719513,1697.5877968774612,41539.361939323862,1618.2421702419158,1618.2421702419158,1451.1752363865664,1455.3941369765555,1543.1463911333233,1371.8605566879867,{"$f":"AI146-AI151-AI197-AI154","v":1284.1083025312189},1388.2082836963996,1015.5996642287906,3946.2843294177064,858.38251409122824,487.02318089152112,451.12980552378133,3694.4980259097324,296.22687690106443,323.64796920162087,1195.660973031205,4652.537318073415,1538.4747516873795,1676.5958092012941,4768.4085708875737,1601.3416370322245,1605.5854684719513,1697.5877968774612,30412.481951357331,1472.0586031184864,1472.0586031184864,1313.345015955905,1325.9172632386587,1417.8461964098567,1246.5603619645201,1154.6314287933221,712.84020358615362,263.79846187972146,3144.5635272326608,-36.56163718510274,-389.27630056655272,-431.33361045888603,{"$f":"BO146-BO151-BO197-BO154","v":2812.034609927065},-570.95225532688835,-543.53116302633191,331.97853085255821,3707.2782497994144,1192.648263294453,1369.1944861853592,4542.8682101828517,1601.3416370322245,1605.5854684719513,1697.5877968774612,44436.296378312662,1618.2421702419158,1618.2421702419158,1451.1752363865664,1455.3941369765555,1543.1463911333233,1371.8605566879867,1284.1083025312189,1388.2082836963996,1015.5996642287906,4305.4782372067066,1259.3431553440653,879.63047545159111,804.47637062784327,4047.8445910137939,642.05336529399085,669.47445759454729,1541.4874614241314,4652.537318073415,1538.4747516873795,1676.5958092012941,{"$f":"CU146-CU151-CU197-CU154","v":4768.4085708875737},1601.3416370322245,1605.5854684719513,1697.5877968774612]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D158","v":"V"},{"$f":"E158","v":"SV"},{"$f":"F158","v":"SV"},{"$f":"G158","v":"SV"},{"$f":"H158","v":"SV"},{"$f":"I158","v":"SV"},{"$f":"J158","v":"C"},{"$f":"K158","v":"C"},{"$f":"L158","v":"C"},{"$f":"M158","v":"C"},{"$f":"N158","v":"C"},{"$f":"O158","v":"C"},{"$f":"P158","v":"C"},{"$f":"Q158","v":"C"},{"$f":"R158","v":"C"},{"$f":"S158","v":"C"},{"$f":"T158","v":"C"},{"$f":"U158","v":"P"},{"$f":"V158","v":"P"},{"$f":"W158","v":"P"},{"$f":"X158","v":"P"},{"$f":"Y158","v":"V"},{"$f":"Z158","v":"V"},{"$f":"AA158","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB161+4*BA161+18*C161+BZ161*4","v":617211.495},{"$f":"SUM(D161:AA161)","v":20573.716499999999},{"$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},{"$f":"'Hourly Production'!I18*1","v":181.00899999999999},{"$f":"'Hourly Production'!J18*1","v":741.553},{"$f":"'Hourly Production'!K18*1","v":1342.9699999999998},{"$f":"'Hourly Production'!L18*1","v":2183.7860000000001},{"$f":"'Hourly Production'!M18*1","v":2542.8845000000001},{"$f":"'Hourly Production'!N18*1","v":2758.9274999999998},{"$f":"'Hourly Production'!O18*1","v":2551.643},{"$f":"'Hourly Production'!P18*1","v":2493.2529999999997},{"$f":"'Hourly Production'!Q18*1","v":2414.4264999999996},{"$f":"'Hourly Production'!R18*1","v":1877.2384999999999},{"$f":"'Hourly Production'!S18*1","v":1065.6174999999998},{"$f":"'Hourly Production'!T18*1","v":408.72999999999996},{"$f":"'Hourly Production'!U18*1","v":11.677999999999999},{"$f":"'Hourly Production'!V18*1","v":0},{"$f":"'Hourly Production'!W18*1","v":0},{"$f":"'Hourly Production'!X18*1","v":0},{"$f":"'Hourly Production'!Y18*1","v":0},{"$f":"SUM(AC161:AZ161)","v":20573.716499999999},{"$f":"D161","v":0},{"$f":"E161","v":0},0,0,0,0,0,181.00899999999999,741.553,1342.9699999999998,2183.7860000000001,2542.8845000000001,2758.9274999999998,2551.643,2493.2529999999997,2414.4264999999996,1877.2384999999999,1065.6174999999998,408.72999999999996,11.677999999999999,0,0,{"$f":"Z161","v":0},{"$f":"AA161","v":0},{"$f":"SUM(BB161:BY161)","v":20573.716499999999},{"$f":"AC161","v":0},0,0,0,0,0,0,181.00899999999999,741.553,1342.9699999999998,2183.7860000000001,2542.8845000000001,2758.9274999999998,2551.643,2493.2529999999997,2414.4264999999996,1877.2384999999999,1065.6174999999998,408.72999999999996,11.677999999999999,0,0,{"$f":"AY161","v":0},0,{"$f":"SUM(CA161:CX161)","v":20573.716499999999},{"$f":"BB161","v":0},0,0,0,0,0,0,181.00899999999999,741.553,1342.9699999999998,2183.7860000000001,2542.8845000000001,2758.9274999999998,2551.643,2493.2529999999997,2414.4264999999996,1877.2384999999999,1065.6174999999998,408.72999999999996,11.677999999999999,0,0,0,0]
["AC Losses",{"$f":"4*AB162+4*BA162+18*C162+BZ162*4","v":-20993.831790929988},{"$f":"SUM(D162:AA162)","v":-699.79439303099969},{"$f":"Inputs!$E$51*D161*-1","v":0},{"$f":"Inputs!$E$51*E161*-1","v":0},{"$f":"Inputs!$E$51*F161*-1","v":0},{"$f":"Inputs!$E$51*G161*-1","v":0},{"$f":"Inputs!$E$51*H161*-1","v":0},{"$f":"Inputs!$E$51*I161*-1","v":0},{"$f":"Inputs!$E$51*J161*-1","v":0},{"$f":"Inputs!$E$51*K161*-1","v":-6.1568401259999979},{"$f":"Inputs!$E$51*L161*-1","v":-25.223183741999993},{"$f":"Inputs!$E$51*M161*-1","v":-45.679781579999975},{"$f":"Inputs!$E$51*N161*-1","v":-74.279297003999972},{"$f":"Inputs!$E$51*O161*-1","v":-86.493673382999972},{"$f":"Inputs!$E$51*P161*-1","v":-93.842159984999967},{"$f":"Inputs!$E$51*Q161*-1","v":-86.791585001999977},{"$f":"Inputs!$E$51*R161*-1","v":-84.805507541999958},{"$f":"Inputs!$E$51*S161*-1","v":-82.124302970999963},{"$f":"Inputs!$E$51*T161*-1","v":-63.852390338999975},{"$f":"Inputs!$E$51*U161*-1","v":-36.24591364499998},{"$f":"Inputs!$E$51*V161*-1","v":-13.902542219999994},{"$f":"Inputs!$E$51*W161*-1","v":-0.39721549199999984},{"$f":"Inputs!$E$51*X161*-1","v":0},{"$f":"Inputs!$E$51*Y161*-1","v":0},{"$f":"Inputs!$E$51*Z161*-1","v":0},{"$f":"Inputs!$E$51*AA161*-1","v":0},{"$f":"SUM(AC162:AZ162)","v":-699.79439303099969},{"$f":"Inputs!$E$51*AC161*-1","v":0},{"$f":"Inputs!$E$51*AD161*-1","v":0},{"$f":"Inputs!$E$51*AE161*-1","v":0},{"$f":"Inputs!$E$51*AF161*-1","v":0},{"$f":"Inputs!$E$51*AG161*-1","v":0},{"$f":"Inputs!$E$51*AH161*-1","v":0},{"$f":"Inputs!$E$51*AI161*-1","v":0},{"$f":"Inputs!$E$51*AJ161*-1","v":-6.1568401259999979},{"$f":"Inputs!$E$51*AK161*-1","v":-25.223183741999993},{"$f":"Inputs!$E$51*AL161*-1","v":-45.679781579999975},{"$f":"Inputs!$E$51*AM161*-1","v":-74.279297003999972},{"$f":"Inputs!$E$51*AN161*-1","v":-86.493673382999972},{"$f":"Inputs!$E$51*AO161*-1","v":-93.842159984999967},{"$f":"Inputs!$E$51*AP161*-1","v":-86.791585001999977},{"$f":"Inputs!$E$51*AQ161*-1","v":-84.805507541999958},{"$f":"Inputs!$E$51*AR161*-1","v":-82.124302970999963},{"$f":"Inputs!$E$51*AS161*-1","v":-63.852390338999975},{"$f":"Inputs!$E$51*AT161*-1","v":-36.24591364499998},{"$f":"Inputs!$E$51*AU161*-1","v":-13.902542219999994},{"$f":"Inputs!$E$51*AV161*-1","v":-0.39721549199999984},{"$f":"Inputs!$E$51*AW161*-1","v":0},{"$f":"Inputs!$E$51*AX161*-1","v":0},{"$f":"Inputs!$E$51*AY161*-1","v":0},{"$f":"Inputs!$E$51*AZ161*-1","v":0},{"$f":"SUM(BB162:BY162)","v":-699.79439303099969},{"$f":"Inputs!$E$51*BB161*-1","v":0},{"$f":"Inputs!$E$51*BC161*-1","v":0},{"$f":"Inputs!$E$51*BD161*-1","v":0},{"$f":"Inputs!$E$51*BE161*-1","v":0},{"$f":"Inputs!$E$51*BF161*-1","v":0},{"$f":"Inputs!$E$51*BG161*-1","v":0},{"$f":"Inputs!$E$51*BH161*-1","v":0},{"$f":"Inputs!$E$51*BI161*-1","v":-6.1568401259999979},{"$f":"Inputs!$E$51*BJ161*-1","v":-25.223183741999993},{"$f":"Inputs!$E$51*BK161*-1","v":-45.679781579999975},{"$f":"Inputs!$E$51*BL161*-1","v":-74.279297003999972},{"$f":"Inputs!$E$51*BM161*-1","v":-86.493673382999972},{"$f":"Inputs!$E$51*BN161*-1","v":-93.842159984999967},{"$f":"Inputs!$E$51*BO161*-1","v":-86.791585001999977},{"$f":"Inputs!$E$51*BP161*-1","v":-84.805507541999958},{"$f":"Inputs!$E$51*BQ161*-1","v":-82.124302970999963},{"$f":"Inputs!$E$51*BR161*-1","v":-63.852390338999975},{"$f":"Inputs!$E$51*BS161*-1","v":-36.24591364499998},{"$f":"Inputs!$E$51*BT161*-1","v":-13.902542219999994},{"$f":"Inputs!$E$51*BU161*-1","v":-0.39721549199999984},{"$f":"Inputs!$E$51*BV161*-1","v":0},{"$f":"Inputs!$E$51*BW161*-1","v":0},{"$f":"Inputs!$E$51*BX161*-1","v":0},{"$f":"Inputs!$E$51*BY161*-1","v":0},{"$f":"SUM(CA162:CX162)","v":-699.79439303099969},{"$f":"Inputs!$E$51*CA161*-1","v":0},{"$f":"Inputs!$E$51*CB161*-1","v":0},{"$f":"Inputs!$E$51*CC161*-1","v":0},{"$f":"Inputs!$E$51*CD161*-1","v":0},{"$f":"Inputs!$E$51*CE161*-1","v":0},{"$f":"Inputs!$E$51*CF161*-1","v":0},{"$f":"Inputs!$E$51*CG161*-1","v":0},{"$f":"Inputs!$E$51*CH161*-1","v":-6.1568401259999979},{"$f":"Inputs!$E$51*CI161*-1","v":-25.223183741999993},{"$f":"Inputs!$E$51*CJ161*-1","v":-45.679781579999975},{"$f":"Inputs!$E$51*CK161*-1","v":-74.279297003999972},{"$f":"Inputs!$E$51*CL161*-1","v":-86.493673382999972},{"$f":"Inputs!$E$51*CM161*-1","v":-93.842159984999967},{"$f":"Inputs!$E$51*CN161*-1","v":-86.791585001999977},{"$f":"Inputs!$E$51*CO161*-1","v":-84.805507541999958},{"$f":"Inputs!$E$51*CP161*-1","v":-82.124302970999963},{"$f":"Inputs!$E$51*CQ161*-1","v":-63.852390338999975},{"$f":"Inputs!$E$51*CR161*-1","v":-36.24591364499998},{"$f":"Inputs!$E$51*CS161*-1","v":-13.902542219999994},{"$f":"Inputs!$E$51*CT161*-1","v":-0.39721549199999984},{"$f":"Inputs!$E$51*CU161*-1","v":0},{"$f":"Inputs!$E$51*CV161*-1","v":0},{"$f":"Inputs!$E$51*CW161*-1","v":0},{"$f":"Inputs!$E$51*CX161*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB163+4*BA163+18*C163+BZ163*4","v":596217.66320906999},{"$f":"SUM(D163:AA163)","v":19873.922106968999},{"$f":"D161+D162","v":0},{"$f":"E161+E162","v":0},{"$f":"F161+F162","v":0},{"$f":"G161+G162","v":0},{"$f":"H161+H162","v":0},{"$f":"I161+I162","v":0},{"$f":"J161+J162","v":0},{"$f":"K161+K162","v":174.85215987399999},{"$f":"L161+L162","v":716.32981625800005},{"$f":"M161+M162","v":1297.2902184199997},{"$f":"N161+N162","v":2109.5067029960001},{"$f":"O161+O162","v":2456.3908266170001},{"$f":"P161+P162","v":2665.0853400149999},{"$f":"Q161+Q162","v":2464.8514149980001},{"$f":"R161+R162","v":2408.4474924579999},{"$f":"S161+S162","v":2332.3021970289997},{"$f":"T161+T162","v":1813.3861096609999},{"$f":"U161+U162","v":1029.3715863549999},{"$f":"V161+V162","v":394.82745777999997},{"$f":"W161+W162","v":11.280784508},{"$f":"X161+X162","v":0},{"$f":"Y161+Y162","v":0},{"$f":"Z161+Z162","v":0},{"$f":"AA161+AA162","v":0},{"$f":"SUM(AC163:AZ163)","v":19873.922106968999},{"$f":"AC161+AC162","v":0},{"$f":"AD161+AD162","v":0},{"$f":"AE161+AE162","v":0},{"$f":"AF161+AF162","v":0},{"$f":"AG161+AG162","v":0},{"$f":"AH161+AH162","v":0},{"$f":"AI161+AI162","v":0},{"$f":"AJ161+AJ162","v":174.85215987399999},{"$f":"AK161+AK162","v":716.32981625800005},{"$f":"AL161+AL162","v":1297.2902184199997},{"$f":"AM161+AM162","v":2109.5067029960001},{"$f":"AN161+AN162","v":2456.3908266170001},{"$f":"AO161+AO162","v":2665.0853400149999},{"$f":"AP161+AP162","v":2464.8514149980001},{"$f":"AQ161+AQ162","v":2408.4474924579999},{"$f":"AR161+AR162","v":2332.3021970289997},{"$f":"AS161+AS162","v":1813.3861096609999},{"$f":"AT161+AT162","v":1029.3715863549999},{"$f":"AU161+AU162","v":394.82745777999997},{"$f":"AV161+AV162","v":11.280784508},{"$f":"AW161+AW162","v":0},{"$f":"AX161+AX162","v":0},{"$f":"AY161+AY162","v":0},{"$f":"AZ161+AZ162","v":0},19873.922106968999,{"$f":"BB161+BB162","v":0},{"$f":"BC161+BC162","v":0},{"$f":"BD161+BD162","v":0},{"$f":"BE161+BE162","v":0},{"$f":"BF161+BF162","v":0},{"$f":"BG161+BG162","v":0},{"$f":"BH161+BH162","v":0},{"$f":"BI161+BI162","v":174.85215987399999},{"$f":"BJ161+BJ162","v":716.32981625800005},{"$f":"BK161+BK162","v":1297.2902184199997},{"$f":"BL161+BL162","v":2109.5067029960001},{"$f":"BM161+BM162","v":2456.3908266170001},{"$f":"BN161+BN162","v":2665.0853400149999},{"$f":"BO161+BO162","v":2464.8514149980001},{"$f":"BP161+BP162","v":2408.4474924579999},{"$f":"BQ161+BQ162","v":2332.3021970289997},{"$f":"BR161+BR162","v":1813.3861096609999},{"$f":"BS161+BS162","v":1029.3715863549999},{"$f":"BT161+BT162","v":394.82745777999997},{"$f":"BU161+BU162","v":11.280784508},{"$f":"BV161+BV162","v":0},{"$f":"BW161+BW162","v":0},{"$f":"BX161+BX162","v":0},{"$f":"BY161+BY162","v":0},19873.922106968999,{"$f":"CA161+CA162","v":0},{"$f":"CB161+CB162","v":0},{"$f":"CC161+CC162","v":0},{"$f":"CD161+CD162","v":0},{"$f":"CE161+CE162","v":0},{"$f":"CF161+CF162","v":0},{"$f":"CG161+CG162","v":0},{"$f":"CH161+CH162","v":174.85215987399999},{"$f":"CI161+CI162","v":716.32981625800005},{"$f":"CJ161+CJ162","v":1297.2902184199997},{"$f":"CK161+CK162","v":2109.5067029960001},{"$f":"CL161+CL162","v":2456.3908266170001},{"$f":"CM161+CM162","v":2665.0853400149999},{"$f":"CN161+CN162","v":2464.8514149980001},{"$f":"CO161+CO162","v":2408.4474924579999},{"$f":"CP161+CP162","v":2332.3021970289997},{"$f":"CQ161+CQ162","v":1813.3861096609999},{"$f":"CR161+CR162","v":1029.3715863549999},{"$f":"CS161+CS162","v":394.82745777999997},{"$f":"CT161+CT162","v":11.280784508},{"$f":"CU161+CU162","v":0},{"$f":"CV161+CV162","v":0},{"$f":"CW161+CW162","v":0},{"$f":"CX161+CX162","v":0}]
["PV Production used internally",-21218.423535239999,{"$f":"SUM(D164:AA164)","v":-707.28078450800001},{"$f":"IF(D163>Inputs!$E$81,Inputs!$E$81,D163)*-1","v":0},{"$f":"IF(E163>Inputs!$E$81,Inputs!$E$81,E163)*-1","v":0},{"$f":"IF(F163>Inputs!$E$81,Inputs!$E$81,F163)*-1","v":0},{"$f":"IF(G163>Inputs!$E$81,Inputs!$E$81,G163)*-1","v":0},{"$f":"IF(H163>Inputs!$E$81,Inputs!$E$81,H163)*-1","v":0},{"$f":"IF(I163>Inputs!$E$81,Inputs!$E$81,I163)*-1","v":0},{"$f":"IF(J163>Inputs!$E$81,Inputs!$E$81,J163)*-1","v":0},{"$f":"IF(K163>Inputs!$E$81,Inputs!$E$81,K163)*-1","v":-58},{"$f":"IF(L163>Inputs!$E$81,Inputs!$E$81,L163)*-1","v":-58},{"$f":"IF(M163>Inputs!$E$81,Inputs!$E$81,M163)*-1","v":-58},{"$f":"IF(N163>Inputs!$E$81,Inputs!$E$81,N163)*-1","v":-58},{"$f":"IF(O163>Inputs!$E$81,Inputs!$E$81,O163)*-1","v":-58},{"$f":"IF(P163>Inputs!$E$81,Inputs!$E$81,P163)*-1","v":-58},{"$f":"IF(Q163>Inputs!$E$81,Inputs!$E$81,Q163)*-1","v":-58},{"$f":"IF(R163>Inputs!$E$81,Inputs!$E$81,R163)*-1","v":-58},{"$f":"IF(S163>Inputs!$E$81,Inputs!$E$81,S163)*-1","v":-58},{"$f":"IF(T163>Inputs!$E$81,Inputs!$E$81,T163)*-1","v":-58},{"$f":"IF(U163>Inputs!$E$81,Inputs!$E$81,U163)*-1","v":-58},{"$f":"IF(V163>Inputs!$E$81,Inputs!$E$81,V163)*-1","v":-58},{"$f":"IF(W163>Inputs!$E$81,Inputs!$E$81,W163)*-1","v":-11.280784508},{"$f":"IF(X163>Inputs!$E$81,Inputs!$E$81,X163)*-1","v":0},{"$f":"IF(Y163>Inputs!$E$81,Inputs!$E$81,Y163)*-1","v":0},{"$f":"IF(Z163>Inputs!$E$81,Inputs!$E$81,Z163)*-1","v":0},{"$f":"IF(AA163>Inputs!$E$81,Inputs!$E$81,AA163)*-1","v":0},{"$f":"SUM(AC164:AZ164)","v":-707.28078450800001},{"$f":"IF(AC163>Inputs!$E$81,Inputs!$E$81,AC163)*-1","v":0},{"$f":"IF(AD163>Inputs!$E$81,Inputs!$E$81,AD163)*-1","v":0},{"$f":"IF(AE163>Inputs!$E$81,Inputs!$E$81,AE163)*-1","v":0},{"$f":"IF(AF163>Inputs!$E$81,Inputs!$E$81,AF163)*-1","v":0},{"$f":"IF(AG163>Inputs!$E$81,Inputs!$E$81,AG163)*-1","v":0},{"$f":"IF(AH163>Inputs!$E$81,Inputs!$E$81,AH163)*-1","v":0},{"$f":"IF(AI163>Inputs!$E$81,Inputs!$E$81,AI163)*-1","v":0},{"$f":"IF(AJ163>Inputs!$E$81,Inputs!$E$81,AJ163)*-1","v":-58},{"$f":"IF(AK163>Inputs!$E$81,Inputs!$E$81,AK163)*-1","v":-58},{"$f":"IF(AL163>Inputs!$E$81,Inputs!$E$81,AL163)*-1","v":-58},{"$f":"IF(AM163>Inputs!$E$81,Inputs!$E$81,AM163)*-1","v":-58},{"$f":"IF(AN163>Inputs!$E$81,Inputs!$E$81,AN163)*-1","v":-58},{"$f":"IF(AO163>Inputs!$E$81,Inputs!$E$81,AO163)*-1","v":-58},{"$f":"IF(AP163>Inputs!$E$81,Inputs!$E$81,AP163)*-1","v":-58},{"$f":"IF(AQ163>Inputs!$E$81,Inputs!$E$81,AQ163)*-1","v":-58},{"$f":"IF(AR163>Inputs!$E$81,Inputs!$E$81,AR163)*-1","v":-58},{"$f":"IF(AS163>Inputs!$E$81,Inputs!$E$81,AS163)*-1","v":-58},{"$f":"IF(AT163>Inputs!$E$81,Inputs!$E$81,AT163)*-1","v":-58},{"$f":"IF(AU163>Inputs!$E$81,Inputs!$E$81,AU163)*-1","v":-58},{"$f":"IF(AV163>Inputs!$E$81,Inputs!$E$81,AV163)*-1","v":-11.280784508},{"$f":"IF(AW163>Inputs!$E$81,Inputs!$E$81,AW163)*-1","v":0},{"$f":"IF(AX163>Inputs!$E$81,Inputs!$E$81,AX163)*-1","v":0},{"$f":"IF(AY163>Inputs!$E$81,Inputs!$E$81,AY163)*-1","v":0},{"$f":"IF(AZ163>Inputs!$E$81,Inputs!$E$81,AZ163)*-1","v":0},{"$f":"SUM(BB164:BY164)","v":-707.28078450800001},{"$f":"IF(BB163>Inputs!$E$81,Inputs!$E$81,BB163)*-1","v":0},{"$f":"IF(BC163>Inputs!$E$81,Inputs!$E$81,BC163)*-1","v":0},{"$f":"IF(BD163>Inputs!$E$81,Inputs!$E$81,BD163)*-1","v":0},{"$f":"IF(BE163>Inputs!$E$81,Inputs!$E$81,BE163)*-1","v":0},{"$f":"IF(BF163>Inputs!$E$81,Inputs!$E$81,BF163)*-1","v":0},{"$f":"IF(BG163>Inputs!$E$81,Inputs!$E$81,BG163)*-1","v":0},{"$f":"IF(BH163>Inputs!$E$81,Inputs!$E$81,BH163)*-1","v":0},{"$f":"IF(BI163>Inputs!$E$81,Inputs!$E$81,BI163)*-1","v":-58},{"$f":"IF(BJ163>Inputs!$E$81,Inputs!$E$81,BJ163)*-1","v":-58},{"$f":"IF(BK163>Inputs!$E$81,Inputs!$E$81,BK163)*-1","v":-58},{"$f":"IF(BL163>Inputs!$E$81,Inputs!$E$81,BL163)*-1","v":-58},{"$f":"IF(BM163>Inputs!$E$81,Inputs!$E$81,BM163)*-1","v":-58},{"$f":"IF(BN163>Inputs!$E$81,Inputs!$E$81,BN163)*-1","v":-58},{"$f":"IF(BO163>Inputs!$E$81,Inputs!$E$81,BO163)*-1","v":-58},{"$f":"IF(BP163>Inputs!$E$81,Inputs!$E$81,BP163)*-1","v":-58},{"$f":"IF(BQ163>Inputs!$E$81,Inputs!$E$81,BQ163)*-1","v":-58},{"$f":"IF(BR163>Inputs!$E$81,Inputs!$E$81,BR163)*-1","v":-58},{"$f":"IF(BS163>Inputs!$E$81,Inputs!$E$81,BS163)*-1","v":-58},{"$f":"IF(BT163>Inputs!$E$81,Inputs!$E$81,BT163)*-1","v":-58},{"$f":"IF(BU163>Inputs!$E$81,Inputs!$E$81,BU163)*-1","v":-11.280784508},{"$f":"IF(BV163>Inputs!$E$81,Inputs!$E$81,BV163)*-1","v":0},{"$f":"IF(BW163>Inputs!$E$81,Inputs!$E$81,BW163)*-1","v":0},{"$f":"IF(BX163>Inputs!$E$81,Inputs!$E$81,BX163)*-1","v":0},{"$f":"IF(BY163>Inputs!$E$81,Inputs!$E$81,BY163)*-1","v":0},{"$f":"SUM(CA164:CX164)","v":-707.28078450800001},{"$f":"IF(CA163>Inputs!$E$81,Inputs!$E$81,CA163)*-1","v":0},{"$f":"IF(CB163>Inputs!$E$81,Inputs!$E$81,CB163)*-1","v":0},{"$f":"IF(CC163>Inputs!$E$81,Inputs!$E$81,CC163)*-1","v":0},{"$f":"IF(CD163>Inputs!$E$81,Inputs!$E$81,CD163)*-1","v":0},{"$f":"IF(CE163>Inputs!$E$81,Inputs!$E$81,CE163)*-1","v":0},{"$f":"IF(CF163>Inputs!$E$81,Inputs!$E$81,CF163)*-1","v":0},{"$f":"IF(CG163>Inputs!$E$81,Inputs!$E$81,CG163)*-1","v":0},{"$f":"IF(CH163>Inputs!$E$81,Inputs!$E$81,CH163)*-1","v":-58},{"$f":"IF(CI163>Inputs!$E$81,Inputs!$E$81,CI163)*-1","v":-58},{"$f":"IF(CJ163>Inputs!$E$81,Inputs!$E$81,CJ163)*-1","v":-58},{"$f":"IF(CK163>Inputs!$E$81,Inputs!$E$81,CK163)*-1","v":-58},{"$f":"IF(CL163>Inputs!$E$81,Inputs!$E$81,CL163)*-1","v":-58},{"$f":"IF(CM163>Inputs!$E$81,Inputs!$E$81,CM163)*-1","v":-58},{"$f":"IF(CN163>Inputs!$E$81,Inputs!$E$81,CN163)*-1","v":-58},{"$f":"IF(CO163>Inputs!$E$81,Inputs!$E$81,CO163)*-1","v":-58},{"$f":"IF(CP163>Inputs!$E$81,Inputs!$E$81,CP163)*-1","v":-58},{"$f":"IF(CQ163>Inputs!$E$81,Inputs!$E$81,CQ163)*-1","v":-58},{"$f":"IF(CR163>Inputs!$E$81,Inputs!$E$81,CR163)*-1","v":-58},{"$f":"IF(CS163>Inputs!$E$81,Inputs!$E$81,CS163)*-1","v":-58},{"$f":"IF(CT163>Inputs!$E$81,Inputs!$E$81,CT163)*-1","v":-11.280784508},{"$f":"IF(CU163>Inputs!$E$81,Inputs!$E$81,CU163)*-1","v":0},{"$f":"IF(CV163>Inputs!$E$81,Inputs!$E$81,CV163)*-1","v":0},{"$f":"IF(CW163>Inputs!$E$81,Inputs!$E$81,CW163)*-1","v":0},{"$f":"IF(CX163>Inputs!$E$81,Inputs!$E$81,CX163)*-1","v":0}]
["Net PV Production Available",574999.2396738301,{"$f":"SUM(D165:AA165)","v":19166.641322461001},{"$f":"D163+D164","v":0},{"$f":"E163+E164","v":0},0,0,0,0,0,116.85215987399999,658.32981625800005,1239.2902184199997,2051.5067029960001,2398.3908266170001,2607.0853400149999,2406.8514149980001,2350.4474924579999,2274.3021970289997,1755.3861096609999,971.37158635499986,336.82745777999997,0,0,0,0,0,{"$f":"SUM(AC165:AZ165)","v":19166.641322461001},{"$f":"AC163+AC164","v":0},{"$f":"AD163+AD164","v":0},0,0,0,0,0,116.85215987399999,658.32981625800005,1239.2902184199997,2051.5067029960001,2398.3908266170001,2607.0853400149999,2406.8514149980001,2350.4474924579999,2274.3021970289997,1755.3861096609999,971.37158635499986,336.82745777999997,0,0,0,0,0,{"$f":"SUM(BB165:BY165)","v":19166.641322461001},{"$f":"BB163+BB164","v":0},{"$f":"BC163+BC164","v":0},0,0,0,0,0,116.85215987399999,658.32981625800005,1239.2902184199997,2051.5067029960001,2398.3908266170001,2607.0853400149999,2406.8514149980001,2350.4474924579999,2274.3021970289997,1755.3861096609999,971.37158635499986,336.82745777999997,0,0,0,0,0,{"$f":"SUM(CA165:CX165)","v":19166.641322461001},{"$f":"CA163+CA164","v":0},{"$f":"CB163+CB164","v":0},0,0,0,0,0,116.85215987399999,658.32981625800005,1239.2902184199997,2051.5067029960001,2398.3908266170001,2607.0853400149999,2406.8514149980001,2350.4474924579999,2274.3021970289997,1755.3861096609999,971.37158635499986,336.82745777999997,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB168+4*BA168+18*C168+BZ168*4","v":313605.98988120456},{"$f":"SUM(D168:AA168)","v":11525.987939421169},{"$f":"IF(D155<0,0,IF(D155>D165,D165,D155))","v":0},{"$f":"IF(E155<0,0,IF(E155>E165,E165,E155))","v":0},0,0,0,0,0,116.85215987399999,658.32981625800005,1239.2902184199997,1259.3431553440653,879.63047545159111,804.47637062784327,2406.8514149980001,642.05336529399085,669.47445759454729,1541.4874614241314,971.37158635499986,336.82745777999997,0,0,0,0,0,{"$f":"SUM(AC168:AZ168)","v":9341.5939733254199},{"$f":"IF(AC155<0,0,IF(AC155>AC165,AC165,AC155))","v":0},{"$f":"IF(AD155<0,0,IF(AD155>AD165,AD165,AD155))","v":0},0,0,0,0,0,116.85215987399999,658.32981625800005,1239.2902184199997,858.38251409122824,487.02318089152112,451.12980552378133,2406.8514149980001,296.22687690106443,323.64796920162087,1195.660973031205,971.37158635499986,336.82745777999997,0,0,0,0,0,{"$f":"SUM(BB168:BY168)","v":5666.9698301592789},{"$f":"IF(BB155<0,0,IF(BB155>BB165,BB165,BB155))","v":0},0,0,0,0,0,0,116.85215987399999,263.79846187972146,1239.2902184199997,0,0,0,2406.8514149980001,0,0,331.97853085255821,971.37158635499986,336.82745777999997,0,0,0,0,0,{"$f":"SUM(CA168:CX168)","v":11525.987939421169},{"$f":"IF(CA155<0,0,IF(CA155>CA165,CA165,CA155))","v":0},{"$f":"IF(CB155<0,0,IF(CB155>CB165,CB165,CB155))","v":0},0,0,0,0,0,116.85215987399999,658.32981625800005,1239.2902184199997,1259.3431553440653,879.63047545159111,804.47637062784327,2406.8514149980001,642.05336529399085,669.47445759454729,1541.4874614241314,971.37158635499986,336.82745777999997,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B155-B168","v":951799.90600439848},{"$f":"C155-C168","v":32910.308438891494},1618.2421702419158,1618.2421702419158,1451.1752363865664,1455.3941369765555,1543.1463911333233,1371.8605566879867,1284.1083025312189,1271.3561238223997,357.26984797079058,3066.1880187867068,0,0,0,1640.9931760157938,0,0,0,3681.1657317184154,1201.6472939073794,1676.5958092012941,4768.4085708875737,1601.3416370322245,1605.5854684719513,1697.5877968774612,32197.767965998442,1618.2421702419158,1618.2421702419158,1451.1752363865664,1455.3941369765555,1543.1463911333233,1371.8605566879867,1284.1083025312189,1271.3561238223997,357.26984797079058,2706.9941109977067,0,0,0,1287.6466109117323,0,0,0,3681.1657317184154,1201.6472939073794,1676.5958092012941,4768.4085708875737,1601.3416370322245,1605.5854684719513,1697.5877968774612,24745.512121198051,1472.0586031184864,1472.0586031184864,1313.345015955905,1325.9172632386587,1417.8461964098567,1246.5603619645201,1154.6314287933221,595.98804371215363,0,1905.2733088126611,-36.56163718510274,-389.27630056655272,-431.33361045888603,{"$f":"BO155-BO168","v":405.18319492906494},-570.95225532688835,-543.53116302633191,0,2735.9066634444143,855.82080551445301,1369.1944861853592,4542.8682101828517,1601.3416370322245,1605.5854684719513,1697.5877968774612,32910.308438891494,1618.2421702419158,1618.2421702419158,1451.1752363865664,1455.3941369765555,1543.1463911333233,1371.8605566879867,1284.1083025312189,1271.3561238223997,357.26984797079058,3066.1880187867068,0,0,0,1640.9931760157938,0,0,0,3681.1657317184154,1201.6472939073794,1676.5958092012941,4768.4085708875737,1601.3416370322245,1605.5854684719513,1697.5877968774612]
[]
["Summary"]
["Produced",{"$f":"B163","v":596217.66320906999},{"$f":"SUM(D172:AA172)","v":19873.922106968999},{"$f":"D163","v":0},0,0,0,0,0,0,174.85215987399999,716.32981625800005,1297.2902184199997,2109.5067029960001,2456.3908266170001,2665.0853400149999,2464.8514149980001,2408.4474924579999,2332.3021970289997,1813.3861096609999,1029.3715863549999,394.82745777999997,11.280784508,0,0,0,0,19873.922106968999,0,0,0,0,0,0,0,{"$f":"AJ163","v":174.85215987399999},716.32981625800005,1297.2902184199997,2109.5067029960001,2456.3908266170001,2665.0853400149999,2464.8514149980001,2408.4474924579999,2332.3021970289997,1813.3861096609999,1029.3715863549999,394.82745777999997,11.280784508,0,0,0,0,19873.922106968999,0,0,0,0,0,0,0,174.85215987399999,716.32981625800005,1297.2902184199997,2109.5067029960001,2456.3908266170001,2665.0853400149999,2464.8514149980001,{"$f":"BP163","v":2408.4474924579999},2332.3021970289997,1813.3861096609999,1029.3715863549999,394.82745777999997,11.280784508,0,0,0,0,19873.922106968999,0,0,0,0,0,0,0,174.85215987399999,716.32981625800005,1297.2902184199997,2109.5067029960001,2456.3908266170001,2665.0853400149999,2464.8514149980001,2408.4474924579999,2332.3021970289997,1813.3861096609999,1029.3715863549999,394.82745777999997,11.280784508,0,0,0,0]
["Used",{"$f":"B164","v":-21218.423535239999},{"$f":"C164","v":-707.28078450800001},{"$f":"D164","v":0},0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-11.280784508,0,0,0,0,-707.28078450800001,0,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-11.280784508,0,0,0,0,-707.28078450800001,0,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,{"$f":"BP164","v":-58},-58,-58,-58,-58,-11.280784508,0,0,0,0,-707.28078450800001,0,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-11.280784508,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB174+4*BA174+18*C174+BZ174*4","v":313605.98988120456},{"$f":"SUM(D174:AA174)","v":11525.987939421169},{"$f":"D168","v":0},{"$f":"E168","v":0},0,0,0,0,0,116.85215987399999,658.32981625800005,1239.2902184199997,1259.3431553440653,879.63047545159111,804.47637062784327,2406.8514149980001,642.05336529399085,669.47445759454729,1541.4874614241314,971.37158635499986,336.82745777999997,0,0,0,0,0,9341.5939733254199,0,0,0,0,0,0,0,116.85215987399999,658.32981625800005,1239.2902184199997,858.38251409122824,487.02318089152112,451.12980552378133,2406.8514149980001,296.22687690106443,323.64796920162087,1195.660973031205,971.37158635499986,336.82745777999997,0,0,0,0,0,5666.9698301592789,0,0,0,0,0,0,0,116.85215987399999,263.79846187972146,1239.2902184199997,0,0,0,2406.8514149980001,0,{"$f":"BQ168","v":0},331.97853085255821,971.37158635499986,336.82745777999997,0,0,0,0,0,11525.987939421169,0,0,0,0,0,0,0,116.85215987399999,658.32981625800005,1239.2902184199997,1259.3431553440653,879.63047545159111,804.47637062784327,2406.8514149980001,642.05336529399085,669.47445759454729,1541.4874614241314,971.37158635499986,336.82745777999997,0,0,0,0,0]
["  Ponta",28780.378970969996,{"$f":"SUM(D175:AA175)","v":1308.1990441349999},{"$f":"IF(D158=\"P\",D174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,971.37158635499986,336.82745777999997,0,0,0,0,0,{"$f":"SUM(AC175:AZ175)","v":0},{"$f":"IF(AC158=\"P\",AC174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB175:BY175)","v":0},{"$f":"IF(BB158=\"P\",BB174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA175:CX175)","v":1308.1990441349999},{"$f":"IF(CA158=\"P\",CA174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,971.37158635499986,336.82745777999997,0,0,0,0,0]
["  Cheia",243287.52964379312,10217.788895286169,{"$f":"IF(D158=\"C\",D174,0)","v":0},0,0,0,0,0,0,116.85215987399999,658.32981625800005,1239.2902184199997,1259.3431553440653,879.63047545159111,804.47637062784327,2406.8514149980001,642.05336529399085,669.47445759454729,1541.4874614241314,0,0,0,0,0,0,0,4624.0434868743569,{"$f":"IF(AC158=\"C\",AC174,0)","v":0},0,0,0,0,0,0,0,0,0,858.38251409122824,487.02318089152112,451.12980552378133,0,0,323.64796920162087,1195.660973031205,971.37158635499986,336.82745777999997,0,0,0,0,0,0,{"$f":"IF(BB158=\"C\",BB174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10217.788895286169,{"$f":"IF(CA158=\"C\",CA174,0)","v":0},0,0,0,0,0,0,116.85215987399999,658.32981625800005,1239.2902184199997,1259.3431553440653,879.63047545159111,804.47637062784327,2406.8514149980001,642.05336529399085,669.47445759454729,1541.4874614241314,0,0,0,0,0,0,0]
["  Vazio",41538.081266441368,0,{"$f":"IF(D158=\"V\",D174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4717.550486451064,{"$f":"IF(AC158=\"V\",AC174,0)","v":0},0,0,0,0,0,0,116.85215987399999,658.32981625800005,1239.2902184199997,0,0,0,2406.8514149980001,296.22687690106443,0,0,0,0,0,0,0,0,0,5666.9698301592789,{"$f":"IF(BB158=\"V\",BB174,0)","v":0},0,0,0,0,0,0,116.85215987399999,263.79846187972146,1239.2902184199997,0,0,0,2406.8514149980001,0,0,331.97853085255821,971.37158635499986,336.82745777999997,0,0,0,0,0,0,{"$f":"IF(CA158=\"V\",CA174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D158=\"SV\",D174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC158=\"SV\",AC174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB158=\"SV\",BB174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA158=\"SV\",CA174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",261393.24979262546,7640.6533830398294,{"$f":"D172+D173-D174","v":0},{"$f":"E172+E173-E174","v":0},0,0,0,0,0,0,0,0,792.16354765193478,1518.760351165409,1802.6089693871568,0,1708.3941271640092,1604.8277394344523,213.89864823686844,0,0,0,0,0,0,0,9825.0473491355806,0,0,0,0,0,0,0,0,0,0,1193.1241889047719,1911.367645725479,2155.9555344912187,0,2054.2206155569356,1950.6542278273787,559.72513662979486,0,0,0,0,0,0,0,13499.671492301721,0,0,0,0,0,0,0,0,394.53135437827859,0,2051.5067029960001,2398.3908266170001,2607.0853400149999,0,2350.4474924579999,{"$f":"BQ172+BQ173-BQ174","v":2274.3021970289997},1423.4075788084417,0,0,0,0,0,0,0,7640.6533830398312,0,0,0,0,0,0,0,0,0,0,792.16354765193478,1518.760351165409,1802.6089693871568,0,1708.3941271640092,1604.8277394344523,213.89864823686844,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B179=0,0,B179/B172)","v":0.43841916454757091},0.38445624079207569,0,0,0,0,0,0,0,0,0,0,0.37552075398806489,0.61828937590402988,0.67637945484215189,0,0.70933418001173276,0.68808739342558611,0.11795538032264696,0,0,0,0,0,0,0,0.49436881639434044,0,0,0,0,0,{"$f":"IF(AH179=0,0,AH179/AH172)","v":0},0,0,0,0,0.56559393113577339,0.7781203320799972,0.80896303848907303,0,0.85292314737592667,0.83636427145342362,0.30866296683745509,0,0,0,0,0,0,0,0.67926559335602499,0,0,0,0,0,0,0,0,0.55076774053501143,0,0.97250542038210819,0.97638812221104121,{"$f":"IF(BN179=0,0,BN179/BN172)","v":0.97823709465165809},0,0.97591809654076922,0.97513186752819458,0.78494456929227174,0,0,0,0,0,0,0,0.38445624079207574,0,0,0,0,0,0,0,0,0,0,0.37552075398806489,0.61828937590402988,0.67637945484215189,0,0.70933418001173276,0.68808739342558611,0.11795538032264696,0,0,{"$f":"IF(CT179=0,0,CT179/CT172)","v":0},0,0,0,0]
[]
["MAY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB187+4*BA187+19*C187+BZ187*4","v":2498346.0061665527},82834.815563791315,2652.5347988349313,2500.9613817586496,2500.9613817586496,2425.1600853310383,2425.1600853310383,2500.9613817586496,2576.7480902967909,2804.0878800034284,3334.6151756781996,3865.1221354451873,4092.4822610596084,4016.6892682725975,3940.9088439833272,4016.6892682725975,3940.9088439833272,3865.1221354451873,3865.1221354451873,3940.9088439833272,4244.055678135891,4471.4158037503139,4244.055678135891,3789.3354269070451,3561.975301292623,3258.8336789278346,79870.798586871882,2652.5347988349313,2500.9613817586496,2500.9613817586496,2425.1600853310383,2425.1600853310383,2500.9613817586496,2576.7480902967909,2804.0878800034284,3334.6151756781996,3478.6099219006687,3683.2340349536476,3615.0203414453372,3586.227048024828,3655.1872341280646,3586.227048024828,3517.2611432551212,3517.2611432551212,3940.9088439833272,4244.055678135891,4471.4158037503139,4244.055678135891,3789.3354269070451,3561.975301292623,3258.8336789278346,68415.513462966221,2519.9080588931852,2375.9133126707179,2375.9133126707179,2303.9020810644865,2303.9020810644865,2375.9133126707179,2447.9106857819515,2117.0863494025884,2500.9613817586496,2615.9146612693025,2769.7919942851436,2718.4952967668937,2700.4289671626952,2752.3559872984324,2696.8427401146705,2644.98037972785,2648.4976408711054,2971.4452683634286,3862.0906671036601,4113.7025394502889,3989.4123374477363,3789.3354269070451,3561.975301292623,3258.8336789278346,82834.815563791315,2652.5347988349313,2500.9613817586496,2500.9613817586496,2425.1600853310383,2425.1600853310383,2500.9613817586496,2576.7480902967909,2804.0878800034284,3334.6151756781996,3865.1221354451873,4092.4822610596084,4016.6892682725975,3940.9088439833272,4016.6892682725975,3940.9088439833272,3865.1221354451873,3865.1221354451873,3940.9088439833272,4244.055678135891,4471.4158037503139,4244.055678135891,3789.3354269070451,3561.975301292623,3258.8336789278346]
["Electric Boat Demand",{"$f":"4*AB188+4*BA188+19*C188+BZ188*4","v":558000},18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0,18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0,18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0,18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0]
["Self-Consumption",{"$f":"4*AB189+4*BA189+19*C189+BZ189*4","v":43152},{"$f":"SUM(D189:AA189)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(AC189:AZ189)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(BB189:BY189)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"BA189","v":1392},{"$f":"BB189","v":58},{"$f":"BC189","v":58},{"$f":"BD189","v":58},{"$f":"BE189","v":58},{"$f":"BF189","v":58},{"$f":"BG189","v":58},{"$f":"BH189","v":58},{"$f":"BI189","v":58},{"$f":"BJ189","v":58},{"$f":"BK189","v":58},{"$f":"BL189","v":58},{"$f":"BM189","v":58},{"$f":"BN189","v":58},{"$f":"BO189","v":58},{"$f":"BP189","v":58},{"$f":"BQ189","v":58},{"$f":"BR189","v":58},{"$f":"BS189","v":58},{"$f":"BT189","v":58},{"$f":"BU189","v":58},{"$f":"BV189","v":58},{"$f":"BW189","v":58},{"$f":"BX189","v":58},{"$f":"BY189","v":58}]
["Demand Including Self-Consumption",{"$f":"SUM(B187:B189)","v":3099498.0061665527},102226.81556379132,2710.5347988349313,2558.9613817586496,2558.9613817586496,2483.1600853310383,2483.1600853310383,2558.9613817586496,2634.7480902967909,2862.0878800034284,3392.6151756781996,6923.1221354451873,4150.4822610596084,7074.6892682725975,3998.9088439833272,7074.6892682725975,3998.9088439833272,6923.1221354451873,3923.1221354451873,6998.9088439833267,4302.055678135891,7529.4158037503139,4302.055678135891,3847.3354269070451,3619.975301292623,3316.8336789278346,99262.798586871882,2710.5347988349313,2558.9613817586496,2558.9613817586496,2483.1600853310383,2483.1600853310383,{"$f":"SUM(AH187:AH189)","v":2558.9613817586496},2634.7480902967909,2862.0878800034284,3392.6151756781996,6536.6099219006683,3741.2340349536476,6673.0203414453372,3644.227048024828,6713.187234128065,3644.227048024828,6575.2611432551212,3575.2611432551212,6998.9088439833267,4302.055678135891,7529.4158037503139,4302.055678135891,3847.3354269070451,3619.975301292623,3316.8336789278346,87807.513462966221,2577.9080588931852,2433.9133126707179,2433.9133126707179,2361.9020810644865,2361.9020810644865,2433.9133126707179,2505.9106857819515,2175.0863494025884,2558.9613817586496,5673.9146612693021,2827.7919942851436,5776.4952967668942,{"$f":"SUM(BN187:BN189)","v":2758.4289671626952},5810.3559872984324,2754.8427401146705,5702.98037972785,2706.4976408711054,6029.4452683634281,3920.0906671036601,7171.7025394502889,4047.4123374477363,3847.3354269070451,3619.975301292623,3316.8336789278346,102226.81556379132,2710.5347988349313,2558.9613817586496,2558.9613817586496,2483.1600853310383,2483.1600853310383,2558.9613817586496,2634.7480902967909,2862.0878800034284,3392.6151756781996,6923.1221354451873,4150.4822610596084,7074.6892682725975,3998.9088439833272,7074.6892682725975,3998.9088439833272,6923.1221354451873,3923.1221354451873,6998.9088439833267,4302.055678135891,{"$f":"SUM(CT187:CT189)","v":7529.4158037503139},4302.055678135891,3847.3354269070451,3619.975301292623,3316.8336789278346]
[null,{"$f":"4*AB191+4*BA191+19*C191+BZ191*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J190:W190)","v":71786.876363754971},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI190:AV190)","v":68822.859386835553},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH190:BU190)","v":58372.504559356661}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB193+4*BA193+19*C193+BZ193*4","v":874670.33832833241},28215.172204139752,790.27411598307549,790.27411598307549,790.27411598307549,632.28436487758051,474.21327365818547,632.28436487758051,790.27411598307549,790.27411598307549,1185.3041811485573,1264.568729755161,1422.6398209745566,1580.7404434549837,1580.7404434549837,1422.6398209745566,1738.7820034133463,1738.7820034133463,1106.4976385357659,1264.568729755161,1580.7404434549837,1580.7404434549837,1422.6398209745566,1422.6398209745566,1264.568729755161,948.42654731637094,28215.172204139752,790.27411598307549,790.27411598307549,790.27411598307549,632.28436487758051,474.21327365818547,632.28436487758051,790.27411598307549,790.27411598307549,1185.3041811485573,1264.568729755161,1422.6398209745566,1580.7404434549837,1580.7404434549837,1422.6398209745566,1738.7820034133463,1738.7820034133463,1106.4976385357659,1264.568729755161,1580.7404434549837,1580.7404434549837,1422.6398209745566,1422.6398209745566,1264.568729755161,948.42654731637094,28215.172204139752,790.27411598307549,790.27411598307549,790.27411598307549,632.28436487758051,474.21327365818547,632.28436487758051,790.27411598307549,790.27411598307549,1185.3041811485573,1264.568729755161,1422.6398209745566,1580.7404434549837,1580.7404434549837,1422.6398209745566,1738.7820034133463,1738.7820034133463,1106.4976385357659,1264.568729755161,1580.7404434549837,1580.7404434549837,1422.6398209745566,1422.6398209745566,1264.568729755161,948.42654731637094,28215.172204139752,790.27411598307549,790.27411598307549,790.27411598307549,632.28436487758051,474.21327365818547,632.28436487758051,790.27411598307549,790.27411598307549,1185.3041811485573,1264.568729755161,1422.6398209745566,1580.7404434549837,1580.7404434549837,1422.6398209745566,1738.7820034133463,1738.7820034133463,1106.4976385357659,1264.568729755161,1580.7404434549837,1580.7404434549837,1422.6398209745566,1422.6398209745566,1264.568729755161,948.42654731637094]
["   PV",247984.84867810755,{"$f":"SUM(D194:AA194)","v":7999.5112476808881},{"$f":"Inputs!$E$43/Inputs!$E$31*D205","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E205","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F205","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G205","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H205","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I205","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J205","v":36.110080395794675},{"$f":"Inputs!$E$43/Inputs!$E$31*K205","v":127.51372139764995},{"$f":"Inputs!$E$43/Inputs!$E$31*L205","v":344.17420377241797},{"$f":"Inputs!$E$43/Inputs!$E$31*M205","v":543.90808596165732},{"$f":"Inputs!$E$43/Inputs!$E$31*N205","v":786.52268862090284},{"$f":"Inputs!$E$43/Inputs!$E$31*O205","v":968.20153061224482},{"$f":"Inputs!$E$43/Inputs!$E$31*P205","v":970.45841063698197},{"$f":"Inputs!$E$43/Inputs!$E$31*Q205","v":1046.063891465677},{"$f":"Inputs!$E$43/Inputs!$E$31*R205","v":980.61437074829917},{"$f":"Inputs!$E$43/Inputs!$E$31*S205","v":914.0364100185526},{"$f":"Inputs!$E$43/Inputs!$E$31*T205","v":679.32088744588725},{"$f":"Inputs!$E$43/Inputs!$E$31*U205","v":390.44024427952991},{"$f":"Inputs!$E$43/Inputs!$E$31*V205","v":181.67884199134198},{"$f":"Inputs!$E$43/Inputs!$E$31*W205","v":30.467880333951758},{"$f":"Inputs!$E$43/Inputs!$E$31*X205","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y205","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z205","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA205","v":0},{"$f":"SUM(AC194:AZ194)","v":7999.5112476808881},{"$f":"D194","v":0},{"$f":"E194","v":0},{"$f":"F194","v":0},{"$f":"G194","v":0},{"$f":"H194","v":0},{"$f":"I194","v":0},{"$f":"J194","v":36.110080395794675},{"$f":"K194","v":127.51372139764995},{"$f":"L194","v":344.17420377241797},{"$f":"M194","v":543.90808596165732},{"$f":"N194","v":786.52268862090284},{"$f":"O194","v":968.20153061224482},{"$f":"P194","v":970.45841063698197},{"$f":"Q194","v":1046.063891465677},{"$f":"R194","v":980.61437074829917},{"$f":"S194","v":914.0364100185526},{"$f":"T194","v":679.32088744588725},{"$f":"U194","v":390.44024427952991},{"$f":"V194","v":181.67884199134198},{"$f":"W194","v":30.467880333951758},{"$f":"X194","v":0},{"$f":"Y194","v":0},{"$f":"Z194","v":0},{"$f":"AA194","v":0},{"$f":"SUM(BB194:BY194)","v":7999.5112476808881},{"$f":"AC194","v":0},{"$f":"AD194","v":0},{"$f":"AE194","v":0},{"$f":"AF194","v":0},{"$f":"AG194","v":0},{"$f":"AH194","v":0},{"$f":"AI194","v":36.110080395794675},{"$f":"AJ194","v":127.51372139764995},{"$f":"AK194","v":344.17420377241797},{"$f":"AL194","v":543.90808596165732},{"$f":"AM194","v":786.52268862090284},{"$f":"AN194","v":968.20153061224482},{"$f":"AO194","v":970.45841063698197},{"$f":"AP194","v":1046.063891465677},{"$f":"AQ194","v":980.61437074829917},{"$f":"AR194","v":914.0364100185526},{"$f":"AS194","v":679.32088744588725},{"$f":"AT194","v":390.44024427952991},{"$f":"AU194","v":181.67884199134198},{"$f":"AV194","v":30.467880333951758},{"$f":"AW194","v":0},{"$f":"AX194","v":0},{"$f":"AY194","v":0},{"$f":"AZ194","v":0},{"$f":"BA194","v":7999.5112476808881},{"$f":"BB194","v":0},{"$f":"BC194","v":0},{"$f":"BD194","v":0},{"$f":"BE194","v":0},{"$f":"BF194","v":0},{"$f":"BG194","v":0},{"$f":"BH194","v":36.110080395794675},{"$f":"BI194","v":127.51372139764995},{"$f":"BJ194","v":344.17420377241797},{"$f":"BK194","v":543.90808596165732},{"$f":"BL194","v":786.52268862090284},{"$f":"BM194","v":968.20153061224482},{"$f":"BN194","v":970.45841063698197},{"$f":"BO194","v":1046.063891465677},{"$f":"BP194","v":980.61437074829917},{"$f":"BQ194","v":914.0364100185526},{"$f":"BR194","v":679.32088744588725},{"$f":"BS194","v":390.44024427952991},{"$f":"BT194","v":181.67884199134198},{"$f":"BU194","v":30.467880333951758},{"$f":"BV194","v":0},{"$f":"BW194","v":0},{"$f":"BX194","v":0},{"$f":"BY194","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B193:B194)","v":1122655.18700644},36214.683451820638,790.27411598307549,790.27411598307549,790.27411598307549,632.28436487758051,474.21327365818547,632.28436487758051,826.38419637887012,917.78783738072548,1529.4783849209753,1808.4768157168182,2209.1625095954596,2548.9419740672283,2551.1988540919656,2468.7037124402336,2719.3963741616453,2652.818413431899,1785.8185259816532,1655.0089740346909,1762.4192854463258,1611.2083237889356,1422.6398209745566,1422.6398209745566,1264.568729755161,948.42654731637094,36214.683451820638,790.27411598307549,790.27411598307549,790.27411598307549,632.28436487758051,474.21327365818547,{"$f":"SUM(AH193:AH194)","v":632.28436487758051},826.38419637887012,917.78783738072548,1529.4783849209753,1808.4768157168182,2209.1625095954596,2548.9419740672283,2551.1988540919656,2468.7037124402336,2719.3963741616453,2652.818413431899,1785.8185259816532,1655.0089740346909,1762.4192854463258,1611.2083237889356,1422.6398209745566,1422.6398209745566,1264.568729755161,948.42654731637094,36214.683451820638,790.27411598307549,790.27411598307549,790.27411598307549,632.28436487758051,474.21327365818547,632.28436487758051,826.38419637887012,917.78783738072548,1529.4783849209753,1808.4768157168182,2209.1625095954596,2548.9419740672283,{"$f":"SUM(BN193:BN194)","v":2551.1988540919656},2468.7037124402336,2719.3963741616453,2652.818413431899,1785.8185259816532,1655.0089740346909,1762.4192854463258,1611.2083237889356,1422.6398209745566,1422.6398209745566,1264.568729755161,948.42654731637094,36214.683451820638,790.27411598307549,790.27411598307549,790.27411598307549,632.28436487758051,474.21327365818547,632.28436487758051,826.38419637887012,917.78783738072548,1529.4783849209753,1808.4768157168182,2209.1625095954596,2548.9419740672283,2551.1988540919656,2468.7037124402336,2719.3963741616453,2652.818413431899,1785.8185259816532,1655.0089740346909,1762.4192854463258,{"$f":"SUM(CT193:CT194)","v":1611.2083237889356},1422.6398209745566,1422.6398209745566,1264.568729755161,948.42654731637094]
[null,{"$f":"4*AB196+4*BA196+19*C196+BZ196*4","v":0}]
["Minimum Non-Renewables Production",377208,{"$f":"SUM(D197:AA197)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(AC197:AZ197)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(BB197:BY197)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(CA197:CX197)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507}]
["Losses",-112265.51870064401,-3621.4683451820647,{"$f":"0.1*D195*-1","v":-79.027411598307552},-79.027411598307552,-79.027411598307552,-63.228436487758053,-47.421327365818549,-63.228436487758053,-82.638419637887012,-91.778783738072548,-152.94783849209753,-180.84768157168185,-220.91625095954598,-254.89419740672284,-255.11988540919657,-246.87037124402337,-271.93963741616454,-265.28184134318991,-178.58185259816534,-165.50089740346911,-176.2419285446326,-161.12083237889357,-142.26398209745568,-142.26398209745568,-126.45687297551611,-94.842654731637097,-3621.4683451820647,{"$f":"0.1*AC195*-1","v":-79.027411598307552},-79.027411598307552,-79.027411598307552,-63.228436487758053,-47.421327365818549,-63.228436487758053,-82.638419637887012,-91.778783738072548,-152.94783849209753,-180.84768157168185,-220.91625095954598,-254.89419740672284,-255.11988540919657,-246.87037124402337,-271.93963741616454,-265.28184134318991,-178.58185259816534,-165.50089740346911,-176.2419285446326,-161.12083237889357,-142.26398209745568,-142.26398209745568,-126.45687297551611,-94.842654731637097,-3621.4683451820647,{"$f":"0.1*BB195*-1","v":-79.027411598307552},-79.027411598307552,-79.027411598307552,-63.228436487758053,-47.421327365818549,-63.228436487758053,-82.638419637887012,-91.778783738072548,-152.94783849209753,-180.84768157168185,-220.91625095954598,-254.89419740672284,-255.11988540919657,-246.87037124402337,-271.93963741616454,-265.28184134318991,-178.58185259816534,-165.50089740346911,-176.2419285446326,-161.12083237889357,-142.26398209745568,-142.26398209745568,-126.45687297551611,-94.842654731637097,-3621.4683451820647,{"$f":"0.1*CA195*-1","v":-79.027411598307552},-79.027411598307552,-79.027411598307552,-63.228436487758053,-47.421327365818549,-63.228436487758053,-82.638419637887012,-91.778783738072548,-152.94783849209753,-180.84768157168185,-220.91625095954598,-254.89419740672284,-255.11988540919657,-246.87037124402337,-271.93963741616454,-265.28184134318991,-178.58185259816534,-165.50089740346911,-176.2419285446326,-161.12083237889357,-142.26398209745568,-142.26398209745568,-126.45687297551611,-94.842654731637097]
["Net Projected Demand (Surplus)",{"$f":"4*AB199+4*BA199+18*C199+BZ199*4","v":1654434.7374036044},{"$f":"C190-C195-C241-C198","v":57465.600457152752},1492.2880944501633,1340.7146773738816,1340.7146773738816,1407.1041569412157,1549.3681390386714,1482.905453368827,1384.0023135558079,1529.0788263607756,1509.084629249322,4788.4930013000512,1655.2360024236948,4273.6414916120921,1195.8298753005581,4345.8559270763872,1044.4521072378463,4028.5855633564784,1808.8854620616994,5002.4007673521046,2208.8783212341978,5572.3283123402716,2514.6798392587898,2059.9595880299439,1974.8634445129778,1956.2497863431008,54501.583480233312,1492.2880944501633,1340.7146773738816,1340.7146773738816,1407.1041569412157,1549.3681390386714,1482.905453368827,{"$f":"AI190-AI195-AI241-AI198","v":1384.0023135558079},1529.0788263607756,1509.084629249322,4401.9807877555322,1245.987776317734,3871.9725647848318,841.14807934205896,3984.3538929318543,689.7703112793472,3680.7245711664123,1461.0244698716333,5002.4007673521046,2208.8783212341978,5572.3283123402716,2514.6798392587898,2059.9595880299439,1974.8634445129778,1956.2497863431008,43046.29835632765,1359.6613545084172,1215.6666082859499,1215.6666082859499,1285.8461526746639,1428.1101347721196,1357.8573842808953,1255.1649090409685,842.07729575993551,675.43083532977187,3539.2855271241656,332.54573564922998,2975.4475201063888,-44.650001520073772,{"$f":"BO190-BO195-BO241-BO198","v":3081.5226461022221},-199.61399663081028,2808.4438076391411,592.26096748761756,4032.937191732206,1826.9133102019669,5214.6150480402466,2260.0364985706351,2059.9595880299439,1974.8634445129778,1956.2497863431008,57465.600457152752,1492.2880944501633,1340.7146773738816,1340.7146773738816,1407.1041569412157,1549.3681390386714,1482.905453368827,1384.0023135558079,1529.0788263607756,1509.084629249322,4788.4930013000512,1655.2360024236948,4273.6414916120921,1195.8298753005581,4345.8559270763872,1044.4521072378463,4028.5855633564784,1808.8854620616994,5002.4007673521046,2208.8783212341978,5572.3283123402716,{"$f":"CU190-CU195-CU241-CU198","v":2514.6798392587898},2059.9595880299439,1974.8634445129778,1956.2497863431008]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D202","v":"V"},{"$f":"E202","v":"SV"},{"$f":"F202","v":"SV"},{"$f":"G202","v":"SV"},{"$f":"H202","v":"SV"},{"$f":"I202","v":"SV"},{"$f":"J202","v":"C"},{"$f":"K202","v":"C"},{"$f":"L202","v":"C"},{"$f":"M202","v":"C"},{"$f":"N202","v":"C"},{"$f":"O202","v":"C"},{"$f":"P202","v":"C"},{"$f":"Q202","v":"C"},{"$f":"R202","v":"C"},{"$f":"S202","v":"C"},{"$f":"T202","v":"C"},{"$f":"U202","v":"P"},{"$f":"V202","v":"P"},{"$f":"W202","v":"P"},{"$f":"X202","v":"P"},{"$f":"Y202","v":"V"},{"$f":"Z202","v":"V"},{"$f":"AA202","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB205+4*BA205+19*C205+BZ205*4","v":641586.40049999999},{"$f":"SUM(D205:AA205)","v":20696.335500000001},{"$f":"'Hourly Production'!B19*1","v":0},{"$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},{"$f":"'Hourly Production'!H19*1","v":93.423999999999992},{"$f":"'Hourly Production'!I19*1","v":329.90349999999995},{"$f":"'Hourly Production'!J19*1","v":890.44749999999988},{"$f":"'Hourly Production'!K19*1","v":1407.1990000000001},{"$f":"'Hourly Production'!L19*1","v":2034.8915},{"$f":"'Hourly Production'!M19*1","v":2504.931},{"$f":"'Hourly Production'!N19*1","v":2510.77},{"$f":"'Hourly Production'!O19*1","v":2706.3764999999999},{"$f":"'Hourly Production'!P19*1","v":2537.0454999999997},{"$f":"'Hourly Production'!Q19*1","v":2364.7949999999996},{"$f":"'Hourly Production'!R19*1","v":1757.5389999999998},{"$f":"'Hourly Production'!S19*1","v":1010.1469999999999},{"$f":"'Hourly Production'!T19*1","v":470.03950000000003},{"$f":"'Hourly Production'!U19*1","v":78.826499999999996},{"$f":"'Hourly Production'!V19*1","v":0},{"$f":"'Hourly Production'!W19*1","v":0},{"$f":"'Hourly Production'!X19*1","v":0},{"$f":"'Hourly Production'!Y19*1","v":0},{"$f":"SUM(AC205:AZ205)","v":20696.335500000001},{"$f":"D205","v":0},{"$f":"E205","v":0},0,0,0,0,93.423999999999992,329.90349999999995,890.44749999999988,1407.1990000000001,2034.8915,2504.931,2510.77,2706.3764999999999,2537.0454999999997,2364.7949999999996,1757.5389999999998,1010.1469999999999,470.03950000000003,78.826499999999996,0,0,{"$f":"Z205","v":0},{"$f":"AA205","v":0},{"$f":"SUM(BB205:BY205)","v":20696.335500000001},{"$f":"AC205","v":0},0,0,0,0,0,93.423999999999992,329.90349999999995,890.44749999999988,1407.1990000000001,2034.8915,2504.931,2510.77,2706.3764999999999,2537.0454999999997,2364.7949999999996,1757.5389999999998,1010.1469999999999,470.03950000000003,78.826499999999996,0,0,{"$f":"AY205","v":0},0,{"$f":"SUM(CA205:CX205)","v":20696.335500000001},{"$f":"BB205","v":0},0,0,0,0,0,93.423999999999992,329.90349999999995,890.44749999999988,1407.1990000000001,2034.8915,2504.931,2510.77,2706.3764999999999,2537.0454999999997,2364.7949999999996,1757.5389999999998,1010.1469999999999,470.03950000000003,78.826499999999996,0,0,0,0]
["AC Losses",{"$f":"4*AB206+4*BA206+19*C206+BZ206*4","v":-21822.919826606983},{"$f":"SUM(D206:AA206)","v":-703.96515569699955},{"$f":"Inputs!$E$51*D205*-1","v":0},{"$f":"Inputs!$E$51*E205*-1","v":0},{"$f":"Inputs!$E$51*F205*-1","v":0},{"$f":"Inputs!$E$51*G205*-1","v":0},{"$f":"Inputs!$E$51*H205*-1","v":0},{"$f":"Inputs!$E$51*I205*-1","v":0},{"$f":"Inputs!$E$51*J205*-1","v":-3.1777239359999987},{"$f":"Inputs!$E$51*K205*-1","v":-11.221337648999995},{"$f":"Inputs!$E$51*L205*-1","v":-30.287681264999986},{"$f":"Inputs!$E$51*M205*-1","v":-47.864466785999987},{"$f":"Inputs!$E$51*N205*-1","v":-69.214799480999972},{"$f":"Inputs!$E$51*O205*-1","v":-85.202723033999973},{"$f":"Inputs!$E$51*P205*-1","v":-85.401330779999967},{"$f":"Inputs!$E$51*Q205*-1","v":-92.05469027099997},{"$f":"Inputs!$E$51*R205*-1","v":-86.295065636999965},{"$f":"Inputs!$E$51*S205*-1","v":-80.436137129999963},{"$f":"Inputs!$E$51*T205*-1","v":-59.78093154599997},{"$f":"Inputs!$E$51*U205*-1","v":-34.359140057999987},{"$f":"Inputs!$E$51*V205*-1","v":-15.987923552999996},{"$f":"Inputs!$E$51*W205*-1","v":-2.681204570999999},{"$f":"Inputs!$E$51*X205*-1","v":0},{"$f":"Inputs!$E$51*Y205*-1","v":0},{"$f":"Inputs!$E$51*Z205*-1","v":0},{"$f":"Inputs!$E$51*AA205*-1","v":0},{"$f":"SUM(AC206:AZ206)","v":-703.96515569699955},{"$f":"Inputs!$E$51*AC205*-1","v":0},{"$f":"Inputs!$E$51*AD205*-1","v":0},{"$f":"Inputs!$E$51*AE205*-1","v":0},{"$f":"Inputs!$E$51*AF205*-1","v":0},{"$f":"Inputs!$E$51*AG205*-1","v":0},{"$f":"Inputs!$E$51*AH205*-1","v":0},{"$f":"Inputs!$E$51*AI205*-1","v":-3.1777239359999987},{"$f":"Inputs!$E$51*AJ205*-1","v":-11.221337648999995},{"$f":"Inputs!$E$51*AK205*-1","v":-30.287681264999986},{"$f":"Inputs!$E$51*AL205*-1","v":-47.864466785999987},{"$f":"Inputs!$E$51*AM205*-1","v":-69.214799480999972},{"$f":"Inputs!$E$51*AN205*-1","v":-85.202723033999973},{"$f":"Inputs!$E$51*AO205*-1","v":-85.401330779999967},{"$f":"Inputs!$E$51*AP205*-1","v":-92.05469027099997},{"$f":"Inputs!$E$51*AQ205*-1","v":-86.295065636999965},{"$f":"Inputs!$E$51*AR205*-1","v":-80.436137129999963},{"$f":"Inputs!$E$51*AS205*-1","v":-59.78093154599997},{"$f":"Inputs!$E$51*AT205*-1","v":-34.359140057999987},{"$f":"Inputs!$E$51*AU205*-1","v":-15.987923552999996},{"$f":"Inputs!$E$51*AV205*-1","v":-2.681204570999999},{"$f":"Inputs!$E$51*AW205*-1","v":0},{"$f":"Inputs!$E$51*AX205*-1","v":0},{"$f":"Inputs!$E$51*AY205*-1","v":0},{"$f":"Inputs!$E$51*AZ205*-1","v":0},{"$f":"SUM(BB206:BY206)","v":-703.96515569699955},{"$f":"Inputs!$E$51*BB205*-1","v":0},{"$f":"Inputs!$E$51*BC205*-1","v":0},{"$f":"Inputs!$E$51*BD205*-1","v":0},{"$f":"Inputs!$E$51*BE205*-1","v":0},{"$f":"Inputs!$E$51*BF205*-1","v":0},{"$f":"Inputs!$E$51*BG205*-1","v":0},{"$f":"Inputs!$E$51*BH205*-1","v":-3.1777239359999987},{"$f":"Inputs!$E$51*BI205*-1","v":-11.221337648999995},{"$f":"Inputs!$E$51*BJ205*-1","v":-30.287681264999986},{"$f":"Inputs!$E$51*BK205*-1","v":-47.864466785999987},{"$f":"Inputs!$E$51*BL205*-1","v":-69.214799480999972},{"$f":"Inputs!$E$51*BM205*-1","v":-85.202723033999973},{"$f":"Inputs!$E$51*BN205*-1","v":-85.401330779999967},{"$f":"Inputs!$E$51*BO205*-1","v":-92.05469027099997},{"$f":"Inputs!$E$51*BP205*-1","v":-86.295065636999965},{"$f":"Inputs!$E$51*BQ205*-1","v":-80.436137129999963},{"$f":"Inputs!$E$51*BR205*-1","v":-59.78093154599997},{"$f":"Inputs!$E$51*BS205*-1","v":-34.359140057999987},{"$f":"Inputs!$E$51*BT205*-1","v":-15.987923552999996},{"$f":"Inputs!$E$51*BU205*-1","v":-2.681204570999999},{"$f":"Inputs!$E$51*BV205*-1","v":0},{"$f":"Inputs!$E$51*BW205*-1","v":0},{"$f":"Inputs!$E$51*BX205*-1","v":0},{"$f":"Inputs!$E$51*BY205*-1","v":0},{"$f":"SUM(CA206:CX206)","v":-703.96515569699955},{"$f":"Inputs!$E$51*CA205*-1","v":0},{"$f":"Inputs!$E$51*CB205*-1","v":0},{"$f":"Inputs!$E$51*CC205*-1","v":0},{"$f":"Inputs!$E$51*CD205*-1","v":0},{"$f":"Inputs!$E$51*CE205*-1","v":0},{"$f":"Inputs!$E$51*CF205*-1","v":0},{"$f":"Inputs!$E$51*CG205*-1","v":-3.1777239359999987},{"$f":"Inputs!$E$51*CH205*-1","v":-11.221337648999995},{"$f":"Inputs!$E$51*CI205*-1","v":-30.287681264999986},{"$f":"Inputs!$E$51*CJ205*-1","v":-47.864466785999987},{"$f":"Inputs!$E$51*CK205*-1","v":-69.214799480999972},{"$f":"Inputs!$E$51*CL205*-1","v":-85.202723033999973},{"$f":"Inputs!$E$51*CM205*-1","v":-85.401330779999967},{"$f":"Inputs!$E$51*CN205*-1","v":-92.05469027099997},{"$f":"Inputs!$E$51*CO205*-1","v":-86.295065636999965},{"$f":"Inputs!$E$51*CP205*-1","v":-80.436137129999963},{"$f":"Inputs!$E$51*CQ205*-1","v":-59.78093154599997},{"$f":"Inputs!$E$51*CR205*-1","v":-34.359140057999987},{"$f":"Inputs!$E$51*CS205*-1","v":-15.987923552999996},{"$f":"Inputs!$E$51*CT205*-1","v":-2.681204570999999},{"$f":"Inputs!$E$51*CU205*-1","v":0},{"$f":"Inputs!$E$51*CV205*-1","v":0},{"$f":"Inputs!$E$51*CW205*-1","v":0},{"$f":"Inputs!$E$51*CX205*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB207+4*BA207+19*C207+BZ207*4","v":619763.480673393},{"$f":"SUM(D207:AA207)","v":19992.370344302999},{"$f":"D205+D206","v":0},{"$f":"E205+E206","v":0},{"$f":"F205+F206","v":0},{"$f":"G205+G206","v":0},{"$f":"H205+H206","v":0},{"$f":"I205+I206","v":0},{"$f":"J205+J206","v":90.246276064},{"$f":"K205+K206","v":318.68216235099993},{"$f":"L205+L206","v":860.15981873499993},{"$f":"M205+M206","v":1359.334533214},{"$f":"N205+N206","v":1965.676700519},{"$f":"O205+O206","v":2419.7282769660001},{"$f":"P205+P206","v":2425.3686692199999},{"$f":"Q205+Q206","v":2614.3218097290001},{"$f":"R205+R206","v":2450.7504343629998},{"$f":"S205+S206","v":2284.3588628699995},{"$f":"T205+T206","v":1697.7580684539998},{"$f":"U205+U206","v":975.78785994199995},{"$f":"V205+V206","v":454.05157644700006},{"$f":"W205+W206","v":76.145295429000001},{"$f":"X205+X206","v":0},{"$f":"Y205+Y206","v":0},{"$f":"Z205+Z206","v":0},{"$f":"AA205+AA206","v":0},{"$f":"SUM(AC207:AZ207)","v":19992.370344302999},{"$f":"AC205+AC206","v":0},{"$f":"AD205+AD206","v":0},{"$f":"AE205+AE206","v":0},{"$f":"AF205+AF206","v":0},{"$f":"AG205+AG206","v":0},{"$f":"AH205+AH206","v":0},{"$f":"AI205+AI206","v":90.246276064},{"$f":"AJ205+AJ206","v":318.68216235099993},{"$f":"AK205+AK206","v":860.15981873499993},{"$f":"AL205+AL206","v":1359.334533214},{"$f":"AM205+AM206","v":1965.676700519},{"$f":"AN205+AN206","v":2419.7282769660001},{"$f":"AO205+AO206","v":2425.3686692199999},{"$f":"AP205+AP206","v":2614.3218097290001},{"$f":"AQ205+AQ206","v":2450.7504343629998},{"$f":"AR205+AR206","v":2284.3588628699995},{"$f":"AS205+AS206","v":1697.7580684539998},{"$f":"AT205+AT206","v":975.78785994199995},{"$f":"AU205+AU206","v":454.05157644700006},{"$f":"AV205+AV206","v":76.145295429000001},{"$f":"AW205+AW206","v":0},{"$f":"AX205+AX206","v":0},{"$f":"AY205+AY206","v":0},{"$f":"AZ205+AZ206","v":0},19992.370344302999,{"$f":"BB205+BB206","v":0},{"$f":"BC205+BC206","v":0},{"$f":"BD205+BD206","v":0},{"$f":"BE205+BE206","v":0},{"$f":"BF205+BF206","v":0},{"$f":"BG205+BG206","v":0},{"$f":"BH205+BH206","v":90.246276064},{"$f":"BI205+BI206","v":318.68216235099993},{"$f":"BJ205+BJ206","v":860.15981873499993},{"$f":"BK205+BK206","v":1359.334533214},{"$f":"BL205+BL206","v":1965.676700519},{"$f":"BM205+BM206","v":2419.7282769660001},{"$f":"BN205+BN206","v":2425.3686692199999},{"$f":"BO205+BO206","v":2614.3218097290001},{"$f":"BP205+BP206","v":2450.7504343629998},{"$f":"BQ205+BQ206","v":2284.3588628699995},{"$f":"BR205+BR206","v":1697.7580684539998},{"$f":"BS205+BS206","v":975.78785994199995},{"$f":"BT205+BT206","v":454.05157644700006},{"$f":"BU205+BU206","v":76.145295429000001},{"$f":"BV205+BV206","v":0},{"$f":"BW205+BW206","v":0},{"$f":"BX205+BX206","v":0},{"$f":"BY205+BY206","v":0},19992.370344302999,{"$f":"CA205+CA206","v":0},{"$f":"CB205+CB206","v":0},{"$f":"CC205+CC206","v":0},{"$f":"CD205+CD206","v":0},{"$f":"CE205+CE206","v":0},{"$f":"CF205+CF206","v":0},{"$f":"CG205+CG206","v":90.246276064},{"$f":"CH205+CH206","v":318.68216235099993},{"$f":"CI205+CI206","v":860.15981873499993},{"$f":"CJ205+CJ206","v":1359.334533214},{"$f":"CK205+CK206","v":1965.676700519},{"$f":"CL205+CL206","v":2419.7282769660001},{"$f":"CM205+CM206","v":2425.3686692199999},{"$f":"CN205+CN206","v":2614.3218097290001},{"$f":"CO205+CO206","v":2450.7504343629998},{"$f":"CP205+CP206","v":2284.3588628699995},{"$f":"CQ205+CQ206","v":1697.7580684539998},{"$f":"CR205+CR206","v":975.78785994199995},{"$f":"CS205+CS206","v":454.05157644700006},{"$f":"CT205+CT206","v":76.145295429000001},{"$f":"CU205+CU206","v":0},{"$f":"CV205+CV206","v":0},{"$f":"CW205+CW206","v":0},{"$f":"CX205+CX206","v":0}]
["PV Production used internally",{"$f":"4*AB208+4*BA208+19*C208+BZ208*4","v":-25172},{"$f":"SUM(D208:AA208)","v":-812},{"$f":"IF(D207>Inputs!$E$81,Inputs!$E$81,D207)*-1","v":0},{"$f":"IF(E207>Inputs!$E$81,Inputs!$E$81,E207)*-1","v":0},{"$f":"IF(F207>Inputs!$E$81,Inputs!$E$81,F207)*-1","v":0},{"$f":"IF(G207>Inputs!$E$81,Inputs!$E$81,G207)*-1","v":0},{"$f":"IF(H207>Inputs!$E$81,Inputs!$E$81,H207)*-1","v":0},{"$f":"IF(I207>Inputs!$E$81,Inputs!$E$81,I207)*-1","v":0},{"$f":"IF(J207>Inputs!$E$81,Inputs!$E$81,J207)*-1","v":-58},{"$f":"IF(K207>Inputs!$E$81,Inputs!$E$81,K207)*-1","v":-58},{"$f":"IF(L207>Inputs!$E$81,Inputs!$E$81,L207)*-1","v":-58},{"$f":"IF(M207>Inputs!$E$81,Inputs!$E$81,M207)*-1","v":-58},{"$f":"IF(N207>Inputs!$E$81,Inputs!$E$81,N207)*-1","v":-58},{"$f":"IF(O207>Inputs!$E$81,Inputs!$E$81,O207)*-1","v":-58},{"$f":"IF(P207>Inputs!$E$81,Inputs!$E$81,P207)*-1","v":-58},{"$f":"IF(Q207>Inputs!$E$81,Inputs!$E$81,Q207)*-1","v":-58},{"$f":"IF(R207>Inputs!$E$81,Inputs!$E$81,R207)*-1","v":-58},{"$f":"IF(S207>Inputs!$E$81,Inputs!$E$81,S207)*-1","v":-58},{"$f":"IF(T207>Inputs!$E$81,Inputs!$E$81,T207)*-1","v":-58},{"$f":"IF(U207>Inputs!$E$81,Inputs!$E$81,U207)*-1","v":-58},{"$f":"IF(V207>Inputs!$E$81,Inputs!$E$81,V207)*-1","v":-58},{"$f":"IF(W207>Inputs!$E$81,Inputs!$E$81,W207)*-1","v":-58},{"$f":"IF(X207>Inputs!$E$81,Inputs!$E$81,X207)*-1","v":0},{"$f":"IF(Y207>Inputs!$E$81,Inputs!$E$81,Y207)*-1","v":0},{"$f":"IF(Z207>Inputs!$E$81,Inputs!$E$81,Z207)*-1","v":0},{"$f":"IF(AA207>Inputs!$E$81,Inputs!$E$81,AA207)*-1","v":0},{"$f":"SUM(AC208:AZ208)","v":-812},{"$f":"IF(AC207>Inputs!$E$81,Inputs!$E$81,AC207)*-1","v":0},{"$f":"IF(AD207>Inputs!$E$81,Inputs!$E$81,AD207)*-1","v":0},{"$f":"IF(AE207>Inputs!$E$81,Inputs!$E$81,AE207)*-1","v":0},{"$f":"IF(AF207>Inputs!$E$81,Inputs!$E$81,AF207)*-1","v":0},{"$f":"IF(AG207>Inputs!$E$81,Inputs!$E$81,AG207)*-1","v":0},{"$f":"IF(AH207>Inputs!$E$81,Inputs!$E$81,AH207)*-1","v":0},{"$f":"IF(AI207>Inputs!$E$81,Inputs!$E$81,AI207)*-1","v":-58},{"$f":"IF(AJ207>Inputs!$E$81,Inputs!$E$81,AJ207)*-1","v":-58},{"$f":"IF(AK207>Inputs!$E$81,Inputs!$E$81,AK207)*-1","v":-58},{"$f":"IF(AL207>Inputs!$E$81,Inputs!$E$81,AL207)*-1","v":-58},{"$f":"IF(AM207>Inputs!$E$81,Inputs!$E$81,AM207)*-1","v":-58},{"$f":"IF(AN207>Inputs!$E$81,Inputs!$E$81,AN207)*-1","v":-58},{"$f":"IF(AO207>Inputs!$E$81,Inputs!$E$81,AO207)*-1","v":-58},{"$f":"IF(AP207>Inputs!$E$81,Inputs!$E$81,AP207)*-1","v":-58},{"$f":"IF(AQ207>Inputs!$E$81,Inputs!$E$81,AQ207)*-1","v":-58},{"$f":"IF(AR207>Inputs!$E$81,Inputs!$E$81,AR207)*-1","v":-58},{"$f":"IF(AS207>Inputs!$E$81,Inputs!$E$81,AS207)*-1","v":-58},{"$f":"IF(AT207>Inputs!$E$81,Inputs!$E$81,AT207)*-1","v":-58},{"$f":"IF(AU207>Inputs!$E$81,Inputs!$E$81,AU207)*-1","v":-58},{"$f":"IF(AV207>Inputs!$E$81,Inputs!$E$81,AV207)*-1","v":-58},{"$f":"IF(AW207>Inputs!$E$81,Inputs!$E$81,AW207)*-1","v":0},{"$f":"IF(AX207>Inputs!$E$81,Inputs!$E$81,AX207)*-1","v":0},{"$f":"IF(AY207>Inputs!$E$81,Inputs!$E$81,AY207)*-1","v":0},{"$f":"IF(AZ207>Inputs!$E$81,Inputs!$E$81,AZ207)*-1","v":0},{"$f":"SUM(BB208:BY208)","v":-812},{"$f":"IF(BB207>Inputs!$E$81,Inputs!$E$81,BB207)*-1","v":0},{"$f":"IF(BC207>Inputs!$E$81,Inputs!$E$81,BC207)*-1","v":0},{"$f":"IF(BD207>Inputs!$E$81,Inputs!$E$81,BD207)*-1","v":0},{"$f":"IF(BE207>Inputs!$E$81,Inputs!$E$81,BE207)*-1","v":0},{"$f":"IF(BF207>Inputs!$E$81,Inputs!$E$81,BF207)*-1","v":0},{"$f":"IF(BG207>Inputs!$E$81,Inputs!$E$81,BG207)*-1","v":0},{"$f":"IF(BH207>Inputs!$E$81,Inputs!$E$81,BH207)*-1","v":-58},{"$f":"IF(BI207>Inputs!$E$81,Inputs!$E$81,BI207)*-1","v":-58},{"$f":"IF(BJ207>Inputs!$E$81,Inputs!$E$81,BJ207)*-1","v":-58},{"$f":"IF(BK207>Inputs!$E$81,Inputs!$E$81,BK207)*-1","v":-58},{"$f":"IF(BL207>Inputs!$E$81,Inputs!$E$81,BL207)*-1","v":-58},{"$f":"IF(BM207>Inputs!$E$81,Inputs!$E$81,BM207)*-1","v":-58},{"$f":"IF(BN207>Inputs!$E$81,Inputs!$E$81,BN207)*-1","v":-58},{"$f":"IF(BO207>Inputs!$E$81,Inputs!$E$81,BO207)*-1","v":-58},{"$f":"IF(BP207>Inputs!$E$81,Inputs!$E$81,BP207)*-1","v":-58},{"$f":"IF(BQ207>Inputs!$E$81,Inputs!$E$81,BQ207)*-1","v":-58},{"$f":"IF(BR207>Inputs!$E$81,Inputs!$E$81,BR207)*-1","v":-58},{"$f":"IF(BS207>Inputs!$E$81,Inputs!$E$81,BS207)*-1","v":-58},{"$f":"IF(BT207>Inputs!$E$81,Inputs!$E$81,BT207)*-1","v":-58},{"$f":"IF(BU207>Inputs!$E$81,Inputs!$E$81,BU207)*-1","v":-58},{"$f":"IF(BV207>Inputs!$E$81,Inputs!$E$81,BV207)*-1","v":0},{"$f":"IF(BW207>Inputs!$E$81,Inputs!$E$81,BW207)*-1","v":0},{"$f":"IF(BX207>Inputs!$E$81,Inputs!$E$81,BX207)*-1","v":0},{"$f":"IF(BY207>Inputs!$E$81,Inputs!$E$81,BY207)*-1","v":0},{"$f":"SUM(CA208:CX208)","v":-812},{"$f":"IF(CA207>Inputs!$E$81,Inputs!$E$81,CA207)*-1","v":0},{"$f":"IF(CB207>Inputs!$E$81,Inputs!$E$81,CB207)*-1","v":0},{"$f":"IF(CC207>Inputs!$E$81,Inputs!$E$81,CC207)*-1","v":0},{"$f":"IF(CD207>Inputs!$E$81,Inputs!$E$81,CD207)*-1","v":0},{"$f":"IF(CE207>Inputs!$E$81,Inputs!$E$81,CE207)*-1","v":0},{"$f":"IF(CF207>Inputs!$E$81,Inputs!$E$81,CF207)*-1","v":0},{"$f":"IF(CG207>Inputs!$E$81,Inputs!$E$81,CG207)*-1","v":-58},{"$f":"IF(CH207>Inputs!$E$81,Inputs!$E$81,CH207)*-1","v":-58},{"$f":"IF(CI207>Inputs!$E$81,Inputs!$E$81,CI207)*-1","v":-58},{"$f":"IF(CJ207>Inputs!$E$81,Inputs!$E$81,CJ207)*-1","v":-58},{"$f":"IF(CK207>Inputs!$E$81,Inputs!$E$81,CK207)*-1","v":-58},{"$f":"IF(CL207>Inputs!$E$81,Inputs!$E$81,CL207)*-1","v":-58},{"$f":"IF(CM207>Inputs!$E$81,Inputs!$E$81,CM207)*-1","v":-58},{"$f":"IF(CN207>Inputs!$E$81,Inputs!$E$81,CN207)*-1","v":-58},{"$f":"IF(CO207>Inputs!$E$81,Inputs!$E$81,CO207)*-1","v":-58},{"$f":"IF(CP207>Inputs!$E$81,Inputs!$E$81,CP207)*-1","v":-58},{"$f":"IF(CQ207>Inputs!$E$81,Inputs!$E$81,CQ207)*-1","v":-58},{"$f":"IF(CR207>Inputs!$E$81,Inputs!$E$81,CR207)*-1","v":-58},{"$f":"IF(CS207>Inputs!$E$81,Inputs!$E$81,CS207)*-1","v":-58},{"$f":"IF(CT207>Inputs!$E$81,Inputs!$E$81,CT207)*-1","v":-58},{"$f":"IF(CU207>Inputs!$E$81,Inputs!$E$81,CU207)*-1","v":0},{"$f":"IF(CV207>Inputs!$E$81,Inputs!$E$81,CV207)*-1","v":0},{"$f":"IF(CW207>Inputs!$E$81,Inputs!$E$81,CW207)*-1","v":0},{"$f":"IF(CX207>Inputs!$E$81,Inputs!$E$81,CX207)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB209+4*BA209+19*C209+BZ209*4","v":594591.480673393},{"$f":"SUM(D209:AA209)","v":19180.370344302999},{"$f":"D207+D208","v":0},{"$f":"E207+E208","v":0},0,0,0,0,32.246276064,260.68216235099993,802.15981873499993,1301.334533214,1907.676700519,2361.7282769660001,2367.3686692199999,2556.3218097290001,2392.7504343629998,2226.3588628699995,1639.7580684539998,917.78785994199995,396.05157644700006,18.145295429000001,0,0,0,0,{"$f":"SUM(AC209:AZ209)","v":19180.370344302999},{"$f":"AC207+AC208","v":0},{"$f":"AD207+AD208","v":0},0,0,0,0,32.246276064,260.68216235099993,802.15981873499993,1301.334533214,1907.676700519,2361.7282769660001,2367.3686692199999,2556.3218097290001,2392.7504343629998,2226.3588628699995,1639.7580684539998,917.78785994199995,396.05157644700006,18.145295429000001,0,0,0,0,{"$f":"SUM(BB209:BY209)","v":19180.370344302999},{"$f":"BB207+BB208","v":0},{"$f":"BC207+BC208","v":0},0,0,0,0,32.246276064,260.68216235099993,802.15981873499993,1301.334533214,1907.676700519,2361.7282769660001,2367.3686692199999,2556.3218097290001,2392.7504343629998,2226.3588628699995,1639.7580684539998,917.78785994199995,396.05157644700006,18.145295429000001,0,0,0,0,{"$f":"SUM(CA209:CX209)","v":19180.370344302999},{"$f":"CA207+CA208","v":0},{"$f":"CB207+CB208","v":0},0,0,0,0,32.246276064,260.68216235099993,802.15981873499993,1301.334533214,1907.676700519,2361.7282769660001,2367.3686692199999,2556.3218097290001,2392.7504343629998,2226.3588628699995,1639.7580684539998,917.78785994199995,396.05157644700006,18.145295429000001,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U209:W209)","v":1331.984731818}]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB212+4*BA212+19*C212+BZ212*4","v":484512.69327889691},{"$f":"SUM(D212:AA212)","v":16408.092525163102},{"$f":"IF(D199<0,0,IF(D199>D209,D209,D199))","v":0},{"$f":"IF(E199<0,0,IF(E199>E209,E209,E199))","v":0},0,0,0,0,32.246276064,260.68216235099993,802.15981873499993,1301.334533214,1655.2360024236948,2361.7282769660001,1195.8298753005581,2556.3218097290001,1044.4521072378463,2226.3588628699995,1639.7580684539998,917.78785994199995,396.05157644700006,18.145295429000001,0,0,0,0,{"$f":"SUM(AC212:AZ212)","v":15110.747108557774},{"$f":"IF(AC199<0,0,IF(AC199>AC209,AC209,AC199))","v":0},{"$f":"IF(AD199<0,0,IF(AD199>AD209,AD209,AD199))","v":0},0,0,0,0,32.246276064,260.68216235099993,802.15981873499993,1301.334533214,1245.987776317734,2361.7282769660001,841.14807934205896,2556.3218097290001,689.7703112793472,2226.3588628699995,1461.0244698716333,917.78785994199995,396.05157644700006,18.145295429000001,0,0,0,0,{"$f":"SUM(BB212:BY212)","v":11670.894191478619},{"$f":"IF(BB199<0,0,IF(BB199>BB209,BB209,BB199))","v":0},0,0,0,0,0,32.246276064,260.68216235099993,675.43083532977187,1301.334533214,332.54573564922998,2361.7282769660001,0,2556.3218097290001,0,2226.3588628699995,592.26096748761756,917.78785994199995,396.05157644700006,18.145295429000001,0,0,0,0,{"$f":"SUM(CA212:CX212)","v":16408.092525163102},{"$f":"IF(CA199<0,0,IF(CA199>CA209,CA209,CA199))","v":0},{"$f":"IF(CB199<0,0,IF(CB199>CB209,CB209,CB199))","v":0},0,0,0,0,32.246276064,260.68216235099993,802.15981873499993,1301.334533214,1655.2360024236948,2361.7282769660001,1195.8298753005581,2556.3218097290001,1044.4521072378463,2226.3588628699995,1639.7580684539998,917.78785994199995,396.05157644700006,18.145295429000001,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B199-B212","v":1169922.0441247076},{"$f":"C199-C212","v":41057.507931989647},1492.2880944501633,1340.7146773738816,1340.7146773738816,1407.1041569412157,1549.3681390386714,1482.905453368827,1351.7560374918078,1268.3966640097756,706.92481051432208,3487.1584680860515,0,1911.913214646092,0,1789.5341173473871,0,1802.2267004864789,169.12739360769956,4084.6129074101045,1812.8267447871976,5554.1830169112718,2514.6798392587898,2059.9595880299439,1974.8634445129778,1956.2497863431008,39390.836371675541,1492.2880944501633,1340.7146773738816,1340.7146773738816,1407.1041569412157,1549.3681390386714,1482.905453368827,1351.7560374918078,1268.3966640097756,706.92481051432208,3100.6462545415325,0,1510.2442878188317,0,1428.0320832028542,0,1454.3657082964128,0,4084.6129074101045,1812.8267447871976,5554.1830169112718,2514.6798392587898,2059.9595880299439,1974.8634445129778,1956.2497863431008,31375.404164849031,1359.6613545084172,1215.6666082859499,1215.6666082859499,1285.8461526746639,1428.1101347721196,1357.8573842808953,1222.9186329769684,581.39513340893564,0,2237.9509939101654,0,613.7192431403887,-44.650001520073772,{"$f":"BO199-BO212","v":525.20083637322205},-199.61399663081028,582.08494476914166,0,3115.1493317902059,1430.8617337549667,5196.4697526112468,2260.0364985706351,2059.9595880299439,1974.8634445129778,1956.2497863431008,41057.507931989647,1492.2880944501633,1340.7146773738816,1340.7146773738816,1407.1041569412157,1549.3681390386714,1482.905453368827,1351.7560374918078,1268.3966640097756,706.92481051432208,3487.1584680860515,0,1911.913214646092,0,1789.5341173473871,0,1802.2267004864789,169.12739360769956,4084.6129074101045,1812.8267447871976,5554.1830169112718,2514.6798392587898,2059.9595880299439,1974.8634445129778,1956.2497863431008]
[]
["Summary"]
["Produced",{"$f":"B207","v":619763.480673393},{"$f":"SUM(D216:AA216)","v":19992.370344302999},{"$f":"D207","v":0},0,0,0,0,0,90.246276064,318.68216235099993,860.15981873499993,1359.334533214,1965.676700519,2419.7282769660001,2425.3686692199999,2614.3218097290001,2450.7504343629998,2284.3588628699995,1697.7580684539998,975.78785994199995,454.05157644700006,76.145295429000001,0,0,0,0,19992.370344302999,0,0,0,0,0,0,90.246276064,{"$f":"AJ207","v":318.68216235099993},860.15981873499993,1359.334533214,1965.676700519,2419.7282769660001,2425.3686692199999,2614.3218097290001,2450.7504343629998,2284.3588628699995,1697.7580684539998,975.78785994199995,454.05157644700006,76.145295429000001,0,0,0,0,19992.370344302999,0,0,0,0,0,0,90.246276064,318.68216235099993,860.15981873499993,1359.334533214,1965.676700519,2419.7282769660001,2425.3686692199999,2614.3218097290001,{"$f":"BP207","v":2450.7504343629998},2284.3588628699995,1697.7580684539998,975.78785994199995,454.05157644700006,76.145295429000001,0,0,0,0,19992.370344302999,0,0,0,0,0,0,90.246276064,318.68216235099993,860.15981873499993,1359.334533214,1965.676700519,2419.7282769660001,2425.3686692199999,2614.3218097290001,2450.7504343629998,2284.3588628699995,1697.7580684539998,975.78785994199995,454.05157644700006,76.145295429000001,0,0,0,0]
["Used",{"$f":"B208","v":-25172},{"$f":"C208","v":-812},{"$f":"D208","v":0},0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0,-812,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0,-812,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,{"$f":"BP208","v":-58},-58,-58,-58,-58,-58,0,0,0,0,-812,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB218+4*BA218+19*C218+BZ218*4","v":484512.69327889691},{"$f":"SUM(D218:AA218)","v":16408.092525163102},{"$f":"D212","v":0},{"$f":"E212","v":0},0,0,0,0,32.246276064,260.68216235099993,802.15981873499993,1301.334533214,1655.2360024236948,2361.7282769660001,1195.8298753005581,2556.3218097290001,1044.4521072378463,2226.3588628699995,1639.7580684539998,917.78785994199995,396.05157644700006,18.145295429000001,0,0,0,0,15110.747108557774,0,0,0,0,0,0,32.246276064,260.68216235099993,802.15981873499993,1301.334533214,1245.987776317734,2361.7282769660001,841.14807934205896,2556.3218097290001,689.7703112793472,2226.3588628699995,1461.0244698716333,917.78785994199995,396.05157644700006,18.145295429000001,0,0,0,0,11670.894191478619,0,0,0,0,0,0,32.246276064,260.68216235099993,675.43083532977187,1301.334533214,332.54573564922998,2361.7282769660001,0,2556.3218097290001,0,{"$f":"BQ212","v":2226.3588628699995},592.26096748761756,917.78785994199995,396.05157644700006,18.145295429000001,0,0,0,0,16408.092525163102,0,0,0,0,0,0,32.246276064,260.68216235099993,802.15981873499993,1301.334533214,1655.2360024236948,2361.7282769660001,1195.8298753005581,2556.3218097290001,1044.4521072378463,2226.3588628699995,1639.7580684539998,917.78785994199995,396.05157644700006,18.145295429000001,0,0,0,0]
["  Ponta",30635.648831814,{"$f":"SUM(D219:AA219)","v":1331.984731818},{"$f":"IF(D202=\"P\",D218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,917.78785994199995,396.05157644700006,18.145295429000001,0,0,0,0,{"$f":"SUM(AC219:AZ219)","v":0},{"$f":"IF(AC202=\"P\",AC218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB219:BY219)","v":0},{"$f":"IF(BB202=\"P\",BB218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA219:CX219)","v":1331.984731818},{"$f":"IF(CA202=\"P\",CA218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,917.78785994199995,396.05157644700006,18.145295429000001,0,0,0,0]
["  Cheia",384623.40803567902,15076.107793345102,{"$f":"IF(D202=\"C\",D218,0)","v":0},0,0,0,0,0,32.246276064,260.68216235099993,802.15981873499993,1301.334533214,1655.2360024236948,2361.7282769660001,1195.8298753005581,2556.3218097290001,1044.4521072378463,2226.3588628699995,1639.7580684539998,0,0,0,0,0,0,0,9468.2321971854253,{"$f":"IF(AC202=\"C\",AC218,0)","v":0},0,0,0,0,0,0,0,0,0,1245.987776317734,2361.7282769660001,841.14807934205896,0,0,2226.3588628699995,1461.0244698716333,917.78785994199995,396.05157644700006,18.145295429000001,0,0,0,0,0,{"$f":"IF(BB202=\"C\",BB218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15076.107793345102,{"$f":"IF(CA202=\"C\",CA218,0)","v":0},0,0,0,0,0,32.246276064,260.68216235099993,802.15981873499993,1301.334533214,1655.2360024236948,2361.7282769660001,1195.8298753005581,2556.3218097290001,1044.4521072378463,2226.3588628699995,1639.7580684539998,0,0,0,0,0,0,0]
["  Vazio",69253.636411403859,0,{"$f":"IF(D202=\"V\",D218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5642.5149113723464,{"$f":"IF(AC202=\"V\",AC218,0)","v":0},0,0,0,0,0,32.246276064,260.68216235099993,802.15981873499993,1301.334533214,0,0,0,2556.3218097290001,689.7703112793472,0,0,0,0,0,0,0,0,0,11670.894191478619,{"$f":"IF(BB202=\"V\",BB218,0)","v":0},0,0,0,0,0,32.246276064,260.68216235099993,675.43083532977187,1301.334533214,332.54573564922998,2361.7282769660001,0,2556.3218097290001,0,2226.3588628699995,592.26096748761756,917.78785994199995,396.05157644700006,18.145295429000001,0,0,0,0,0,{"$f":"IF(CA202=\"V\",CA218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D202=\"SV\",D218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC202=\"SV\",AC218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB202=\"SV\",BB218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA202=\"SV\",CA218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",110078.78739449612,2772.2778191399002,{"$f":"D216+D217-D218","v":0},{"$f":"E216+E217-E218","v":0},0,0,0,0,0,0,0,0,252.44069809530515,0,1171.5387939194418,0,1348.2983271251535,0,0,0,0,0,0,0,0,0,4069.6232357452245,0,0,0,0,0,0,0,0,0,0,661.68892420126599,0,1526.2205898779409,0,1702.9801230836526,0,178.73359858236654,0,0,0,0,0,0,0,7509.4761528243798,0,0,0,0,0,0,0,0,126.72898340522806,0,1575.13096486977,0,2367.3686692199999,0,2392.7504343629998,{"$f":"BQ216+BQ217-BQ218","v":0},1047.4971009663823,0,0,0,0,0,0,0,2772.2778191398975,0,0,0,0,0,0,0,0,0,0,252.44069809530515,0,1171.5387939194418,0,1348.2983271251535,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B223=0,0,B223/B216)","v":0.1776141880365264},0.13866678995019144,0,0,0,0,0,0,0,0,0,0,0.12842432228486655,0,0.48303534583722046,0,0.55015733475758977,0,0,0,0,0,0,0,0,0,0.20355881597125872,0,0,0,0,0,{"$f":"IF(AH223=0,0,AH223/AH216)","v":0},0,0,0,0,0.33662144137261202,0,0.62927364785691509,0,0.69488108589330599,0,0.10527624748390896,0,0,0,0,0,0,0,0.37561709909822028,0,0,0,0,0,0,0,0,0.14733190349626299,0,0.8013174111764596,0,{"$f":"IF(BN223=0,0,BN223/BN216)","v":0.97608610982071731},0,0.97633377956940959,0,0.61698843930115821,0,0,0,0,0,0,0,0.1386667899501913,0,0,0,0,0,0,0,0,0,0,0.12842432228486655,0,0.48303534583722046,0,0.55015733475758977,0,0,0,0,{"$f":"IF(CT223=0,0,CT223/CT216)","v":0},0,0,0,0]
[]
["JUNE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB231+4*BA231+18*C231+BZ231*4","v":2448460.211673609},84429.658010165964,3049.5566558257583,3049.5566558257583,2875.3143807198617,2701.0550679655321,2613.9221642907837,2613.9221642907837,2701.0550679655321,2875.3143807198617,3136.7065971489405,3746.621768816789,4182.2754628652538,4095.1447240555603,4095.1447240555603,4095.1447240555603,4008.0139852458678,4008.0139852458678,4008.0139852458678,4008.0139852458678,4008.0139852458678,4008.0139852458678,3920.8832464361744,3746.621768816789,3572.360291197404,3310.9742536388189,76830.993790778346,2775.1140310887154,2775.1140310887154,2616.5341825185983,2457.9581418214334,2378.6691695046134,2378.6691695046134,2457.9581418214334,2616.5341825185983,2854.3886634166647,3409.4258096232788,3805.8706712073808,3726.5809534376122,3726.5809534376122,3726.5809534376122,3647.2927265737403,3647.2927265737403,3647.2927265737403,3647.2927265737403,3647.2927265737403,3647.2927265737403,3568.0037542569194,3409.4258096232788,3250.8478649896379,3012.9809480391782,70920.940071711128,2561.6437210049671,2561.6437210049671,2415.2640798046841,2268.886393691188,2195.6946180042573,2195.6946180042573,2268.886393691188,2415.2640798046841,2634.83354160511,3147.1622858061032,3513.1113888068116,3439.9215682066711,3439.9215682066711,3439.9215682066711,3366.7317476065282,3366.7317476065282,3366.7317476065282,3366.7317476065282,3366.7317476065282,3366.7317476065282,3293.5419270063876,3147.1622858061032,3000.7826446058193,2781.2131828053934,84429.658010165964,3049.5566558257583,3049.5566558257583,2875.3143807198617,2701.0550679655321,2613.9221642907837,2613.9221642907837,2701.0550679655321,2875.3143807198617,3136.7065971489405,3746.621768816789,4182.2754628652538,4095.1447240555603,4095.1447240555603,4095.1447240555603,4008.0139852458678,4008.0139852458678,4008.0139852458678,4008.0139852458678,4008.0139852458678,4008.0139852458678,3920.8832464361744,3746.621768816789,3572.360291197404,3310.9742536388189]
["Electric Boat Demand",{"$f":"4*AB232+4*BA232+18*C232+BZ232*4","v":540000},18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0,18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0,18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0,18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0]
["Self-Consumption",{"$f":"4*AB233+4*BA233+18*C233+BZ233*4","v":41760},{"$f":"SUM(D233:AA233)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(AC233:AZ233)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(BB233:BY233)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"BA233","v":1392},{"$f":"BB233","v":58},{"$f":"BC233","v":58},{"$f":"BD233","v":58},{"$f":"BE233","v":58},{"$f":"BF233","v":58},{"$f":"BG233","v":58},{"$f":"BH233","v":58},{"$f":"BI233","v":58},{"$f":"BJ233","v":58},{"$f":"BK233","v":58},{"$f":"BL233","v":58},{"$f":"BM233","v":58},{"$f":"BN233","v":58},{"$f":"BO233","v":58},{"$f":"BP233","v":58},{"$f":"BQ233","v":58},{"$f":"BR233","v":58},{"$f":"BS233","v":58},{"$f":"BT233","v":58},{"$f":"BU233","v":58},{"$f":"BV233","v":58},{"$f":"BW233","v":58},{"$f":"BX233","v":58},{"$f":"BY233","v":58}]
["Demand Including Self-Consumption",{"$f":"SUM(B231:B233)","v":3030220.211673609},103821.65801016596,3107.5566558257583,3107.5566558257583,2933.3143807198617,2759.0550679655321,2671.9221642907837,2671.9221642907837,2759.0550679655321,2933.3143807198617,3194.7065971489405,6804.621768816789,4240.2754628652538,7153.1447240555608,4153.1447240555608,7153.1447240555608,4066.0139852458678,7066.0139852458678,4066.0139852458678,7066.0139852458678,4066.0139852458678,7066.0139852458678,3978.8832464361744,3804.621768816789,3630.360291197404,3368.9742536388189,96222.993790778346,2833.1140310887154,2833.1140310887154,2674.5341825185983,2515.9581418214334,2436.6691695046134,{"$f":"SUM(AH231:AH233)","v":2436.6691695046134},2515.9581418214334,2674.5341825185983,2912.3886634166647,6467.4258096232788,3863.8706712073808,6784.5809534376122,3784.5809534376122,6784.5809534376122,3705.2927265737403,6705.2927265737399,3705.2927265737403,6705.2927265737399,3705.2927265737403,6705.2927265737399,3626.0037542569194,3467.4258096232788,3308.8478649896379,3070.9809480391782,90312.940071711128,2619.6437210049671,2619.6437210049671,2473.2640798046841,2326.886393691188,2253.6946180042573,2253.6946180042573,2326.886393691188,2473.2640798046841,2692.83354160511,6205.1622858061037,3571.1113888068116,6497.9215682066715,{"$f":"SUM(BN231:BN233)","v":3497.9215682066711},6497.9215682066715,3424.7317476065282,6424.7317476065282,3424.7317476065282,6424.7317476065282,3424.7317476065282,6424.7317476065282,3351.5419270063876,3205.1622858061032,3058.7826446058193,2839.2131828053934,103821.65801016596,3107.5566558257583,3107.5566558257583,2933.3143807198617,2759.0550679655321,2671.9221642907837,2671.9221642907837,2759.0550679655321,2933.3143807198617,3194.7065971489405,6804.621768816789,4240.2754628652538,7153.1447240555608,4153.1447240555608,7153.1447240555608,4066.0139852458678,7066.0139852458678,4066.0139852458678,7066.0139852458678,4066.0139852458678,{"$f":"SUM(CT231:CT233)","v":7066.0139852458678},3978.8832464361744,3804.621768816789,3630.360291197404,3368.9742536388189]
[null,{"$f":"4*AB235+4*BA235+18*C235+BZ235*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J234:W234)","v":71787.49136115826},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI234:AV234)","v":67019.676688342632},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH234:BU234)","v":63311.412879973082}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB237+4*BA237+18*C237+BZ237*4","v":651755.63310150302},21725.187770050099,608.47591062213507,608.47591062213507,608.47591062213507,486.85896095573702,365.14422071680275,486.85896095573702,608.47591062213507,608.47591062213507,912.80596727159866,973.67197860149133,1095.4120100733121,1217.1440327331052,1217.1440327331052,1095.4120100733121,1338.876055392891,1338.876055392891,851.9399559417061,973.67197860149133,1217.1440327331052,1217.1440327331052,1095.4120100733121,1095.4120100733121,973.67197860149133,730.20793328192224,21725.187770050099,608.47591062213507,608.47591062213507,608.47591062213507,486.85896095573702,365.14422071680275,486.85896095573702,608.47591062213507,608.47591062213507,912.80596727159866,973.67197860149133,1095.4120100733121,1217.1440327331052,1217.1440327331052,1095.4120100733121,1338.876055392891,1338.876055392891,851.9399559417061,973.67197860149133,1217.1440327331052,1217.1440327331052,1095.4120100733121,1095.4120100733121,973.67197860149133,730.20793328192224,21725.187770050099,608.47591062213507,608.47591062213507,608.47591062213507,486.85896095573702,365.14422071680275,486.85896095573702,608.47591062213507,608.47591062213507,912.80596727159866,973.67197860149133,1095.4120100733121,1217.1440327331052,1217.1440327331052,1095.4120100733121,1338.876055392891,1338.876055392891,851.9399559417061,973.67197860149133,1217.1440327331052,1217.1440327331052,1095.4120100733121,1095.4120100733121,973.67197860149133,730.20793328192224,21725.187770050099,608.47591062213507,608.47591062213507,608.47591062213507,486.85896095573702,365.14422071680275,486.85896095573702,608.47591062213507,608.47591062213507,912.80596727159866,973.67197860149133,1095.4120100733121,1217.1440327331052,1217.1440327331052,1095.4120100733121,1338.876055392891,1338.876055392891,851.9399559417061,973.67197860149133,1217.1440327331052,1217.1440327331052,1095.4120100733121,1095.4120100733121,973.67197860149133,730.20793328192224]
["   PV",{"$f":"4*AB238+4*BA238+18*C238+BZ238*4","v":267711.10853432282},{"$f":"SUM(D238:AA238)","v":8923.7036178107592},{"$f":"Inputs!$E$43/Inputs!$E$31*D249","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E249","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F249","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G249","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H249","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I249","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J249","v":67.706400742115022},{"$f":"Inputs!$E$43/Inputs!$E$31*K249","v":146.6972016079159},{"$f":"Inputs!$E$43/Inputs!$E$31*L249","v":332.8898036487322},{"$f":"Inputs!$E$43/Inputs!$E$31*M249","v":489.74296536796527},{"$f":"Inputs!$E$43/Inputs!$E$31*N249","v":770.72452844774261},{"$f":"Inputs!$E$43/Inputs!$E$31*O249","v":941.11897031539877},{"$f":"Inputs!$E$43/Inputs!$E$31*P249","v":1075.4033317872602},{"$f":"Inputs!$E$43/Inputs!$E$31*Q249","v":1155.5225726654296},{"$f":"Inputs!$E$43/Inputs!$E$31*R249","v":1154.394132653061},{"$f":"Inputs!$E$43/Inputs!$E$31*S249","v":1021.2382111935683},{"$f":"Inputs!$E$43/Inputs!$E$31*T249","v":893.7244897959182},{"$f":"Inputs!$E$43/Inputs!$E$31*U249","v":557.44936611008029},{"$f":"Inputs!$E$43/Inputs!$E$31*V249","v":259.5412028447742},{"$f":"Inputs!$E$43/Inputs!$E$31*W249","v":57.550440630797766},{"$f":"Inputs!$E$43/Inputs!$E$31*X249","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y249","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z249","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA249","v":0},{"$f":"C238","v":8923.7036178107592},{"$f":"D238","v":0},{"$f":"E238","v":0},{"$f":"F238","v":0},{"$f":"G238","v":0},{"$f":"H238","v":0},{"$f":"I238","v":0},{"$f":"J238","v":67.706400742115022},{"$f":"K238","v":146.6972016079159},{"$f":"L238","v":332.8898036487322},{"$f":"M238","v":489.74296536796527},{"$f":"N238","v":770.72452844774261},{"$f":"O238","v":941.11897031539877},{"$f":"P238","v":1075.4033317872602},{"$f":"Q238","v":1155.5225726654296},{"$f":"R238","v":1154.394132653061},{"$f":"S238","v":1021.2382111935683},{"$f":"T238","v":893.7244897959182},{"$f":"U238","v":557.44936611008029},{"$f":"V238","v":259.5412028447742},{"$f":"W238","v":57.550440630797766},{"$f":"X238","v":0},{"$f":"Y238","v":0},{"$f":"Z238","v":0},{"$f":"AA238","v":0},{"$f":"AB238","v":8923.7036178107592},{"$f":"AC238","v":0},{"$f":"AD238","v":0},{"$f":"AE238","v":0},{"$f":"AF238","v":0},{"$f":"AG238","v":0},{"$f":"AH238","v":0},{"$f":"AI238","v":67.706400742115022},{"$f":"AJ238","v":146.6972016079159},{"$f":"AK238","v":332.8898036487322},{"$f":"AL238","v":489.74296536796527},{"$f":"AM238","v":770.72452844774261},{"$f":"AN238","v":941.11897031539877},{"$f":"AO238","v":1075.4033317872602},{"$f":"AP238","v":1155.5225726654296},{"$f":"AQ238","v":1154.394132653061},{"$f":"AR238","v":1021.2382111935683},{"$f":"AS238","v":893.7244897959182},{"$f":"AT238","v":557.44936611008029},{"$f":"AU238","v":259.5412028447742},{"$f":"AV238","v":57.550440630797766},{"$f":"AW238","v":0},{"$f":"AX238","v":0},{"$f":"AY238","v":0},{"$f":"AZ238","v":0},{"$f":"BA238","v":8923.7036178107592},{"$f":"BB238","v":0},{"$f":"BC238","v":0},{"$f":"BD238","v":0},{"$f":"BE238","v":0},{"$f":"BF238","v":0},{"$f":"BG238","v":0},{"$f":"BH238","v":67.706400742115022},{"$f":"BI238","v":146.6972016079159},{"$f":"BJ238","v":332.8898036487322},{"$f":"BK238","v":489.74296536796527},{"$f":"BL238","v":770.72452844774261},{"$f":"BM238","v":941.11897031539877},{"$f":"BN238","v":1075.4033317872602},{"$f":"BO238","v":1155.5225726654296},{"$f":"BP238","v":1154.394132653061},{"$f":"BQ238","v":1021.2382111935683},{"$f":"BR238","v":893.7244897959182},{"$f":"BS238","v":557.44936611008029},{"$f":"BT238","v":259.5412028447742},{"$f":"BU238","v":57.550440630797766},{"$f":"BV238","v":0},{"$f":"BW238","v":0},{"$f":"BX238","v":0},{"$f":"BY238","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B237:B238)","v":919466.74163582583},30648.891387860858,608.47591062213507,608.47591062213507,608.47591062213507,486.85896095573702,365.14422071680275,486.85896095573702,676.18231136425015,755.17311223005095,1245.6957709203309,1463.4149439694565,1866.1365385210547,2158.2630030485038,2292.5473645203656,2250.9345827387415,2493.2701880459517,2360.1142665864591,1745.6644457376242,1531.1213447115715,1476.6852355778794,1274.6944733639029,1095.4120100733121,1095.4120100733121,973.67197860149133,730.20793328192224,30648.891387860858,608.47591062213507,608.47591062213507,608.47591062213507,486.85896095573702,365.14422071680275,{"$f":"SUM(AH237:AH238)","v":486.85896095573702},676.18231136425015,755.17311223005095,1245.6957709203309,1463.4149439694565,1866.1365385210547,2158.2630030485038,2292.5473645203656,2250.9345827387415,2493.2701880459517,2360.1142665864591,1745.6644457376242,1531.1213447115715,1476.6852355778794,1274.6944733639029,1095.4120100733121,1095.4120100733121,973.67197860149133,730.20793328192224,30648.891387860858,608.47591062213507,608.47591062213507,608.47591062213507,486.85896095573702,365.14422071680275,486.85896095573702,676.18231136425015,755.17311223005095,1245.6957709203309,1463.4149439694565,1866.1365385210547,2158.2630030485038,{"$f":"SUM(BN237:BN238)","v":2292.5473645203656},2250.9345827387415,2493.2701880459517,2360.1142665864591,1745.6644457376242,1531.1213447115715,1476.6852355778794,1274.6944733639029,1095.4120100733121,1095.4120100733121,973.67197860149133,730.20793328192224,30648.891387860858,608.47591062213507,608.47591062213507,608.47591062213507,486.85896095573702,365.14422071680275,486.85896095573702,676.18231136425015,755.17311223005095,1245.6957709203309,1463.4149439694565,1866.1365385210547,2158.2630030485038,2292.5473645203656,2250.9345827387415,2493.2701880459517,2360.1142665864591,1745.6644457376242,1531.1213447115715,1476.6852355778794,{"$f":"SUM(CT237:CT238)","v":1274.6944733639029},1095.4120100733121,1095.4120100733121,973.67197860149133,730.20793328192224]
[null,{"$f":"4*AB240+4*BA240+18*C240+BZ240*4","v":0}]
["Minimum Non-Renewables Production",365040,{"$f":"SUM(D241:AA241)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(AC241:AZ241)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(BB241:BY241)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(CA241:CX241)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507}]
["Losses",-91946.674163582589,-3064.8891387860867,{"$f":"0.1*D239*-1","v":-60.84759106221351},-60.84759106221351,-60.84759106221351,-48.685896095573703,-36.514422071680279,-48.685896095573703,-67.618231136425024,-75.517311223005095,-124.5695770920331,-146.34149439694565,-186.61365385210547,-215.82630030485041,-229.25473645203658,-225.09345827387415,-249.32701880459518,-236.01142665864592,-174.56644457376242,-153.11213447115716,-147.66852355778795,-127.4694473363903,-109.54120100733121,-109.54120100733121,-97.367197860149133,-73.020793328192227,-3064.8891387860867,{"$f":"0.1*AC239*-1","v":-60.84759106221351},-60.84759106221351,-60.84759106221351,-48.685896095573703,-36.514422071680279,-48.685896095573703,-67.618231136425024,-75.517311223005095,-124.5695770920331,-146.34149439694565,-186.61365385210547,-215.82630030485041,-229.25473645203658,-225.09345827387415,-249.32701880459518,-236.01142665864592,-174.56644457376242,-153.11213447115716,-147.66852355778795,-127.4694473363903,-109.54120100733121,-109.54120100733121,-97.367197860149133,-73.020793328192227,-3064.8891387860867,{"$f":"0.1*BB239*-1","v":-60.84759106221351},-60.84759106221351,-60.84759106221351,-48.685896095573703,-36.514422071680279,-48.685896095573703,-67.618231136425024,-75.517311223005095,-124.5695770920331,-146.34149439694565,-186.61365385210547,-215.82630030485041,-229.25473645203658,-225.09345827387415,-249.32701880459518,-236.01142665864592,-174.56644457376242,-153.11213447115716,-147.66852355778795,-127.4694473363903,-109.54120100733121,-109.54120100733121,-97.367197860149133,-73.020793328192227,-3064.8891387860867,{"$f":"0.1*CA239*-1","v":-60.84759106221351},-60.84759106221351,-60.84759106221351,-48.685896095573703,-36.514422071680279,-48.685896095573703,-67.618231136425024,-75.517311223005095,-124.5695770920331,-146.34149439694565,-186.61365385210547,-215.82630030485041,-229.25473645203658,-225.09345827387415,-249.32701880459518,-236.01142665864592,-174.56644457376242,-153.11213447115716,-147.66852355778795,-127.4694473363903,-109.54120100733121,-109.54120100733121,-97.367197860149133,-73.020793328192227]
["Net Projected Demand (Surplus)",1837660.144201366,{"$f":"C234-C239-C241-C242","v":64069.655761091191},2052.9283362658371,2052.9283362658371,1878.6860611599402,1813.8820031053688,1836.292365645661,1726.7490994306204,1643.4909877377072,1746.6585797128155,1566.5804033206427,4980.548319244278,2053.7525781963045,4703.7080213119079,1582.8520959872317,4620.3035995906939,1315.0708160045112,4434.9111453180549,1987.9159840820062,5181.0047750054537,2229.9972732257766,5411.7889592183556,2486.0124373701938,2311.7509597508079,2247.0555104560617,2204.787113685089,56470.991541703574,1778.4857115287939,1778.4857115287939,1619.9058629586768,1570.7850769612701,1601.0393708594906,1491.49610464445,{"$f":"AI234-AI239-AI241-AI242","v":1400.3940615936083},1487.8783815115526,1284.2624695883669,4643.3523600507679,1677.3477865384316,4335.1442506939584,1214.288325369283,4251.7398289727444,954.34955733238371,4074.1898866459269,1627.1947254098786,4820.2835163333257,1869.2760145536486,5051.0677005462276,2133.1329451909387,1974.5550005572979,1925.5430842482956,1906.7938080854483,50560.937822636355,1565.0154014450457,1565.0154014450457,1418.6357602447627,1381.7133288310247,1418.0648193591348,1308.521553144094,1211.3223134633629,1286.6082787976384,1064.7073477768122,4381.0888362335927,1384.5885041378624,4048.4848654630187,927.62894013834205,{"$f":"BO234-BO239-BO241-BO242","v":3965.0804437418042},673.78857836517159,3793.6289076787152,1346.6337464426665,4539.722537366114,1588.7150355864367,4770.5067215790159,1858.6711179404067,1712.2914767401223,1675.4778638644771,1675.0260428516635,64069.655761091191,2052.9283362658371,2052.9283362658371,1878.6860611599402,1813.8820031053688,1836.292365645661,1726.7490994306204,1643.4909877377072,1746.6585797128155,1566.5804033206427,4980.548319244278,2053.7525781963045,4703.7080213119079,1582.8520959872317,4620.3035995906939,1315.0708160045112,4434.9111453180549,1987.9159840820062,5181.0047750054537,2229.9972732257766,5411.7889592183556,{"$f":"CU234-CU239-CU241-CU242","v":2486.0124373701938},2311.7509597508079,2247.0555104560617,2204.787113685089]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D246","v":"V"},{"$f":"E246","v":"SV"},"SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V"]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB249+4*BA249+18*C249+BZ249*4","v":692622.17999999982},{"$f":"SUM(D249:AA249)","v":23087.405999999995},{"$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":175.17},{"$f":"'Hourly Production'!I20*1","v":379.53500000000003},{"$f":"'Hourly Production'!J20*1","v":861.25250000000005},{"$f":"'Hourly Production'!K20*1","v":1267.0629999999999},{"$f":"'Hourly Production'!L20*1","v":1994.0184999999999},{"$f":"'Hourly Production'!M20*1","v":2434.8629999999998},{"$f":"'Hourly Production'!N20*1","v":2782.2834999999995},{"$f":"'Hourly Production'!O20*1","v":2989.5679999999998},{"$f":"'Hourly Production'!P20*1","v":2986.6484999999998},{"$f":"'Hourly Production'!Q20*1","v":2642.1475},{"$f":"'Hourly Production'!R20*1","v":2312.2439999999997},{"$f":"'Hourly Production'!S20*1","v":1442.2329999999999},{"$f":"'Hourly Production'!T20*1","v":671.4849999999999},{"$f":"'Hourly Production'!U20*1","v":148.89449999999999},{"$f":"'Hourly Production'!V20*1","v":0},{"$f":"'Hourly Production'!W20*1","v":0},{"$f":"'Hourly Production'!X20*1","v":0},{"$f":"'Hourly Production'!Y20*1","v":0},{"$f":"SUM(AC249:AZ249)","v":23087.405999999995},{"$f":"D249","v":0},{"$f":"E249","v":0},0,0,0,0,175.17,379.53500000000003,861.25250000000005,1267.0629999999999,1994.0184999999999,2434.8629999999998,2782.2834999999995,2989.5679999999998,2986.6484999999998,2642.1475,2312.2439999999997,1442.2329999999999,671.4849999999999,148.89449999999999,0,0,{"$f":"Z249","v":0},{"$f":"AA249","v":0},{"$f":"SUM(BB249:BY249)","v":23087.405999999995},{"$f":"AC249","v":0},0,0,0,0,0,175.17,379.53500000000003,861.25250000000005,1267.0629999999999,1994.0184999999999,2434.8629999999998,2782.2834999999995,2989.5679999999998,2986.6484999999998,2642.1475,2312.2439999999997,1442.2329999999999,671.4849999999999,148.89449999999999,0,0,{"$f":"AY249","v":0},0,{"$f":"SUM(CA249:CX249)","v":23087.405999999995},{"$f":"BB249","v":0},0,0,0,0,0,175.17,379.53500000000003,861.25250000000005,1267.0629999999999,1994.0184999999999,2434.8629999999998,2782.2834999999995,2989.5679999999998,2986.6484999999998,2642.1475,2312.2439999999997,1442.2329999999999,671.4849999999999,148.89449999999999,0,0,0,0]
["AC Losses",{"$f":"4*AB250+4*BA250+18*C250+BZ250*4","v":-23558.850830519994},{"$f":"SUM(D250:AA250)","v":-785.29502768399971},{"$f":"Inputs!$E$51*D249*-1","v":0},{"$f":"Inputs!$E$51*E249*-1","v":0},{"$f":"Inputs!$E$51*F249*-1","v":0},{"$f":"Inputs!$E$51*G249*-1","v":0},{"$f":"Inputs!$E$51*H249*-1","v":0},{"$f":"Inputs!$E$51*I249*-1","v":0},{"$f":"Inputs!$E$51*J249*-1","v":-5.9582323799999974},{"$f":"Inputs!$E$51*K249*-1","v":-12.909503489999997},{"$f":"Inputs!$E$51*L249*-1","v":-29.294642534999991},{"$f":"Inputs!$E$51*M249*-1","v":-43.097880881999984},{"$f":"Inputs!$E$51*N249*-1","v":-67.824545258999976},{"$f":"Inputs!$E$51*O249*-1","v":-82.819430081999968},{"$f":"Inputs!$E$51*P249*-1","v":-94.636590968999954},{"$f":"Inputs!$E$51*Q249*-1","v":-101.68716595199996},{"$f":"Inputs!$E$51*R249*-1","v":-101.58786207899996},{"$f":"Inputs!$E$51*S249*-1","v":-89.870005064999972},{"$f":"Inputs!$E$51*T249*-1","v":-78.648667415999967},{"$f":"Inputs!$E$51*U249*-1","v":-49.056113261999982},{"$f":"Inputs!$E$51*V249*-1","v":-22.839890789999988},{"$f":"Inputs!$E$51*W249*-1","v":-5.0644975229999982},{"$f":"Inputs!$E$51*X249*-1","v":0},{"$f":"Inputs!$E$51*Y249*-1","v":0},{"$f":"Inputs!$E$51*Z249*-1","v":0},{"$f":"Inputs!$E$51*AA249*-1","v":0},{"$f":"SUM(AC250:AZ250)","v":-785.29502768399971},{"$f":"Inputs!$E$51*AC249*-1","v":0},{"$f":"Inputs!$E$51*AD249*-1","v":0},{"$f":"Inputs!$E$51*AE249*-1","v":0},{"$f":"Inputs!$E$51*AF249*-1","v":0},{"$f":"Inputs!$E$51*AG249*-1","v":0},{"$f":"Inputs!$E$51*AH249*-1","v":0},{"$f":"Inputs!$E$51*AI249*-1","v":-5.9582323799999974},{"$f":"Inputs!$E$51*AJ249*-1","v":-12.909503489999997},{"$f":"Inputs!$E$51*AK249*-1","v":-29.294642534999991},{"$f":"Inputs!$E$51*AL249*-1","v":-43.097880881999984},{"$f":"Inputs!$E$51*AM249*-1","v":-67.824545258999976},{"$f":"Inputs!$E$51*AN249*-1","v":-82.819430081999968},{"$f":"Inputs!$E$51*AO249*-1","v":-94.636590968999954},{"$f":"Inputs!$E$51*AP249*-1","v":-101.68716595199996},{"$f":"Inputs!$E$51*AQ249*-1","v":-101.58786207899996},{"$f":"Inputs!$E$51*AR249*-1","v":-89.870005064999972},{"$f":"Inputs!$E$51*AS249*-1","v":-78.648667415999967},{"$f":"Inputs!$E$51*AT249*-1","v":-49.056113261999982},{"$f":"Inputs!$E$51*AU249*-1","v":-22.839890789999988},{"$f":"Inputs!$E$51*AV249*-1","v":-5.0644975229999982},{"$f":"Inputs!$E$51*AW249*-1","v":0},{"$f":"Inputs!$E$51*AX249*-1","v":0},{"$f":"Inputs!$E$51*AY249*-1","v":0},{"$f":"Inputs!$E$51*AZ249*-1","v":0},{"$f":"SUM(BB250:BY250)","v":-785.29502768399971},{"$f":"Inputs!$E$51*BB249*-1","v":0},{"$f":"Inputs!$E$51*BC249*-1","v":0},{"$f":"Inputs!$E$51*BD249*-1","v":0},{"$f":"Inputs!$E$51*BE249*-1","v":0},{"$f":"Inputs!$E$51*BF249*-1","v":0},{"$f":"Inputs!$E$51*BG249*-1","v":0},{"$f":"Inputs!$E$51*BH249*-1","v":-5.9582323799999974},{"$f":"Inputs!$E$51*BI249*-1","v":-12.909503489999997},{"$f":"Inputs!$E$51*BJ249*-1","v":-29.294642534999991},{"$f":"Inputs!$E$51*BK249*-1","v":-43.097880881999984},{"$f":"Inputs!$E$51*BL249*-1","v":-67.824545258999976},{"$f":"Inputs!$E$51*BM249*-1","v":-82.819430081999968},{"$f":"Inputs!$E$51*BN249*-1","v":-94.636590968999954},{"$f":"Inputs!$E$51*BO249*-1","v":-101.68716595199996},{"$f":"Inputs!$E$51*BP249*-1","v":-101.58786207899996},{"$f":"Inputs!$E$51*BQ249*-1","v":-89.870005064999972},{"$f":"Inputs!$E$51*BR249*-1","v":-78.648667415999967},{"$f":"Inputs!$E$51*BS249*-1","v":-49.056113261999982},{"$f":"Inputs!$E$51*BT249*-1","v":-22.839890789999988},{"$f":"Inputs!$E$51*BU249*-1","v":-5.0644975229999982},{"$f":"Inputs!$E$51*BV249*-1","v":0},{"$f":"Inputs!$E$51*BW249*-1","v":0},{"$f":"Inputs!$E$51*BX249*-1","v":0},{"$f":"Inputs!$E$51*BY249*-1","v":0},{"$f":"SUM(CA250:CX250)","v":-785.29502768399971},{"$f":"Inputs!$E$51*CA249*-1","v":0},{"$f":"Inputs!$E$51*CB249*-1","v":0},{"$f":"Inputs!$E$51*CC249*-1","v":0},{"$f":"Inputs!$E$51*CD249*-1","v":0},{"$f":"Inputs!$E$51*CE249*-1","v":0},{"$f":"Inputs!$E$51*CF249*-1","v":0},{"$f":"Inputs!$E$51*CG249*-1","v":-5.9582323799999974},{"$f":"Inputs!$E$51*CH249*-1","v":-12.909503489999997},{"$f":"Inputs!$E$51*CI249*-1","v":-29.294642534999991},{"$f":"Inputs!$E$51*CJ249*-1","v":-43.097880881999984},{"$f":"Inputs!$E$51*CK249*-1","v":-67.824545258999976},{"$f":"Inputs!$E$51*CL249*-1","v":-82.819430081999968},{"$f":"Inputs!$E$51*CM249*-1","v":-94.636590968999954},{"$f":"Inputs!$E$51*CN249*-1","v":-101.68716595199996},{"$f":"Inputs!$E$51*CO249*-1","v":-101.58786207899996},{"$f":"Inputs!$E$51*CP249*-1","v":-89.870005064999972},{"$f":"Inputs!$E$51*CQ249*-1","v":-78.648667415999967},{"$f":"Inputs!$E$51*CR249*-1","v":-49.056113261999982},{"$f":"Inputs!$E$51*CS249*-1","v":-22.839890789999988},{"$f":"Inputs!$E$51*CT249*-1","v":-5.0644975229999982},{"$f":"Inputs!$E$51*CU249*-1","v":0},{"$f":"Inputs!$E$51*CV249*-1","v":0},{"$f":"Inputs!$E$51*CW249*-1","v":0},{"$f":"Inputs!$E$51*CX249*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB251+4*BA251+18*C251+BZ251*4","v":669063.3291694799},{"$f":"SUM(D251:AA251)","v":22302.110972315997},{"$f":"D249+D250","v":0},{"$f":"E249+E250","v":0},{"$f":"F249+F250","v":0},{"$f":"G249+G250","v":0},{"$f":"H249+H250","v":0},{"$f":"I249+I250","v":0},{"$f":"J249+J250","v":169.21176761999999},{"$f":"K249+K250","v":366.62549651},{"$f":"L249+L250","v":831.95785746500007},{"$f":"M249+M250","v":1223.9651191179998},{"$f":"N249+N250","v":1926.193954741},{"$f":"O249+O250","v":2352.0435699179998},{"$f":"P249+P250","v":2687.6469090309997},{"$f":"Q249+Q250","v":2887.880834048},{"$f":"R249+R250","v":2885.0606379209999},{"$f":"S249+S250","v":2552.277494935},{"$f":"T249+T250","v":2233.5953325839996},{"$f":"U249+U250","v":1393.1768867379999},{"$f":"V249+V250","v":648.64510920999987},{"$f":"W249+W250","v":143.83000247699999},{"$f":"X249+X250","v":0},{"$f":"Y249+Y250","v":0},{"$f":"Z249+Z250","v":0},{"$f":"AA249+AA250","v":0},{"$f":"SUM(AC251:AZ251)","v":22302.110972315997},{"$f":"AC249+AC250","v":0},{"$f":"AD249+AD250","v":0},{"$f":"AE249+AE250","v":0},{"$f":"AF249+AF250","v":0},{"$f":"AG249+AG250","v":0},{"$f":"AH249+AH250","v":0},{"$f":"AI249+AI250","v":169.21176761999999},{"$f":"AJ249+AJ250","v":366.62549651},{"$f":"AK249+AK250","v":831.95785746500007},{"$f":"AL249+AL250","v":1223.9651191179998},{"$f":"AM249+AM250","v":1926.193954741},{"$f":"AN249+AN250","v":2352.0435699179998},{"$f":"AO249+AO250","v":2687.6469090309997},{"$f":"AP249+AP250","v":2887.880834048},{"$f":"AQ249+AQ250","v":2885.0606379209999},{"$f":"AR249+AR250","v":2552.277494935},{"$f":"AS249+AS250","v":2233.5953325839996},{"$f":"AT249+AT250","v":1393.1768867379999},{"$f":"AU249+AU250","v":648.64510920999987},{"$f":"AV249+AV250","v":143.83000247699999},{"$f":"AW249+AW250","v":0},{"$f":"AX249+AX250","v":0},{"$f":"AY249+AY250","v":0},{"$f":"AZ249+AZ250","v":0},22302.110972315997,{"$f":"BB249+BB250","v":0},{"$f":"BC249+BC250","v":0},{"$f":"BD249+BD250","v":0},{"$f":"BE249+BE250","v":0},{"$f":"BF249+BF250","v":0},{"$f":"BG249+BG250","v":0},{"$f":"BH249+BH250","v":169.21176761999999},{"$f":"BI249+BI250","v":366.62549651},{"$f":"BJ249+BJ250","v":831.95785746500007},{"$f":"BK249+BK250","v":1223.9651191179998},{"$f":"BL249+BL250","v":1926.193954741},{"$f":"BM249+BM250","v":2352.0435699179998},{"$f":"BN249+BN250","v":2687.6469090309997},{"$f":"BO249+BO250","v":2887.880834048},{"$f":"BP249+BP250","v":2885.0606379209999},{"$f":"BQ249+BQ250","v":2552.277494935},{"$f":"BR249+BR250","v":2233.5953325839996},{"$f":"BS249+BS250","v":1393.1768867379999},{"$f":"BT249+BT250","v":648.64510920999987},{"$f":"BU249+BU250","v":143.83000247699999},{"$f":"BV249+BV250","v":0},{"$f":"BW249+BW250","v":0},{"$f":"BX249+BX250","v":0},{"$f":"BY249+BY250","v":0},22302.110972315997,{"$f":"CA249+CA250","v":0},{"$f":"CB249+CB250","v":0},{"$f":"CC249+CC250","v":0},{"$f":"CD249+CD250","v":0},{"$f":"CE249+CE250","v":0},{"$f":"CF249+CF250","v":0},{"$f":"CG249+CG250","v":169.21176761999999},{"$f":"CH249+CH250","v":366.62549651},{"$f":"CI249+CI250","v":831.95785746500007},{"$f":"CJ249+CJ250","v":1223.9651191179998},{"$f":"CK249+CK250","v":1926.193954741},{"$f":"CL249+CL250","v":2352.0435699179998},{"$f":"CM249+CM250","v":2687.6469090309997},{"$f":"CN249+CN250","v":2887.880834048},{"$f":"CO249+CO250","v":2885.0606379209999},{"$f":"CP249+CP250","v":2552.277494935},{"$f":"CQ249+CQ250","v":2233.5953325839996},{"$f":"CR249+CR250","v":1393.1768867379999},{"$f":"CS249+CS250","v":648.64510920999987},{"$f":"CT249+CT250","v":143.83000247699999},{"$f":"CU249+CU250","v":0},{"$f":"CV249+CV250","v":0},{"$f":"CW249+CW250","v":0},{"$f":"CX249+CX250","v":0}]
["PV Production used internally",-24360,{"$f":"SUM(D252:AA252)","v":-812},{"$f":"IF(D251>Inputs!$E$81,Inputs!$E$81,D251)*-1","v":0},{"$f":"IF(E251>Inputs!$E$81,Inputs!$E$81,E251)*-1","v":0},{"$f":"IF(F251>Inputs!$E$81,Inputs!$E$81,F251)*-1","v":0},{"$f":"IF(G251>Inputs!$E$81,Inputs!$E$81,G251)*-1","v":0},{"$f":"IF(H251>Inputs!$E$81,Inputs!$E$81,H251)*-1","v":0},{"$f":"IF(I251>Inputs!$E$81,Inputs!$E$81,I251)*-1","v":0},{"$f":"IF(J251>Inputs!$E$81,Inputs!$E$81,J251)*-1","v":-58},{"$f":"IF(K251>Inputs!$E$81,Inputs!$E$81,K251)*-1","v":-58},{"$f":"IF(L251>Inputs!$E$81,Inputs!$E$81,L251)*-1","v":-58},{"$f":"IF(M251>Inputs!$E$81,Inputs!$E$81,M251)*-1","v":-58},{"$f":"IF(N251>Inputs!$E$81,Inputs!$E$81,N251)*-1","v":-58},{"$f":"IF(O251>Inputs!$E$81,Inputs!$E$81,O251)*-1","v":-58},{"$f":"IF(P251>Inputs!$E$81,Inputs!$E$81,P251)*-1","v":-58},{"$f":"IF(Q251>Inputs!$E$81,Inputs!$E$81,Q251)*-1","v":-58},{"$f":"IF(R251>Inputs!$E$81,Inputs!$E$81,R251)*-1","v":-58},{"$f":"IF(S251>Inputs!$E$81,Inputs!$E$81,S251)*-1","v":-58},{"$f":"IF(T251>Inputs!$E$81,Inputs!$E$81,T251)*-1","v":-58},{"$f":"IF(U251>Inputs!$E$81,Inputs!$E$81,U251)*-1","v":-58},{"$f":"IF(V251>Inputs!$E$81,Inputs!$E$81,V251)*-1","v":-58},{"$f":"IF(W251>Inputs!$E$81,Inputs!$E$81,W251)*-1","v":-58},{"$f":"IF(X251>Inputs!$E$81,Inputs!$E$81,X251)*-1","v":0},{"$f":"IF(Y251>Inputs!$E$81,Inputs!$E$81,Y251)*-1","v":0},{"$f":"IF(Z251>Inputs!$E$81,Inputs!$E$81,Z251)*-1","v":0},{"$f":"IF(AA251>Inputs!$E$81,Inputs!$E$81,AA251)*-1","v":0},{"$f":"SUM(AC252:AZ252)","v":-812},{"$f":"IF(AC251>Inputs!$E$81,Inputs!$E$81,AC251)*-1","v":0},{"$f":"IF(AD251>Inputs!$E$81,Inputs!$E$81,AD251)*-1","v":0},{"$f":"IF(AE251>Inputs!$E$81,Inputs!$E$81,AE251)*-1","v":0},{"$f":"IF(AF251>Inputs!$E$81,Inputs!$E$81,AF251)*-1","v":0},{"$f":"IF(AG251>Inputs!$E$81,Inputs!$E$81,AG251)*-1","v":0},{"$f":"IF(AH251>Inputs!$E$81,Inputs!$E$81,AH251)*-1","v":0},{"$f":"IF(AI251>Inputs!$E$81,Inputs!$E$81,AI251)*-1","v":-58},{"$f":"IF(AJ251>Inputs!$E$81,Inputs!$E$81,AJ251)*-1","v":-58},{"$f":"IF(AK251>Inputs!$E$81,Inputs!$E$81,AK251)*-1","v":-58},{"$f":"IF(AL251>Inputs!$E$81,Inputs!$E$81,AL251)*-1","v":-58},{"$f":"IF(AM251>Inputs!$E$81,Inputs!$E$81,AM251)*-1","v":-58},{"$f":"IF(AN251>Inputs!$E$81,Inputs!$E$81,AN251)*-1","v":-58},{"$f":"IF(AO251>Inputs!$E$81,Inputs!$E$81,AO251)*-1","v":-58},{"$f":"IF(AP251>Inputs!$E$81,Inputs!$E$81,AP251)*-1","v":-58},{"$f":"IF(AQ251>Inputs!$E$81,Inputs!$E$81,AQ251)*-1","v":-58},{"$f":"IF(AR251>Inputs!$E$81,Inputs!$E$81,AR251)*-1","v":-58},{"$f":"IF(AS251>Inputs!$E$81,Inputs!$E$81,AS251)*-1","v":-58},{"$f":"IF(AT251>Inputs!$E$81,Inputs!$E$81,AT251)*-1","v":-58},{"$f":"IF(AU251>Inputs!$E$81,Inputs!$E$81,AU251)*-1","v":-58},{"$f":"IF(AV251>Inputs!$E$81,Inputs!$E$81,AV251)*-1","v":-58},{"$f":"IF(AW251>Inputs!$E$81,Inputs!$E$81,AW251)*-1","v":0},{"$f":"IF(AX251>Inputs!$E$81,Inputs!$E$81,AX251)*-1","v":0},{"$f":"IF(AY251>Inputs!$E$81,Inputs!$E$81,AY251)*-1","v":0},{"$f":"IF(AZ251>Inputs!$E$81,Inputs!$E$81,AZ251)*-1","v":0},{"$f":"SUM(BB252:BY252)","v":-812},{"$f":"IF(BB251>Inputs!$E$81,Inputs!$E$81,BB251)*-1","v":0},{"$f":"IF(BC251>Inputs!$E$81,Inputs!$E$81,BC251)*-1","v":0},{"$f":"IF(BD251>Inputs!$E$81,Inputs!$E$81,BD251)*-1","v":0},{"$f":"IF(BE251>Inputs!$E$81,Inputs!$E$81,BE251)*-1","v":0},{"$f":"IF(BF251>Inputs!$E$81,Inputs!$E$81,BF251)*-1","v":0},{"$f":"IF(BG251>Inputs!$E$81,Inputs!$E$81,BG251)*-1","v":0},{"$f":"IF(BH251>Inputs!$E$81,Inputs!$E$81,BH251)*-1","v":-58},{"$f":"IF(BI251>Inputs!$E$81,Inputs!$E$81,BI251)*-1","v":-58},{"$f":"IF(BJ251>Inputs!$E$81,Inputs!$E$81,BJ251)*-1","v":-58},{"$f":"IF(BK251>Inputs!$E$81,Inputs!$E$81,BK251)*-1","v":-58},{"$f":"IF(BL251>Inputs!$E$81,Inputs!$E$81,BL251)*-1","v":-58},{"$f":"IF(BM251>Inputs!$E$81,Inputs!$E$81,BM251)*-1","v":-58},{"$f":"IF(BN251>Inputs!$E$81,Inputs!$E$81,BN251)*-1","v":-58},{"$f":"IF(BO251>Inputs!$E$81,Inputs!$E$81,BO251)*-1","v":-58},{"$f":"IF(BP251>Inputs!$E$81,Inputs!$E$81,BP251)*-1","v":-58},{"$f":"IF(BQ251>Inputs!$E$81,Inputs!$E$81,BQ251)*-1","v":-58},{"$f":"IF(BR251>Inputs!$E$81,Inputs!$E$81,BR251)*-1","v":-58},{"$f":"IF(BS251>Inputs!$E$81,Inputs!$E$81,BS251)*-1","v":-58},{"$f":"IF(BT251>Inputs!$E$81,Inputs!$E$81,BT251)*-1","v":-58},{"$f":"IF(BU251>Inputs!$E$81,Inputs!$E$81,BU251)*-1","v":-58},{"$f":"IF(BV251>Inputs!$E$81,Inputs!$E$81,BV251)*-1","v":0},{"$f":"IF(BW251>Inputs!$E$81,Inputs!$E$81,BW251)*-1","v":0},{"$f":"IF(BX251>Inputs!$E$81,Inputs!$E$81,BX251)*-1","v":0},{"$f":"IF(BY251>Inputs!$E$81,Inputs!$E$81,BY251)*-1","v":0},{"$f":"SUM(CA252:CX252)","v":-812},{"$f":"IF(CA251>Inputs!$E$81,Inputs!$E$81,CA251)*-1","v":0},{"$f":"IF(CB251>Inputs!$E$81,Inputs!$E$81,CB251)*-1","v":0},{"$f":"IF(CC251>Inputs!$E$81,Inputs!$E$81,CC251)*-1","v":0},{"$f":"IF(CD251>Inputs!$E$81,Inputs!$E$81,CD251)*-1","v":0},{"$f":"IF(CE251>Inputs!$E$81,Inputs!$E$81,CE251)*-1","v":0},{"$f":"IF(CF251>Inputs!$E$81,Inputs!$E$81,CF251)*-1","v":0},{"$f":"IF(CG251>Inputs!$E$81,Inputs!$E$81,CG251)*-1","v":-58},{"$f":"IF(CH251>Inputs!$E$81,Inputs!$E$81,CH251)*-1","v":-58},{"$f":"IF(CI251>Inputs!$E$81,Inputs!$E$81,CI251)*-1","v":-58},{"$f":"IF(CJ251>Inputs!$E$81,Inputs!$E$81,CJ251)*-1","v":-58},{"$f":"IF(CK251>Inputs!$E$81,Inputs!$E$81,CK251)*-1","v":-58},{"$f":"IF(CL251>Inputs!$E$81,Inputs!$E$81,CL251)*-1","v":-58},{"$f":"IF(CM251>Inputs!$E$81,Inputs!$E$81,CM251)*-1","v":-58},{"$f":"IF(CN251>Inputs!$E$81,Inputs!$E$81,CN251)*-1","v":-58},{"$f":"IF(CO251>Inputs!$E$81,Inputs!$E$81,CO251)*-1","v":-58},{"$f":"IF(CP251>Inputs!$E$81,Inputs!$E$81,CP251)*-1","v":-58},{"$f":"IF(CQ251>Inputs!$E$81,Inputs!$E$81,CQ251)*-1","v":-58},{"$f":"IF(CR251>Inputs!$E$81,Inputs!$E$81,CR251)*-1","v":-58},{"$f":"IF(CS251>Inputs!$E$81,Inputs!$E$81,CS251)*-1","v":-58},{"$f":"IF(CT251>Inputs!$E$81,Inputs!$E$81,CT251)*-1","v":-58},{"$f":"IF(CU251>Inputs!$E$81,Inputs!$E$81,CU251)*-1","v":0},{"$f":"IF(CV251>Inputs!$E$81,Inputs!$E$81,CV251)*-1","v":0},{"$f":"IF(CW251>Inputs!$E$81,Inputs!$E$81,CW251)*-1","v":0},{"$f":"IF(CX251>Inputs!$E$81,Inputs!$E$81,CX251)*-1","v":0}]
["Net PV Production Available",644703.3291694799,{"$f":"SUM(D253:AA253)","v":21490.110972315997},{"$f":"D251+D252","v":0},{"$f":"E251+E252","v":0},0,0,0,0,111.21176761999999,308.62549651,773.95785746500007,1165.9651191179998,1868.193954741,2294.0435699179998,2629.6469090309997,2829.880834048,2827.0606379209999,2494.277494935,2175.5953325839996,1335.1768867379999,590.64510920999987,85.830002476999994,0,0,0,0,{"$f":"SUM(AC253:AZ253)","v":21490.110972315997},{"$f":"AC251+AC252","v":0},{"$f":"AD251+AD252","v":0},0,0,0,0,111.21176761999999,308.62549651,773.95785746500007,1165.9651191179998,1868.193954741,2294.0435699179998,2629.6469090309997,2829.880834048,2827.0606379209999,2494.277494935,2175.5953325839996,1335.1768867379999,590.64510920999987,85.830002476999994,0,0,0,0,{"$f":"SUM(BB253:BY253)","v":21490.110972315997},{"$f":"BB251+BB252","v":0},{"$f":"BC251+BC252","v":0},0,0,0,0,111.21176761999999,308.62549651,773.95785746500007,1165.9651191179998,1868.193954741,2294.0435699179998,2629.6469090309997,2829.880834048,2827.0606379209999,2494.277494935,2175.5953325839996,1335.1768867379999,590.64510920999987,85.830002476999994,0,0,0,0,{"$f":"SUM(CA253:CX253)","v":21490.110972315997},{"$f":"CA251+CA252","v":0},{"$f":"CB251+CB252","v":0},0,0,0,0,111.21176761999999,308.62549651,773.95785746500007,1165.9651191179998,1868.193954741,2294.0435699179998,2629.6469090309997,2829.880834048,2827.0606379209999,2494.277494935,2175.5953325839996,1335.1768867379999,590.64510920999987,85.830002476999994,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB256+4*BA256+18*C256+BZ256*4","v":547500.42751403048},{"$f":"SUM(D256:AA256)","v":18743.646988853747},{"$f":"IF(D243<0,0,IF(D243>D253,D253,D243))","v":0},{"$f":"IF(E243<0,0,IF(E243>E253,E253,E243))","v":0},0,0,0,0,111.21176761999999,308.62549651,773.95785746500007,1165.9651191179998,1868.193954741,2294.0435699179998,1582.8520959872317,2829.880834048,1315.0708160045112,2494.277494935,1987.9159840820062,1335.1768867379999,590.64510920999987,85.830002476999994,0,0,0,0,{"$f":"SUM(AC256:AZ256)","v":17462.794532688979},{"$f":"IF(AC243<0,0,IF(AC243>AC253,AC253,AC243))","v":0},{"$f":"IF(AD243<0,0,IF(AD243>AD253,AD253,AD243))","v":0},0,0,0,0,111.21176761999999,308.62549651,773.95785746500007,1165.9651191179998,1677.3477865384316,2294.0435699179998,1214.288325369283,2829.880834048,954.34955733238371,2494.277494935,1627.1947254098786,1335.1768867379999,590.64510920999987,85.830002476999994,0,0,0,0,{"$f":"SUM(BB256:BY256)","v":16322.253907123042},{"$f":"IF(BB243<0,0,IF(BB243>BB253,BB253,BB243))","v":0},0,0,0,0,0,111.21176761999999,308.62549651,773.95785746500007,1165.9651191179998,1384.5885041378624,2294.0435699179998,927.62894013834205,2829.880834048,673.78857836517159,2494.277494935,1346.6337464426665,1335.1768867379999,590.64510920999987,85.830002476999994,0,0,0,0,{"$f":"SUM(CA256:CX256)","v":18743.646988853747},{"$f":"IF(CA243<0,0,IF(CA243>CA253,CA253,CA243))","v":0},{"$f":"IF(CB243<0,0,IF(CB243>CB253,CB253,CB243))","v":0},0,0,0,0,111.21176761999999,308.62549651,773.95785746500007,1165.9651191179998,1868.193954741,2294.0435699179998,1582.8520959872317,2829.880834048,1315.0708160045112,2494.277494935,1987.9159840820062,1335.1768867379999,590.64510920999987,85.830002476999994,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B243-B256","v":1290159.7166873356},{"$f":"C243-C256","v":45326.008772237445},2052.9283362658371,2052.9283362658371,1878.6860611599402,1813.8820031053688,1836.292365645661,1726.7490994306204,1532.2792201177072,1438.0330832028155,792.62254585564267,3814.5832001262779,185.55862345530454,2409.6644513939082,0,1790.4227655426939,0,1940.6336503830548,0,3845.827888267454,1639.3521640157767,5325.9589567413559,2486.0124373701938,2311.7509597508079,2247.0555104560617,2204.787113685089,39008.197009014591,1778.4857115287939,1778.4857115287939,1619.9058629586768,1570.7850769612701,1601.0393708594906,1491.49610464445,1289.1822939736082,1179.2528850015526,510.30461212336684,3477.3872409327678,0,2041.1006807759586,0,1421.8589949247444,0,1579.9123917109268,0,3485.106629595326,1278.6309053436487,4965.2376980692279,2133.1329451909387,1974.5550005572979,1925.5430842482956,1906.7938080854483,34238.683915513313,1565.0154014450457,1565.0154014450457,1418.6357602447627,1381.7133288310247,1418.0648193591348,1308.521553144094,1100.1105458433628,977.98278228763843,290.74949031181211,3215.1237171155926,0,1754.4412955450189,0,{"$f":"BO243-BO256","v":1135.1996096938042},0,1299.3514127437152,0,3204.5456506281143,998.0699263764368,4684.6767191020162,1858.6711179404067,1712.2914767401223,1675.4778638644771,1675.0260428516635,45326.008772237445,2052.9283362658371,2052.9283362658371,1878.6860611599402,1813.8820031053688,1836.292365645661,1726.7490994306204,1532.2792201177072,1438.0330832028155,792.62254585564267,3814.5832001262779,185.55862345530454,2409.6644513939082,0,1790.4227655426939,0,1940.6336503830548,0,3845.827888267454,1639.3521640157767,5325.9589567413559,2486.0124373701938,2311.7509597508079,2247.0555104560617,2204.787113685089]
[]
["Summary"]
["Produced",{"$f":"B251","v":669063.3291694799},{"$f":"SUM(D260:AA260)","v":22302.110972315997},{"$f":"D251","v":0},0,0,0,0,0,169.21176761999999,366.62549651,831.95785746500007,1223.9651191179998,1926.193954741,2352.0435699179998,2687.6469090309997,2887.880834048,2885.0606379209999,2552.277494935,2233.5953325839996,1393.1768867379999,648.64510920999987,143.83000247699999,0,0,0,0,22302.110972315997,0,0,0,0,0,0,169.21176761999999,{"$f":"AJ251","v":366.62549651},831.95785746500007,1223.9651191179998,1926.193954741,2352.0435699179998,2687.6469090309997,2887.880834048,2885.0606379209999,2552.277494935,2233.5953325839996,1393.1768867379999,648.64510920999987,143.83000247699999,0,0,0,0,22302.110972315997,0,0,0,0,0,0,169.21176761999999,366.62549651,831.95785746500007,1223.9651191179998,1926.193954741,2352.0435699179998,2687.6469090309997,2887.880834048,{"$f":"BP251","v":2885.0606379209999},2552.277494935,2233.5953325839996,1393.1768867379999,648.64510920999987,143.83000247699999,0,0,0,0,22302.110972315997,0,0,0,0,0,0,169.21176761999999,366.62549651,831.95785746500007,1223.9651191179998,1926.193954741,2352.0435699179998,2687.6469090309997,2887.880834048,2885.0606379209999,2552.277494935,2233.5953325839996,1393.1768867379999,648.64510920999987,143.83000247699999,0,0,0,0]
["Used",{"$f":"B252","v":-24360},{"$f":"C252","v":-812},{"$f":"D252","v":0},0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0,-812,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0,-812,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,{"$f":"BP252","v":-58},-58,-58,-58,-58,-58,0,0,0,0,-812,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB262+4*BA262+18*C262+BZ262*4","v":547500.42751403048},{"$f":"SUM(D262:AA262)","v":18743.646988853747},{"$f":"D256","v":0},{"$f":"E256","v":0},0,0,0,0,111.21176761999999,308.62549651,773.95785746500007,1165.9651191179998,1868.193954741,2294.0435699179998,1582.8520959872317,2829.880834048,1315.0708160045112,2494.277494935,1987.9159840820062,1335.1768867379999,590.64510920999987,85.830002476999994,0,0,0,0,17462.794532688979,0,0,0,0,0,0,111.21176761999999,308.62549651,773.95785746500007,1165.9651191179998,1677.3477865384316,2294.0435699179998,1214.288325369283,2829.880834048,954.34955733238371,2494.277494935,1627.1947254098786,1335.1768867379999,590.64510920999987,85.830002476999994,0,0,0,0,16322.253907123042,0,0,0,0,0,0,111.21176761999999,308.62549651,773.95785746500007,1165.9651191179998,1384.5885041378624,2294.0435699179998,927.62894013834205,2829.880834048,673.78857836517159,{"$f":"BQ256","v":2494.277494935},1346.6337464426665,1335.1768867379999,590.64510920999987,85.830002476999994,0,0,0,0,18743.646988853747,0,0,0,0,0,0,111.21176761999999,308.62549651,773.95785746500007,1165.9651191179998,1868.193954741,2294.0435699179998,1582.8520959872317,2829.880834048,1315.0708160045112,2494.277494935,1987.9159840820062,1335.1768867379999,590.64510920999987,85.830002476999994,0,0,0,0]
["  Ponta",243232.14057596834,{"$f":"SUM(D263:AA263)","v":11056.006389816743},{"$f":"IF(D246=\"P\",D262,0)","v":0},0,0,0,0,0,0,0,0,1165.9651191179998,1868.193954741,2294.0435699179998,1582.8520959872317,2829.880834048,1315.0708160045112,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC263:AZ263)","v":0},{"$f":"IF(AC246=\"P\",AC262,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB263:BY263)","v":0},{"$f":"IF(BB246=\"P\",BB262,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA263:CX263)","v":11056.006389816743},{"$f":"IF(CA246=\"P\",CA262,0)","v":0},0,0,0,0,0,0,0,0,1165.9651191179998,1868.193954741,2294.0435699179998,1582.8520959872317,2829.880834048,1315.0708160045112,0,0,0,0,0,0,0,0,0]
["  Cheia",229540.23034671805,7687.6405990370058,{"$f":"IF(D246=\"C\",D262,0)","v":0},0,0,0,0,0,111.21176761999999,308.62549651,773.95785746500007,0,0,0,0,0,0,2494.277494935,1987.9159840820062,1335.1768867379999,590.64510920999987,85.830002476999994,0,0,0,0,15103.034291975977,{"$f":"IF(AC246=\"C\",AC262,0)","v":0},0,0,0,0,0,0,0,0,0,1677.3477865384316,2294.0435699179998,1214.288325369283,2829.880834048,954.34955733238371,2494.277494935,1627.1947254098786,1335.1768867379999,590.64510920999987,85.830002476999994,0,0,0,0,0,{"$f":"IF(BB246=\"C\",BB262,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7687.6405990370058,{"$f":"IF(CA246=\"C\",CA262,0)","v":0},0,0,0,0,0,111.21176761999999,308.62549651,773.95785746500007,0,0,0,0,0,0,2494.277494935,1987.9159840820062,1335.1768867379999,590.64510920999987,85.830002476999994,0,0,0,0]
["  Vazio",74728.056591344168,0,{"$f":"IF(D246=\"V\",D262,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2359.7602407129998,{"$f":"IF(AC246=\"V\",AC262,0)","v":0},0,0,0,0,0,111.21176761999999,308.62549651,773.95785746500007,1165.9651191179998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16322.253907123042,{"$f":"IF(BB246=\"V\",BB262,0)","v":0},0,0,0,0,0,111.21176761999999,308.62549651,773.95785746500007,1165.9651191179998,1384.5885041378624,2294.0435699179998,927.62894013834205,2829.880834048,673.78857836517159,2494.277494935,1346.6337464426665,1335.1768867379999,590.64510920999987,85.830002476999994,0,0,0,0,0,{"$f":"IF(CA246=\"V\",CA262,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D246=\"SV\",D262,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC246=\"SV\",AC262,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB246=\"SV\",BB262,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA246=\"SV\",CA262,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",97202.901655449401,2746.4639834622503,{"$f":"D260+D261-D262","v":0},{"$f":"E260+E261-E262","v":0},0,0,0,0,0,0,0,0,0,0,1046.794813043768,0,1511.9898219164886,0,187.67934850199345,0,0,0,0,0,0,0,4027.3164396270186,0,0,0,0,0,0,0,0,0,0,190.84616820256838,0,1415.3585836617167,0,1872.7110805886161,0,548.40060717412098,0,0,0,0,0,0,0,5167.8570651929549,0,0,0,0,0,0,0,0,0,0,483.60545060313757,0,1702.0179688926578,0,2153.2720595558285,{"$f":"BQ260+BQ261-BQ262","v":0},828.9615861413331,0,0,0,0,0,0,0,2746.4639834622503,0,0,0,0,0,0,0,0,0,0,0,0,1046.794813043768,0,1511.9898219164886,0,187.67934850199345,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B267=0,0,B267/B260)","v":0.14528206436916677},0.1231481623811972,0,0,0,0,0,0,0,0,0,0,0,0,0.3894837560418894,0,0.52407557818474204,0,8.4025671868176388E-2,0,0,0,0,0,0,0,0.18058005561115706,0,0,0,0,0,{"$f":"IF(AH267=0,0,AH267/AH260)","v":0},0,0,0,0,9.9079413956643811E-2,0,0.52661626752600776,0,0.64910631547006525,0,0.24552370752838557,0,0,0,0,0,0,0,0.23172053406100915,0,0,0,0,0,0,0,0,0,0,0.25106788930202212,0,{"$f":"IF(BN267=0,0,BN267/BN260)","v":0.63327439448000289},0,0.74635244446976179,0,0.37113329081966018,0,0,0,0,0,0,0,0.1231481623811972,0,0,0,0,0,0,0,0,0,0,0,0,0.3894837560418894,0,0.52407557818474204,0,8.4025671868176388E-2,0,0,{"$f":"IF(CT267=0,0,CT267/CT260)","v":0},0,0,0,0]
[]
["JULY"]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB275+4*BA275+19*C275+BZ275*4","v":2777466.0016964693},92582.187473963422,2964.6418058690974,2795.2600408165995,2795.2600408165995,2710.5507493974055,2710.5507493974055,2795.2600408165995,2879.9500520433289,3134.0743039907506,3727.0072804214319,4319.9402568521155,4574.0543896081217,4489.349678689453,4404.6449677707833,4489.349678689453,4404.6449677707833,4319.9402568521155,4319.9402568521155,4404.6449677707833,4743.4638114454583,4997.5575655178855,4743.4638114454583,4235.2355459334458,3981.0996856934921,3642.3025695027641,84249.850142759722,2697.8488405254516,2543.6824688876268,2543.6824688876268,2466.6058491197709,2466.6058491197709,2543.6824688876268,2620.7637558236161,2852.0076166315826,3391.5778147425094,3931.1456337354248,4162.3894945433904,4085.3067889595668,4008.2269206714136,4085.3067889595668,4008.2269206714136,3931.1456337354248,3931.1456337354248,4008.2269206714136,4316.5497803652643,4547.7927717709445,4316.5497803652643,3854.0637975538866,3622.8208061482073,3314.4953382475151,77769.072306067974,2490.3052508787182,2348.0145866655016,2348.0145866655016,2276.8626294938208,2276.8626294938208,2348.0145866655016,2419.1665438371842,2632.6224153522294,3130.6861155540028,3628.7460922376977,3842.2132253748846,3771.05373009914,3699.9017729274583,3771.05373009914,3699.9017729274583,3628.7460922376977,3628.7460922376977,3699.9017729274583,3984.5096016141852,4197.9654731292303,3984.5096016141852,3557.5978585840949,3344.1419870690488,3059.534158382321,92582.187473963422,2964.6418058690974,2795.2600408165995,2795.2600408165995,2710.5507493974055,2710.5507493974055,2795.2600408165995,2879.9500520433289,3134.0743039907506,3727.0072804214319,4319.9402568521155,4574.0543896081217,4489.349678689453,4404.6449677707833,4489.349678689453,4404.6449677707833,4319.9402568521155,4319.9402568521155,4404.6449677707833,4743.4638114454583,4997.5575655178855,4743.4638114454583,4235.2355459334458,3981.0996856934921,3642.3025695027641]
["Electric Boat Demand",{"$f":"4*AB276+4*BA276+19*C276+BZ276*4","v":558000},18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0,18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0,18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0,18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0]
["Self-Consumption",{"$f":"4*AB277+4*BA277+19*C277+BZ277*4","v":43152},{"$f":"SUM(D277:AA277)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(AC277:AZ277)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(BB277:BY277)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"BA277","v":1392},{"$f":"BB277","v":58},{"$f":"BC277","v":58},{"$f":"BD277","v":58},{"$f":"BE277","v":58},{"$f":"BF277","v":58},{"$f":"BG277","v":58},{"$f":"BH277","v":58},{"$f":"BI277","v":58},{"$f":"BJ277","v":58},{"$f":"BK277","v":58},{"$f":"BL277","v":58},{"$f":"BM277","v":58},{"$f":"BN277","v":58},{"$f":"BO277","v":58},{"$f":"BP277","v":58},{"$f":"BQ277","v":58},{"$f":"BR277","v":58},{"$f":"BS277","v":58},{"$f":"BT277","v":58},{"$f":"BU277","v":58},{"$f":"BV277","v":58},{"$f":"BW277","v":58},{"$f":"BX277","v":58},{"$f":"BY277","v":58}]
["Demand Including Self-Consumption",{"$f":"SUM(B275:B277)","v":3378618.0016964693},111974.18747396342,3022.6418058690974,2853.2600408165995,2853.2600408165995,2768.5507493974055,2768.5507493974055,2853.2600408165995,2937.9500520433289,3192.0743039907506,3785.0072804214319,7377.9402568521155,4632.0543896081217,7547.349678689453,4462.6449677707833,7547.349678689453,4462.6449677707833,7377.9402568521155,4377.9402568521155,7462.6449677707833,4801.4638114454583,8055.5575655178855,4801.4638114454583,4293.2355459334458,4039.0996856934921,3700.3025695027641,103641.85014275972,2755.8488405254516,2601.6824688876268,2601.6824688876268,2524.6058491197709,2524.6058491197709,{"$f":"SUM(AH275:AH277)","v":2601.6824688876268},2678.7637558236161,2910.0076166315826,3449.5778147425094,6989.1456337354248,4220.3894945433904,7143.3067889595668,4066.2269206714136,7143.3067889595668,4066.2269206714136,6989.1456337354248,3989.1456337354248,7066.2269206714136,4374.5497803652643,7605.7927717709445,4374.5497803652643,3912.0637975538866,3680.8208061482073,3372.4953382475151,97161.072306067974,2548.3052508787182,2406.0145866655016,2406.0145866655016,2334.8626294938208,2334.8626294938208,2406.0145866655016,2477.1665438371842,2690.6224153522294,3188.6861155540028,6686.7460922376977,3900.2132253748846,6829.05373009914,{"$f":"SUM(BN275:BN277)","v":3757.9017729274583},6829.05373009914,3757.9017729274583,6686.7460922376977,3686.7460922376977,6757.9017729274583,4042.5096016141852,7255.9654731292303,4042.5096016141852,3615.5978585840949,3402.1419870690488,3117.534158382321,111974.18747396342,3022.6418058690974,2853.2600408165995,2853.2600408165995,2768.5507493974055,2768.5507493974055,2853.2600408165995,2937.9500520433289,3192.0743039907506,3785.0072804214319,7377.9402568521155,4632.0543896081217,7547.349678689453,4462.6449677707833,7547.349678689453,4462.6449677707833,7377.9402568521155,4377.9402568521155,7462.6449677707833,4801.4638114454583,{"$f":"SUM(CT275:CT277)","v":8055.5575655178855},4801.4638114454583,4293.2355459334458,4039.0996856934921,3700.3025695027641]
[null,{"$f":"4*AB279+4*BA279+19*C279+BZ279*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J278:W278)","v":78020.562434274587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI278:AV278)","v":72691.812475016952},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH278:BU278)","v":68547.214430555454}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB281+4*BA281+19*C281+BZ281*4","v":470028.30072499713},15162.203249193455,424.78444343388037,424.78444343388037,424.78444343388037,339.82755474710439,254.87066606032818,339.82755474710439,424.78444343388037,424.78444343388037,637.17666515082101,679.65510949420877,764.64240034332215,848.93407568748034,848.93407568748034,764.64240034332215,934.43390289238403,934.43390289238403,594.69822080743279,679.65510949420877,848.93407568748034,848.93407568748034,764.64240034332215,764.64240034332215,679.65510949420877,509.74133212065635,15162.203249193455,424.78444343388037,424.78444343388037,424.78444343388037,339.82755474710439,254.87066606032818,339.82755474710439,424.78444343388037,424.78444343388037,637.17666515082101,679.65510949420877,764.64240034332215,848.93407568748034,848.93407568748034,764.64240034332215,934.43390289238403,934.43390289238403,594.69822080743279,679.65510949420877,848.93407568748034,848.93407568748034,764.64240034332215,764.64240034332215,679.65510949420877,509.74133212065635,15162.203249193455,424.78444343388037,424.78444343388037,424.78444343388037,339.82755474710439,254.87066606032818,339.82755474710439,424.78444343388037,424.78444343388037,637.17666515082101,679.65510949420877,764.64240034332215,848.93407568748034,848.93407568748034,764.64240034332215,934.43390289238403,934.43390289238403,594.69822080743279,679.65510949420877,848.93407568748034,848.93407568748034,764.64240034332215,764.64240034332215,679.65510949420877,509.74133212065635,15162.203249193455,424.78444343388037,424.78444343388037,424.78444343388037,339.82755474710439,254.87066606032818,339.82755474710439,424.78444343388037,424.78444343388037,637.17666515082101,679.65510949420877,764.64240034332215,848.93407568748034,848.93407568748034,764.64240034332215,934.43390289238403,934.43390289238403,594.69822080743279,679.65510949420877,848.93407568748034,848.93407568748034,764.64240034332215,764.64240034332215,679.65510949420877,509.74133212065635]
["   PV",{"$f":"4*AB282+4*BA282+19*C282+BZ282*4","v":287374.17574984534},{"$f":"SUM(D282:AA282)","v":9270.1347016079144},{"$f":"Inputs!$E$43/Inputs!$E$31*D293","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E293","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F293","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G293","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H293","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I293","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J293","v":56.42200061842918},{"$f":"Inputs!$E$43/Inputs!$E$31*K293","v":129.7706014223871},{"$f":"Inputs!$E$43/Inputs!$E$31*L293","v":367.87144403215825},{"$f":"Inputs!$E$43/Inputs!$E$31*M293","v":595.81632653061217},{"$f":"Inputs!$E$43/Inputs!$E$31*N293","v":830.53184910327764},{"$f":"Inputs!$E$43/Inputs!$E$31*O293","v":1060.7336116264687},{"$f":"Inputs!$E$43/Inputs!$E$31*P293","v":1104.7427721088434},{"$f":"Inputs!$E$43/Inputs!$E$31*Q293","v":1131.8253324056893},{"$f":"Inputs!$E$43/Inputs!$E$31*R293","v":1145.3666125541124},{"$f":"Inputs!$E$43/Inputs!$E$31*S293","v":997.54097093382791},{"$f":"Inputs!$E$43/Inputs!$E$31*T293","v":880.18320964749535},{"$f":"Inputs!$E$43/Inputs!$E$31*U293","v":584.53192640692635},{"$f":"Inputs!$E$43/Inputs!$E$31*V293","v":303.550363327149},{"$f":"Inputs!$E$43/Inputs!$E$31*W293","v":81.247680890538021},{"$f":"Inputs!$E$43/Inputs!$E$31*X293","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y293","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z293","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA293","v":0},{"$f":"C282","v":9270.1347016079144},{"$f":"D282","v":0},{"$f":"E282","v":0},{"$f":"F282","v":0},{"$f":"G282","v":0},{"$f":"H282","v":0},{"$f":"I282","v":0},{"$f":"J282","v":56.42200061842918},{"$f":"K282","v":129.7706014223871},{"$f":"L282","v":367.87144403215825},{"$f":"M282","v":595.81632653061217},{"$f":"N282","v":830.53184910327764},{"$f":"O282","v":1060.7336116264687},{"$f":"P282","v":1104.7427721088434},{"$f":"Q282","v":1131.8253324056893},{"$f":"R282","v":1145.3666125541124},{"$f":"S282","v":997.54097093382791},{"$f":"T282","v":880.18320964749535},{"$f":"U282","v":584.53192640692635},{"$f":"V282","v":303.550363327149},{"$f":"W282","v":81.247680890538021},{"$f":"X282","v":0},{"$f":"Y282","v":0},{"$f":"Z282","v":0},{"$f":"AA282","v":0},{"$f":"AB282","v":9270.1347016079144},{"$f":"AC282","v":0},{"$f":"AD282","v":0},{"$f":"AE282","v":0},{"$f":"AF282","v":0},{"$f":"AG282","v":0},{"$f":"AH282","v":0},{"$f":"AI282","v":56.42200061842918},{"$f":"AJ282","v":129.7706014223871},{"$f":"AK282","v":367.87144403215825},{"$f":"AL282","v":595.81632653061217},{"$f":"AM282","v":830.53184910327764},{"$f":"AN282","v":1060.7336116264687},{"$f":"AO282","v":1104.7427721088434},{"$f":"AP282","v":1131.8253324056893},{"$f":"AQ282","v":1145.3666125541124},{"$f":"AR282","v":997.54097093382791},{"$f":"AS282","v":880.18320964749535},{"$f":"AT282","v":584.53192640692635},{"$f":"AU282","v":303.550363327149},{"$f":"AV282","v":81.247680890538021},{"$f":"AW282","v":0},{"$f":"AX282","v":0},{"$f":"AY282","v":0},{"$f":"AZ282","v":0},{"$f":"BA282","v":9270.1347016079144},{"$f":"BB282","v":0},{"$f":"BC282","v":0},{"$f":"BD282","v":0},{"$f":"BE282","v":0},{"$f":"BF282","v":0},{"$f":"BG282","v":0},{"$f":"BH282","v":56.42200061842918},{"$f":"BI282","v":129.7706014223871},{"$f":"BJ282","v":367.87144403215825},{"$f":"BK282","v":595.81632653061217},{"$f":"BL282","v":830.53184910327764},{"$f":"BM282","v":1060.7336116264687},{"$f":"BN282","v":1104.7427721088434},{"$f":"BO282","v":1131.8253324056893},{"$f":"BP282","v":1145.3666125541124},{"$f":"BQ282","v":997.54097093382791},{"$f":"BR282","v":880.18320964749535},{"$f":"BS282","v":584.53192640692635},{"$f":"BT282","v":303.550363327149},{"$f":"BU282","v":81.247680890538021},{"$f":"BV282","v":0},{"$f":"BW282","v":0},{"$f":"BX282","v":0},{"$f":"BY282","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B281:B282)","v":757402.47647484252},24432.337950801368,424.78444343388037,424.78444343388037,424.78444343388037,339.82755474710439,254.87066606032818,339.82755474710439,481.20644405230956,554.5550448562675,1005.0481091829793,1275.4714360248208,1595.1742494465998,1909.667687313949,1953.6768477963237,1896.4677327490115,2079.8005154464963,1931.9748738262119,1474.8814304549282,1264.187035901135,1152.4844390146293,930.18175657801839,764.64240034332215,764.64240034332215,679.65510949420877,509.74133212065635,24432.337950801368,424.78444343388037,424.78444343388037,424.78444343388037,339.82755474710439,254.87066606032818,{"$f":"SUM(AH281:AH282)","v":339.82755474710439},481.20644405230956,554.5550448562675,1005.0481091829793,1275.4714360248208,1595.1742494465998,1909.667687313949,1953.6768477963237,1896.4677327490115,2079.8005154464963,1931.9748738262119,1474.8814304549282,1264.187035901135,1152.4844390146293,930.18175657801839,764.64240034332215,764.64240034332215,679.65510949420877,509.74133212065635,24432.337950801368,424.78444343388037,424.78444343388037,424.78444343388037,339.82755474710439,254.87066606032818,339.82755474710439,481.20644405230956,554.5550448562675,1005.0481091829793,1275.4714360248208,1595.1742494465998,1909.667687313949,{"$f":"SUM(BN281:BN282)","v":1953.6768477963237},1896.4677327490115,2079.8005154464963,1931.9748738262119,1474.8814304549282,1264.187035901135,1152.4844390146293,930.18175657801839,764.64240034332215,764.64240034332215,679.65510949420877,509.74133212065635,24432.337950801368,424.78444343388037,424.78444343388037,424.78444343388037,339.82755474710439,254.87066606032818,339.82755474710439,481.20644405230956,554.5550448562675,1005.0481091829793,1275.4714360248208,1595.1742494465998,1909.667687313949,1953.6768477963237,1896.4677327490115,2079.8005154464963,1931.9748738262119,1474.8814304549282,1264.187035901135,1152.4844390146293,{"$f":"SUM(CT281:CT282)","v":930.18175657801839},764.64240034332215,764.64240034332215,679.65510949420877,509.74133212065635]
[null,{"$f":"4*AB284+4*BA284+19*C284+BZ284*4","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB285+4*BA285+19*C285+BZ285*4","v":377208},{"$f":"SUM(D285:AA285)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(AC285:AZ285)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(BB285:BY285)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(CA285:CX285)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507}]
["Losses",{"$f":"4*AB286+4*BA286+19*C286+BZ286*4","v":-75740.247647484255},-2443.233795080137,{"$f":"0.1*D283*-1","v":-42.478444343388041},-42.478444343388041,-42.478444343388041,-33.982755474710437,-25.487066606032819,-33.982755474710437,-48.120644405230962,-55.455504485626754,-100.50481091829793,-127.54714360248209,-159.51742494465998,-190.96676873139492,-195.36768477963238,-189.64677327490116,-207.98005154464965,-193.1974873826212,-147.48814304549282,-126.41870359011351,-115.24844390146293,-93.018175657801848,-76.464240034332221,-76.464240034332221,-67.965510949420874,-50.974133212065638,-2443.233795080137,{"$f":"0.1*AC283*-1","v":-42.478444343388041},-42.478444343388041,-42.478444343388041,-33.982755474710437,-25.487066606032819,-33.982755474710437,-48.120644405230962,-55.455504485626754,-100.50481091829793,-127.54714360248209,-159.51742494465998,-190.96676873139492,-195.36768477963238,-189.64677327490116,-207.98005154464965,-193.1974873826212,-147.48814304549282,-126.41870359011351,-115.24844390146293,-93.018175657801848,-76.464240034332221,-76.464240034332221,-67.965510949420874,-50.974133212065638,-2443.233795080137,{"$f":"0.1*BB283*-1","v":-42.478444343388041},-42.478444343388041,-42.478444343388041,-33.982755474710437,-25.487066606032819,-33.982755474710437,-48.120644405230962,-55.455504485626754,-100.50481091829793,-127.54714360248209,-159.51742494465998,-190.96676873139492,-195.36768477963238,-189.64677327490116,-207.98005154464965,-193.1974873826212,-147.48814304549282,-126.41870359011351,-115.24844390146293,-93.018175657801848,-76.464240034332221,-76.464240034332221,-67.965510949420874,-50.974133212065638,-2443.233795080137,{"$f":"0.1*CA283*-1","v":-42.478444343388041},-42.478444343388041,-42.478444343388041,-33.982755474710437,-25.487066606032819,-33.982755474710437,-48.120644405230962,-55.455504485626754,-100.50481091829793,-127.54714360248209,-159.51742494465998,-190.96676873139492,-195.36768477963238,-189.64677327490116,-207.98005154464965,-193.1974873826212,-147.48814304549282,-126.41870359011351,-115.24844390146293,-93.018175657801848,-76.464240034332221,-76.464240034332221,-67.965510949420874,-50.974133212065638]
["Net Projected Demand (Surplus)",{"$f":"4*AB287+4*BA287+19*C287+BZ287*4","v":2319747.7728691115},{"$f":"C278-C283-C285-C286","v":77817.083318242192},2133.3358067786053,1963.9540417261071,1963.9540417261071,1955.7059501250117,2032.16714994311,2040.4152415442056,1997.8642523962503,2185.9747636201096,2373.4639821567507,5723.0159644297764,2689.3975651061819,5321.6487601068993,2197.3358047540919,5333.5287192153428,2083.8245038689365,5132.1628704085242,2543.5469694426802,5817.8766354597619,3257.2278163322922,6711.3939845976693,3606.2856511364685,3098.0573856244559,2920.4100871487044,2734.5353705941734,69484.745987038477,1866.5428414349592,1712.3764697971344,1712.3764697971344,1711.7610498473771,1788.2222496654754,1788.8376696152329,{"$f":"AI278-AI283-AI285-AI286","v":1738.6779561765375},1903.9080762609417,2038.034516477828,5334.2213413130858,2277.7326700414505,4917.6058703770132,1800.9177576547222,4929.4858294854566,1687.4064567695668,4743.3682472918345,2154.7523463259895,5421.4585883603913,2830.3137852520981,6261.6291908507283,3179.3716200562744,2716.8856372448968,2562.1312076034196,2406.7281393389244,63003.968150346751,1658.9992517882258,1516.7085875750092,1516.7085875750092,1522.0178302214269,1598.4790300395257,1593.1697873931078,1537.0807441901056,1684.5228749815885,1777.1428172893213,5031.8217998153586,1957.5564008729448,4603.3528115165855,1492.5926099107669,{"$f":"BO278-BO283-BO285-BO286","v":4615.2327706250298},1379.0813090256115,4440.9687057941073,1852.3528048282622,5113.133440616436,2498.273606501019,5911.8018922090141,2847.3314413051953,2420.419698275105,2283.4523885242611,2151.7669594737304,77817.083318242192,2133.3358067786053,1963.9540417261071,1963.9540417261071,1955.7059501250117,2032.16714994311,2040.4152415442056,1997.8642523962503,2185.9747636201096,2373.4639821567507,5723.0159644297764,2689.3975651061819,5321.6487601068993,2197.3358047540919,5333.5287192153428,2083.8245038689365,5132.1628704085242,2543.5469694426802,5817.8766354597619,3257.2278163322922,6711.3939845976693,{"$f":"CU278-CU283-CU285-CU286","v":3606.2856511364685},3098.0573856244559,2920.4100871487044,2734.5353705941734]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D290","v":"V"},{"$f":"E290","v":"SV"},{"$f":"F290","v":"SV"},{"$f":"G290","v":"SV"},{"$f":"H290","v":"SV"},{"$f":"I290","v":"SV"},{"$f":"J290","v":"C"},{"$f":"K290","v":"C"},{"$f":"L290","v":"C"},{"$f":"M290","v":"P"},{"$f":"N290","v":"P"},{"$f":"O290","v":"P"},{"$f":"P290","v":"P"},{"$f":"Q290","v":"P"},{"$f":"R290","v":"P"},{"$f":"S290","v":"C"},{"$f":"T290","v":"C"},{"$f":"U290","v":"C"},{"$f":"V290","v":"C"},{"$f":"W290","v":"C"},{"$f":"X290","v":"C"},{"$f":"Y290","v":"C"},{"$f":"Z290","v":"C"},{"$f":"AA290","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB293+4*BA293+19*C293+BZ293*4","v":743494.46750000003},{"$f":"SUM(D293:AA293)","v":23983.692499999997},{"$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":145.97499999999999},{"$f":"'Hourly Production'!I21*1","v":335.74249999999995},{"$f":"'Hourly Production'!J21*1","v":951.75699999999995},{"$f":"'Hourly Production'!K21*1","v":1541.4960000000001},{"$f":"'Hourly Production'!L21*1","v":2148.752},{"$f":"'Hourly Production'!M21*1","v":2744.33},{"$f":"'Hourly Production'!N21*1","v":2858.1904999999997},{"$f":"'Hourly Production'!O21*1","v":2928.2584999999999},{"$f":"'Hourly Production'!P21*1","v":2963.2925},{"$f":"'Hourly Production'!Q21*1","v":2580.8379999999997},{"$f":"'Hourly Production'!R21*1","v":2277.21},{"$f":"'Hourly Production'!S21*1","v":1512.3009999999999},{"$f":"'Hourly Production'!T21*1","v":785.3454999999999},{"$f":"'Hourly Production'!U21*1","v":210.20399999999998},{"$f":"'Hourly Production'!V21*1","v":0},{"$f":"'Hourly Production'!W21*1","v":0},{"$f":"'Hourly Production'!X21*1","v":0},{"$f":"'Hourly Production'!Y21*1","v":0},{"$f":"SUM(AC293:AZ293)","v":23983.692499999997},{"$f":"D293","v":0},{"$f":"E293","v":0},0,0,0,0,145.97499999999999,335.74249999999995,951.75699999999995,1541.4960000000001,2148.752,2744.33,2858.1904999999997,2928.2584999999999,2963.2925,2580.8379999999997,2277.21,1512.3009999999999,785.3454999999999,210.20399999999998,0,0,{"$f":"Z293","v":0},{"$f":"AA293","v":0},{"$f":"SUM(BB293:BY293)","v":23983.692499999997},{"$f":"AC293","v":0},0,0,0,0,0,145.97499999999999,335.74249999999995,951.75699999999995,1541.4960000000001,2148.752,2744.33,2858.1904999999997,2928.2584999999999,2963.2925,2580.8379999999997,2277.21,1512.3009999999999,785.3454999999999,210.20399999999998,0,0,{"$f":"AY293","v":0},0,{"$f":"SUM(CA293:CX293)","v":23983.692499999997},{"$f":"BB293","v":0},0,0,0,0,0,145.97499999999999,335.74249999999995,951.75699999999995,1541.4960000000001,2148.752,2744.33,2858.1904999999997,2928.2584999999999,2963.2925,2580.8379999999997,2277.21,1512.3009999999999,785.3454999999999,210.20399999999998,0,0,0,0]
["AC Losses",{"$f":"4*AB294+4*BA294+19*C294+BZ294*4","v":-25289.220817544992},{"$f":"SUM(D294:AA294)","v":-815.78131669499976},{"$f":"Inputs!$E$51*D293*-1","v":0},{"$f":"Inputs!$E$51*E293*-1","v":0},{"$f":"Inputs!$E$51*F293*-1","v":0},{"$f":"Inputs!$E$51*G293*-1","v":0},{"$f":"Inputs!$E$51*H293*-1","v":0},{"$f":"Inputs!$E$51*I293*-1","v":0},{"$f":"Inputs!$E$51*J293*-1","v":-4.965193649999998},{"$f":"Inputs!$E$51*K293*-1","v":-11.419945394999994},{"$f":"Inputs!$E$51*L293*-1","v":-32.37306259799999},{"$f":"Inputs!$E$51*M293*-1","v":-52.432444943999982},{"$f":"Inputs!$E$51*N293*-1","v":-73.087650527999969},{"$f":"Inputs!$E$51*O293*-1","v":-93.345640619999969},{"$f":"Inputs!$E$51*P293*-1","v":-97.218491666999952},{"$f":"Inputs!$E$51*Q293*-1","v":-99.601784618999957},{"$f":"Inputs!$E$51*R293*-1","v":-100.79343109499997},{"$f":"Inputs!$E$51*S293*-1","v":-87.784623731999957},{"$f":"Inputs!$E$51*T293*-1","v":-77.457020939999978},{"$f":"Inputs!$E$51*U293*-1","v":-51.43940621399998},{"$f":"Inputs!$E$51*V293*-1","v":-26.712741836999989},{"$f":"Inputs!$E$51*W293*-1","v":-7.1498788559999973},{"$f":"Inputs!$E$51*X293*-1","v":0},{"$f":"Inputs!$E$51*Y293*-1","v":0},{"$f":"Inputs!$E$51*Z293*-1","v":0},{"$f":"Inputs!$E$51*AA293*-1","v":0},{"$f":"SUM(AC294:AZ294)","v":-815.78131669499976},{"$f":"Inputs!$E$51*AC293*-1","v":0},{"$f":"Inputs!$E$51*AD293*-1","v":0},{"$f":"Inputs!$E$51*AE293*-1","v":0},{"$f":"Inputs!$E$51*AF293*-1","v":0},{"$f":"Inputs!$E$51*AG293*-1","v":0},{"$f":"Inputs!$E$51*AH293*-1","v":0},{"$f":"Inputs!$E$51*AI293*-1","v":-4.965193649999998},{"$f":"Inputs!$E$51*AJ293*-1","v":-11.419945394999994},{"$f":"Inputs!$E$51*AK293*-1","v":-32.37306259799999},{"$f":"Inputs!$E$51*AL293*-1","v":-52.432444943999982},{"$f":"Inputs!$E$51*AM293*-1","v":-73.087650527999969},{"$f":"Inputs!$E$51*AN293*-1","v":-93.345640619999969},{"$f":"Inputs!$E$51*AO293*-1","v":-97.218491666999952},{"$f":"Inputs!$E$51*AP293*-1","v":-99.601784618999957},{"$f":"Inputs!$E$51*AQ293*-1","v":-100.79343109499997},{"$f":"Inputs!$E$51*AR293*-1","v":-87.784623731999957},{"$f":"Inputs!$E$51*AS293*-1","v":-77.457020939999978},{"$f":"Inputs!$E$51*AT293*-1","v":-51.43940621399998},{"$f":"Inputs!$E$51*AU293*-1","v":-26.712741836999989},{"$f":"Inputs!$E$51*AV293*-1","v":-7.1498788559999973},{"$f":"Inputs!$E$51*AW293*-1","v":0},{"$f":"Inputs!$E$51*AX293*-1","v":0},{"$f":"Inputs!$E$51*AY293*-1","v":0},{"$f":"Inputs!$E$51*AZ293*-1","v":0},{"$f":"SUM(BB294:BY294)","v":-815.78131669499976},{"$f":"Inputs!$E$51*BB293*-1","v":0},{"$f":"Inputs!$E$51*BC293*-1","v":0},{"$f":"Inputs!$E$51*BD293*-1","v":0},{"$f":"Inputs!$E$51*BE293*-1","v":0},{"$f":"Inputs!$E$51*BF293*-1","v":0},{"$f":"Inputs!$E$51*BG293*-1","v":0},{"$f":"Inputs!$E$51*BH293*-1","v":-4.965193649999998},{"$f":"Inputs!$E$51*BI293*-1","v":-11.419945394999994},{"$f":"Inputs!$E$51*BJ293*-1","v":-32.37306259799999},{"$f":"Inputs!$E$51*BK293*-1","v":-52.432444943999982},{"$f":"Inputs!$E$51*BL293*-1","v":-73.087650527999969},{"$f":"Inputs!$E$51*BM293*-1","v":-93.345640619999969},{"$f":"Inputs!$E$51*BN293*-1","v":-97.218491666999952},{"$f":"Inputs!$E$51*BO293*-1","v":-99.601784618999957},{"$f":"Inputs!$E$51*BP293*-1","v":-100.79343109499997},{"$f":"Inputs!$E$51*BQ293*-1","v":-87.784623731999957},{"$f":"Inputs!$E$51*BR293*-1","v":-77.457020939999978},{"$f":"Inputs!$E$51*BS293*-1","v":-51.43940621399998},{"$f":"Inputs!$E$51*BT293*-1","v":-26.712741836999989},{"$f":"Inputs!$E$51*BU293*-1","v":-7.1498788559999973},{"$f":"Inputs!$E$51*BV293*-1","v":0},{"$f":"Inputs!$E$51*BW293*-1","v":0},{"$f":"Inputs!$E$51*BX293*-1","v":0},{"$f":"Inputs!$E$51*BY293*-1","v":0},{"$f":"SUM(CA294:CX294)","v":-815.78131669499976},{"$f":"Inputs!$E$51*CA293*-1","v":0},{"$f":"Inputs!$E$51*CB293*-1","v":0},{"$f":"Inputs!$E$51*CC293*-1","v":0},{"$f":"Inputs!$E$51*CD293*-1","v":0},{"$f":"Inputs!$E$51*CE293*-1","v":0},{"$f":"Inputs!$E$51*CF293*-1","v":0},{"$f":"Inputs!$E$51*CG293*-1","v":-4.965193649999998},{"$f":"Inputs!$E$51*CH293*-1","v":-11.419945394999994},{"$f":"Inputs!$E$51*CI293*-1","v":-32.37306259799999},{"$f":"Inputs!$E$51*CJ293*-1","v":-52.432444943999982},{"$f":"Inputs!$E$51*CK293*-1","v":-73.087650527999969},{"$f":"Inputs!$E$51*CL293*-1","v":-93.345640619999969},{"$f":"Inputs!$E$51*CM293*-1","v":-97.218491666999952},{"$f":"Inputs!$E$51*CN293*-1","v":-99.601784618999957},{"$f":"Inputs!$E$51*CO293*-1","v":-100.79343109499997},{"$f":"Inputs!$E$51*CP293*-1","v":-87.784623731999957},{"$f":"Inputs!$E$51*CQ293*-1","v":-77.457020939999978},{"$f":"Inputs!$E$51*CR293*-1","v":-51.43940621399998},{"$f":"Inputs!$E$51*CS293*-1","v":-26.712741836999989},{"$f":"Inputs!$E$51*CT293*-1","v":-7.1498788559999973},{"$f":"Inputs!$E$51*CU293*-1","v":0},{"$f":"Inputs!$E$51*CV293*-1","v":0},{"$f":"Inputs!$E$51*CW293*-1","v":0},{"$f":"Inputs!$E$51*CX293*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB295+4*BA295+19*C295+BZ295*4","v":718205.24668245506},{"$f":"SUM(D295:AA295)","v":23167.911183305001},{"$f":"D293+D294","v":0},{"$f":"E293+E294","v":0},{"$f":"F293+F294","v":0},{"$f":"G293+G294","v":0},{"$f":"H293+H294","v":0},{"$f":"I293+I294","v":0},{"$f":"J293+J294","v":141.00980634999999},{"$f":"K293+K294","v":324.32255460499994},{"$f":"L293+L294","v":919.3839374019999},{"$f":"M293+M294","v":1489.063555056},{"$f":"N293+N294","v":2075.6643494720001},{"$f":"O293+O294","v":2650.9843593800001},{"$f":"P293+P294","v":2760.9720083329998},{"$f":"Q293+Q294","v":2828.6567153810001},{"$f":"R293+R294","v":2862.4990689050001},{"$f":"S293+S294","v":2493.0533762679997},{"$f":"T293+T294","v":2199.7529790600001},{"$f":"U293+U294","v":1460.861593786},{"$f":"V293+V294","v":758.63275816299995},{"$f":"W293+W294","v":203.05412114399999},{"$f":"X293+X294","v":0},{"$f":"Y293+Y294","v":0},{"$f":"Z293+Z294","v":0},{"$f":"AA293+AA294","v":0},{"$f":"SUM(AC295:AZ295)","v":23167.911183305001},{"$f":"AC293+AC294","v":0},{"$f":"AD293+AD294","v":0},{"$f":"AE293+AE294","v":0},{"$f":"AF293+AF294","v":0},{"$f":"AG293+AG294","v":0},{"$f":"AH293+AH294","v":0},{"$f":"AI293+AI294","v":141.00980634999999},{"$f":"AJ293+AJ294","v":324.32255460499994},{"$f":"AK293+AK294","v":919.3839374019999},{"$f":"AL293+AL294","v":1489.063555056},{"$f":"AM293+AM294","v":2075.6643494720001},{"$f":"AN293+AN294","v":2650.9843593800001},{"$f":"AO293+AO294","v":2760.9720083329998},{"$f":"AP293+AP294","v":2828.6567153810001},{"$f":"AQ293+AQ294","v":2862.4990689050001},{"$f":"AR293+AR294","v":2493.0533762679997},{"$f":"AS293+AS294","v":2199.7529790600001},{"$f":"AT293+AT294","v":1460.861593786},{"$f":"AU293+AU294","v":758.63275816299995},{"$f":"AV293+AV294","v":203.05412114399999},{"$f":"AW293+AW294","v":0},{"$f":"AX293+AX294","v":0},{"$f":"AY293+AY294","v":0},{"$f":"AZ293+AZ294","v":0},23167.911183305001,{"$f":"BB293+BB294","v":0},{"$f":"BC293+BC294","v":0},{"$f":"BD293+BD294","v":0},{"$f":"BE293+BE294","v":0},{"$f":"BF293+BF294","v":0},{"$f":"BG293+BG294","v":0},{"$f":"BH293+BH294","v":141.00980634999999},{"$f":"BI293+BI294","v":324.32255460499994},{"$f":"BJ293+BJ294","v":919.3839374019999},{"$f":"BK293+BK294","v":1489.063555056},{"$f":"BL293+BL294","v":2075.6643494720001},{"$f":"BM293+BM294","v":2650.9843593800001},{"$f":"BN293+BN294","v":2760.9720083329998},{"$f":"BO293+BO294","v":2828.6567153810001},{"$f":"BP293+BP294","v":2862.4990689050001},{"$f":"BQ293+BQ294","v":2493.0533762679997},{"$f":"BR293+BR294","v":2199.7529790600001},{"$f":"BS293+BS294","v":1460.861593786},{"$f":"BT293+BT294","v":758.63275816299995},{"$f":"BU293+BU294","v":203.05412114399999},{"$f":"BV293+BV294","v":0},{"$f":"BW293+BW294","v":0},{"$f":"BX293+BX294","v":0},{"$f":"BY293+BY294","v":0},23167.911183305001,{"$f":"CA293+CA294","v":0},{"$f":"CB293+CB294","v":0},{"$f":"CC293+CC294","v":0},{"$f":"CD293+CD294","v":0},{"$f":"CE293+CE294","v":0},{"$f":"CF293+CF294","v":0},{"$f":"CG293+CG294","v":141.00980634999999},{"$f":"CH293+CH294","v":324.32255460499994},{"$f":"CI293+CI294","v":919.3839374019999},{"$f":"CJ293+CJ294","v":1489.063555056},{"$f":"CK293+CK294","v":2075.6643494720001},{"$f":"CL293+CL294","v":2650.9843593800001},{"$f":"CM293+CM294","v":2760.9720083329998},{"$f":"CN293+CN294","v":2828.6567153810001},{"$f":"CO293+CO294","v":2862.4990689050001},{"$f":"CP293+CP294","v":2493.0533762679997},{"$f":"CQ293+CQ294","v":2199.7529790600001},{"$f":"CR293+CR294","v":1460.861593786},{"$f":"CS293+CS294","v":758.63275816299995},{"$f":"CT293+CT294","v":203.05412114399999},{"$f":"CU293+CU294","v":0},{"$f":"CV293+CV294","v":0},{"$f":"CW293+CW294","v":0},{"$f":"CX293+CX294","v":0}]
["PV Production used internally",{"$f":"4*AB296+4*BA296+19*C296+BZ296*4","v":-25172},{"$f":"SUM(D296:AA296)","v":-812},{"$f":"IF(D295>Inputs!$E$81,Inputs!$E$81,D295)*-1","v":0},{"$f":"IF(E295>Inputs!$E$81,Inputs!$E$81,E295)*-1","v":0},{"$f":"IF(F295>Inputs!$E$81,Inputs!$E$81,F295)*-1","v":0},{"$f":"IF(G295>Inputs!$E$81,Inputs!$E$81,G295)*-1","v":0},{"$f":"IF(H295>Inputs!$E$81,Inputs!$E$81,H295)*-1","v":0},{"$f":"IF(I295>Inputs!$E$81,Inputs!$E$81,I295)*-1","v":0},{"$f":"IF(J295>Inputs!$E$81,Inputs!$E$81,J295)*-1","v":-58},{"$f":"IF(K295>Inputs!$E$81,Inputs!$E$81,K295)*-1","v":-58},{"$f":"IF(L295>Inputs!$E$81,Inputs!$E$81,L295)*-1","v":-58},{"$f":"IF(M295>Inputs!$E$81,Inputs!$E$81,M295)*-1","v":-58},{"$f":"IF(N295>Inputs!$E$81,Inputs!$E$81,N295)*-1","v":-58},{"$f":"IF(O295>Inputs!$E$81,Inputs!$E$81,O295)*-1","v":-58},{"$f":"IF(P295>Inputs!$E$81,Inputs!$E$81,P295)*-1","v":-58},{"$f":"IF(Q295>Inputs!$E$81,Inputs!$E$81,Q295)*-1","v":-58},{"$f":"IF(R295>Inputs!$E$81,Inputs!$E$81,R295)*-1","v":-58},{"$f":"IF(S295>Inputs!$E$81,Inputs!$E$81,S295)*-1","v":-58},{"$f":"IF(T295>Inputs!$E$81,Inputs!$E$81,T295)*-1","v":-58},{"$f":"IF(U295>Inputs!$E$81,Inputs!$E$81,U295)*-1","v":-58},{"$f":"IF(V295>Inputs!$E$81,Inputs!$E$81,V295)*-1","v":-58},{"$f":"IF(W295>Inputs!$E$81,Inputs!$E$81,W295)*-1","v":-58},{"$f":"IF(X295>Inputs!$E$81,Inputs!$E$81,X295)*-1","v":0},{"$f":"IF(Y295>Inputs!$E$81,Inputs!$E$81,Y295)*-1","v":0},{"$f":"IF(Z295>Inputs!$E$81,Inputs!$E$81,Z295)*-1","v":0},{"$f":"IF(AA295>Inputs!$E$81,Inputs!$E$81,AA295)*-1","v":0},{"$f":"SUM(AC296:AZ296)","v":-812},{"$f":"IF(AC295>Inputs!$E$81,Inputs!$E$81,AC295)*-1","v":0},{"$f":"IF(AD295>Inputs!$E$81,Inputs!$E$81,AD295)*-1","v":0},{"$f":"IF(AE295>Inputs!$E$81,Inputs!$E$81,AE295)*-1","v":0},{"$f":"IF(AF295>Inputs!$E$81,Inputs!$E$81,AF295)*-1","v":0},{"$f":"IF(AG295>Inputs!$E$81,Inputs!$E$81,AG295)*-1","v":0},{"$f":"IF(AH295>Inputs!$E$81,Inputs!$E$81,AH295)*-1","v":0},{"$f":"IF(AI295>Inputs!$E$81,Inputs!$E$81,AI295)*-1","v":-58},{"$f":"IF(AJ295>Inputs!$E$81,Inputs!$E$81,AJ295)*-1","v":-58},{"$f":"IF(AK295>Inputs!$E$81,Inputs!$E$81,AK295)*-1","v":-58},{"$f":"IF(AL295>Inputs!$E$81,Inputs!$E$81,AL295)*-1","v":-58},{"$f":"IF(AM295>Inputs!$E$81,Inputs!$E$81,AM295)*-1","v":-58},{"$f":"IF(AN295>Inputs!$E$81,Inputs!$E$81,AN295)*-1","v":-58},{"$f":"IF(AO295>Inputs!$E$81,Inputs!$E$81,AO295)*-1","v":-58},{"$f":"IF(AP295>Inputs!$E$81,Inputs!$E$81,AP295)*-1","v":-58},{"$f":"IF(AQ295>Inputs!$E$81,Inputs!$E$81,AQ295)*-1","v":-58},{"$f":"IF(AR295>Inputs!$E$81,Inputs!$E$81,AR295)*-1","v":-58},{"$f":"IF(AS295>Inputs!$E$81,Inputs!$E$81,AS295)*-1","v":-58},{"$f":"IF(AT295>Inputs!$E$81,Inputs!$E$81,AT295)*-1","v":-58},{"$f":"IF(AU295>Inputs!$E$81,Inputs!$E$81,AU295)*-1","v":-58},{"$f":"IF(AV295>Inputs!$E$81,Inputs!$E$81,AV295)*-1","v":-58},{"$f":"IF(AW295>Inputs!$E$81,Inputs!$E$81,AW295)*-1","v":0},{"$f":"IF(AX295>Inputs!$E$81,Inputs!$E$81,AX295)*-1","v":0},{"$f":"IF(AY295>Inputs!$E$81,Inputs!$E$81,AY295)*-1","v":0},{"$f":"IF(AZ295>Inputs!$E$81,Inputs!$E$81,AZ295)*-1","v":0},{"$f":"SUM(BB296:BY296)","v":-812},{"$f":"IF(BB295>Inputs!$E$81,Inputs!$E$81,BB295)*-1","v":0},{"$f":"IF(BC295>Inputs!$E$81,Inputs!$E$81,BC295)*-1","v":0},{"$f":"IF(BD295>Inputs!$E$81,Inputs!$E$81,BD295)*-1","v":0},{"$f":"IF(BE295>Inputs!$E$81,Inputs!$E$81,BE295)*-1","v":0},{"$f":"IF(BF295>Inputs!$E$81,Inputs!$E$81,BF295)*-1","v":0},{"$f":"IF(BG295>Inputs!$E$81,Inputs!$E$81,BG295)*-1","v":0},{"$f":"IF(BH295>Inputs!$E$81,Inputs!$E$81,BH295)*-1","v":-58},{"$f":"IF(BI295>Inputs!$E$81,Inputs!$E$81,BI295)*-1","v":-58},{"$f":"IF(BJ295>Inputs!$E$81,Inputs!$E$81,BJ295)*-1","v":-58},{"$f":"IF(BK295>Inputs!$E$81,Inputs!$E$81,BK295)*-1","v":-58},{"$f":"IF(BL295>Inputs!$E$81,Inputs!$E$81,BL295)*-1","v":-58},{"$f":"IF(BM295>Inputs!$E$81,Inputs!$E$81,BM295)*-1","v":-58},{"$f":"IF(BN295>Inputs!$E$81,Inputs!$E$81,BN295)*-1","v":-58},{"$f":"IF(BO295>Inputs!$E$81,Inputs!$E$81,BO295)*-1","v":-58},{"$f":"IF(BP295>Inputs!$E$81,Inputs!$E$81,BP295)*-1","v":-58},{"$f":"IF(BQ295>Inputs!$E$81,Inputs!$E$81,BQ295)*-1","v":-58},{"$f":"IF(BR295>Inputs!$E$81,Inputs!$E$81,BR295)*-1","v":-58},{"$f":"IF(BS295>Inputs!$E$81,Inputs!$E$81,BS295)*-1","v":-58},{"$f":"IF(BT295>Inputs!$E$81,Inputs!$E$81,BT295)*-1","v":-58},{"$f":"IF(BU295>Inputs!$E$81,Inputs!$E$81,BU295)*-1","v":-58},{"$f":"IF(BV295>Inputs!$E$81,Inputs!$E$81,BV295)*-1","v":0},{"$f":"IF(BW295>Inputs!$E$81,Inputs!$E$81,BW295)*-1","v":0},{"$f":"IF(BX295>Inputs!$E$81,Inputs!$E$81,BX295)*-1","v":0},{"$f":"IF(BY295>Inputs!$E$81,Inputs!$E$81,BY295)*-1","v":0},{"$f":"SUM(CA296:CX296)","v":-812},{"$f":"IF(CA295>Inputs!$E$81,Inputs!$E$81,CA295)*-1","v":0},{"$f":"IF(CB295>Inputs!$E$81,Inputs!$E$81,CB295)*-1","v":0},{"$f":"IF(CC295>Inputs!$E$81,Inputs!$E$81,CC295)*-1","v":0},{"$f":"IF(CD295>Inputs!$E$81,Inputs!$E$81,CD295)*-1","v":0},{"$f":"IF(CE295>Inputs!$E$81,Inputs!$E$81,CE295)*-1","v":0},{"$f":"IF(CF295>Inputs!$E$81,Inputs!$E$81,CF295)*-1","v":0},{"$f":"IF(CG295>Inputs!$E$81,Inputs!$E$81,CG295)*-1","v":-58},{"$f":"IF(CH295>Inputs!$E$81,Inputs!$E$81,CH295)*-1","v":-58},{"$f":"IF(CI295>Inputs!$E$81,Inputs!$E$81,CI295)*-1","v":-58},{"$f":"IF(CJ295>Inputs!$E$81,Inputs!$E$81,CJ295)*-1","v":-58},{"$f":"IF(CK295>Inputs!$E$81,Inputs!$E$81,CK295)*-1","v":-58},{"$f":"IF(CL295>Inputs!$E$81,Inputs!$E$81,CL295)*-1","v":-58},{"$f":"IF(CM295>Inputs!$E$81,Inputs!$E$81,CM295)*-1","v":-58},{"$f":"IF(CN295>Inputs!$E$81,Inputs!$E$81,CN295)*-1","v":-58},{"$f":"IF(CO295>Inputs!$E$81,Inputs!$E$81,CO295)*-1","v":-58},{"$f":"IF(CP295>Inputs!$E$81,Inputs!$E$81,CP295)*-1","v":-58},{"$f":"IF(CQ295>Inputs!$E$81,Inputs!$E$81,CQ295)*-1","v":-58},{"$f":"IF(CR295>Inputs!$E$81,Inputs!$E$81,CR295)*-1","v":-58},{"$f":"IF(CS295>Inputs!$E$81,Inputs!$E$81,CS295)*-1","v":-58},{"$f":"IF(CT295>Inputs!$E$81,Inputs!$E$81,CT295)*-1","v":-58},{"$f":"IF(CU295>Inputs!$E$81,Inputs!$E$81,CU295)*-1","v":0},{"$f":"IF(CV295>Inputs!$E$81,Inputs!$E$81,CV295)*-1","v":0},{"$f":"IF(CW295>Inputs!$E$81,Inputs!$E$81,CW295)*-1","v":0},{"$f":"IF(CX295>Inputs!$E$81,Inputs!$E$81,CX295)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB297+4*BA297+19*C297+BZ297*4","v":693033.24668245506},{"$f":"SUM(D297:AA297)","v":22355.911183305001},{"$f":"D295+D296","v":0},{"$f":"E295+E296","v":0},0,0,0,0,83.009806349999991,266.32255460499994,861.3839374019999,1431.063555056,2017.6643494720001,2592.9843593800001,2702.9720083329998,2770.6567153810001,2804.4990689050001,2435.0533762679997,2141.7529790600001,1402.861593786,700.63275816299995,145.05412114399999,0,0,0,0,{"$f":"SUM(AC297:AZ297)","v":22355.911183305001},{"$f":"AC295+AC296","v":0},{"$f":"AD295+AD296","v":0},0,0,0,0,83.009806349999991,266.32255460499994,861.3839374019999,1431.063555056,2017.6643494720001,2592.9843593800001,2702.9720083329998,2770.6567153810001,2804.4990689050001,2435.0533762679997,2141.7529790600001,1402.861593786,700.63275816299995,145.05412114399999,0,0,0,0,{"$f":"SUM(BB297:BY297)","v":22355.911183305001},{"$f":"BB295+BB296","v":0},{"$f":"BC295+BC296","v":0},0,0,0,0,83.009806349999991,266.32255460499994,861.3839374019999,1431.063555056,2017.6643494720001,2592.9843593800001,2702.9720083329998,2770.6567153810001,2804.4990689050001,2435.0533762679997,2141.7529790600001,1402.861593786,700.63275816299995,145.05412114399999,0,0,0,0,{"$f":"SUM(CA297:CX297)","v":22355.911183305001},{"$f":"CA295+CA296","v":0},{"$f":"CB295+CB296","v":0},0,0,0,0,83.009806349999991,266.32255460499994,861.3839374019999,1431.063555056,2017.6643494720001,2592.9843593800001,2702.9720083329998,2770.6567153810001,2804.4990689050001,2435.0533762679997,2141.7529790600001,1402.861593786,700.63275816299995,145.05412114399999,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB300+4*BA300+19*C300+BZ300*4","v":644810.29042852612},{"$f":"SUM(D300:AA300)","v":21129.600414690027},{"$f":"IF(D287<0,0,IF(D287>D297,D297,D287))","v":0},{"$f":"IF(E287<0,0,IF(E287>E297,E297,E287))","v":0},0,0,0,0,83.009806349999991,266.32255460499994,861.3839374019999,1431.063555056,2017.6643494720001,2592.9843593800001,2197.3358047540919,2770.6567153810001,2083.8245038689365,2435.0533762679997,2141.7529790600001,1402.861593786,700.63275816299995,145.05412114399999,0,0,0,0,{"$f":"SUM(AC300:AZ300)","v":20336.764320491293},{"$f":"IF(AC287<0,0,IF(AC287>AC297,AC297,AC287))","v":0},{"$f":"IF(AD287<0,0,IF(AD287>AD297,AD297,AD287))","v":0},0,0,0,0,83.009806349999991,266.32255460499994,861.3839374019999,1431.063555056,2017.6643494720001,2592.9843593800001,1800.9177576547222,2770.6567153810001,1687.4064567695668,2435.0533762679997,2141.7529790600001,1402.861593786,700.63275816299995,145.05412114399999,0,0,0,0,{"$f":"SUM(BB300:BY300)","v":19370.605902172585},{"$f":"IF(BB287<0,0,IF(BB287>BB297,BB297,BB287))","v":0},0,0,0,0,0,83.009806349999991,266.32255460499994,861.3839374019999,1431.063555056,1957.5564008729448,2592.9843593800001,1492.5926099107669,2770.6567153810001,1379.0813090256115,2435.0533762679997,1852.3528048282622,1402.861593786,700.63275816299995,145.05412114399999,0,0,0,0,{"$f":"SUM(CA300:CX300)","v":21129.600414690027},{"$f":"IF(CA287<0,0,IF(CA287>CA297,CA297,CA287))","v":0},{"$f":"IF(CB287<0,0,IF(CB287>CB297,CB297,CB287))","v":0},0,0,0,0,83.009806349999991,266.32255460499994,861.3839374019999,1431.063555056,2017.6643494720001,2592.9843593800001,2197.3358047540919,2770.6567153810001,2083.8245038689365,2435.0533762679997,2141.7529790600001,1402.861593786,700.63275816299995,145.05412114399999,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B287-B300","v":1674937.4824405853},{"$f":"C287-C300","v":56687.482903552169},{"$f":"D287-D300","v":2133.3358067786053},{"$f":"E287-E300","v":1963.9540417261071},{"$f":"F287-F300","v":1963.9540417261071},{"$f":"G287-G300","v":1955.7059501250117},{"$f":"H287-H300","v":2032.16714994311},{"$f":"I287-I300","v":2040.4152415442056},{"$f":"J287-J300","v":1914.8544460462504},{"$f":"K287-K300","v":1919.6522090151097},{"$f":"L287-L300","v":1512.0800447547508},{"$f":"M287-M300","v":4291.9524093737764},{"$f":"N287-N300","v":671.73321563418176},{"$f":"O287-O300","v":2728.6644007268992},{"$f":"P287-P300","v":0},{"$f":"Q287-Q300","v":2562.8720038343426},{"$f":"R287-R300","v":0},{"$f":"S287-S300","v":2697.1094941405245},{"$f":"T287-T300","v":401.79399038268002},{"$f":"U287-U300","v":4415.0150416737615},{"$f":"V287-V300","v":2556.5950581692923},{"$f":"W287-W300","v":6566.3398634536688},{"$f":"X287-X300","v":3606.2856511364685},{"$f":"Y287-Y300","v":3098.0573856244559},{"$f":"Z287-Z300","v":2920.4100871487044},{"$f":"AA287-AA300","v":2734.5353705941734},{"$f":"AB287-AB300","v":49147.981666547188},{"$f":"AC287-AC300","v":1866.5428414349592},{"$f":"AD287-AD300","v":1712.3764697971344},{"$f":"AE287-AE300","v":1712.3764697971344},{"$f":"AF287-AF300","v":1711.7610498473771},{"$f":"AG287-AG300","v":1788.2222496654754},{"$f":"AH287-AH300","v":1788.8376696152329},{"$f":"AI287-AI300","v":1655.6681498265375},{"$f":"AJ287-AJ300","v":1637.5855216559416},{"$f":"AK287-AK300","v":1176.6505790758281},{"$f":"AL287-AL300","v":3903.1577862570857},{"$f":"AM287-AM300","v":260.06832056945041},{"$f":"AN287-AN300","v":2324.621510997013},{"$f":"AO287-AO300","v":0},{"$f":"AP287-AP300","v":2158.8291141044565},{"$f":"AQ287-AQ300","v":0},{"$f":"AR287-AR300","v":2308.3148710238347},{"$f":"AS287-AS300","v":12.999367265989349},{"$f":"AT287-AT300","v":4018.5969945743914},{"$f":"AU287-AU300","v":2129.6810270890983},{"$f":"AV287-AV300","v":6116.5750697067278},{"$f":"AW287-AW300","v":3179.3716200562744},{"$f":"AX287-AX300","v":2716.8856372448968},{"$f":"AY287-AY300","v":2562.1312076034196},{"$f":"AZ287-AZ300","v":2406.7281393389244},{"$f":"BA287-BA300","v":43633.362248174162},{"$f":"BB287-BB300","v":1658.9992517882258},{"$f":"BC287-BC300","v":1516.7085875750092},{"$f":"BD287-BD300","v":1516.7085875750092},{"$f":"BE287-BE300","v":1522.0178302214269},{"$f":"BF287-BF300","v":1598.4790300395257},{"$f":"BG287-BG300","v":1593.1697873931078},{"$f":"BH287-BH300","v":1454.0709378401057},{"$f":"BI287-BI300","v":1418.2003203765885},{"$f":"BJ287-BJ300","v":915.75887988732143},{"$f":"BK287-BK300","v":3600.7582447593586},{"$f":"BL287-BL300","v":0},{"$f":"BM287-BM300","v":2010.3684521365853},{"$f":"BN287-BN300","v":0},{"$f":"BO287-BO300","v":1844.5760552440297},{"$f":"BP287-BP300","v":0},{"$f":"BQ287-BQ300","v":2005.9153295261076},{"$f":"BR287-BR300","v":0},{"$f":"BS287-BS300","v":3710.2718468304361},{"$f":"BT287-BT300","v":1797.6408483380192},{"$f":"BU287-BU300","v":5766.7477710650137},{"$f":"BV287-BV300","v":2847.3314413051953},{"$f":"BW287-BW300","v":2420.419698275105},{"$f":"BX287-BX300","v":2283.4523885242611},{"$f":"BY287-BY300","v":2151.7669594737304},{"$f":"BZ287-BZ300","v":56687.482903552169},{"$f":"CA287-CA300","v":2133.3358067786053},{"$f":"CB287-CB300","v":1963.9540417261071},{"$f":"CC287-CC300","v":1963.9540417261071},{"$f":"CD287-CD300","v":1955.7059501250117},{"$f":"CE287-CE300","v":2032.16714994311},{"$f":"CF287-CF300","v":2040.4152415442056},{"$f":"CG287-CG300","v":1914.8544460462504},{"$f":"CH287-CH300","v":1919.6522090151097},{"$f":"CI287-CI300","v":1512.0800447547508},{"$f":"CJ287-CJ300","v":4291.9524093737764},{"$f":"CK287-CK300","v":671.73321563418176},{"$f":"CL287-CL300","v":2728.6644007268992},{"$f":"CM287-CM300","v":0},{"$f":"CN287-CN300","v":2562.8720038343426},{"$f":"CO287-CO300","v":0},{"$f":"CP287-CP300","v":2697.1094941405245},{"$f":"CQ287-CQ300","v":401.79399038268002},{"$f":"CR287-CR300","v":4415.0150416737615},{"$f":"CS287-CS300","v":2556.5950581692923},{"$f":"CT287-CT300","v":6566.3398634536688},{"$f":"CU287-CU300","v":3606.2856511364685},{"$f":"CV287-CV300","v":3098.0573856244559},{"$f":"CW287-CW300","v":2920.4100871487044},{"$f":"CX287-CX300","v":2734.5353705941734}]
[]
["Summary"]
["Produced",{"$f":"B295","v":718205.24668245506},{"$f":"SUM(D304:AA304)","v":23167.911183305001},{"$f":"D295","v":0},0,0,0,0,0,141.00980634999999,324.32255460499994,919.3839374019999,1489.063555056,2075.6643494720001,2650.9843593800001,2760.9720083329998,2828.6567153810001,2862.4990689050001,2493.0533762679997,2199.7529790600001,1460.861593786,758.63275816299995,203.05412114399999,0,0,0,0,23167.911183305001,0,0,0,0,0,0,141.00980634999999,{"$f":"AJ295","v":324.32255460499994},919.3839374019999,1489.063555056,2075.6643494720001,2650.9843593800001,2760.9720083329998,2828.6567153810001,2862.4990689050001,2493.0533762679997,2199.7529790600001,1460.861593786,758.63275816299995,203.05412114399999,0,0,0,0,23167.911183305001,0,0,0,0,0,0,141.00980634999999,324.32255460499994,919.3839374019999,1489.063555056,2075.6643494720001,2650.9843593800001,2760.9720083329998,2828.6567153810001,{"$f":"BP295","v":2862.4990689050001},2493.0533762679997,2199.7529790600001,1460.861593786,758.63275816299995,203.05412114399999,0,0,0,0,23167.911183305001,0,0,0,0,0,0,141.00980634999999,324.32255460499994,919.3839374019999,1489.063555056,2075.6643494720001,2650.9843593800001,2760.9720083329998,2828.6567153810001,2862.4990689050001,2493.0533762679997,2199.7529790600001,1460.861593786,758.63275816299995,203.05412114399999,0,0,0,0]
["Used",{"$f":"B296","v":-25172},{"$f":"C296","v":-812},{"$f":"D296","v":0},0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0,-812,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0,-812,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,{"$f":"BP296","v":-58},-58,-58,-58,-58,-58,0,0,0,0,-812,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB306+4*BA306+19*C306+BZ306*4","v":644810.29042852612},{"$f":"SUM(D306:AA306)","v":21129.600414690027},{"$f":"D300","v":0},{"$f":"E300","v":0},0,0,0,0,83.009806349999991,266.32255460499994,861.3839374019999,1431.063555056,2017.6643494720001,2592.9843593800001,2197.3358047540919,2770.6567153810001,2083.8245038689365,2435.0533762679997,2141.7529790600001,1402.861593786,700.63275816299995,145.05412114399999,0,0,0,0,20336.764320491293,0,0,0,0,0,0,83.009806349999991,266.32255460499994,861.3839374019999,1431.063555056,2017.6643494720001,2592.9843593800001,1800.9177576547222,2770.6567153810001,1687.4064567695668,2435.0533762679997,2141.7529790600001,1402.861593786,700.63275816299995,145.05412114399999,0,0,0,0,19370.605902172585,0,0,0,0,0,0,83.009806349999991,266.32255460499994,861.3839374019999,1431.063555056,1957.5564008729448,2592.9843593800001,1492.5926099107669,2770.6567153810001,1379.0813090256115,{"$f":"BQ300","v":2435.0533762679997},1852.3528048282622,1402.861593786,700.63275816299995,145.05412114399999,0,0,0,0,21129.600414690027,0,0,0,0,0,0,83.009806349999991,266.32255460499994,861.3839374019999,1431.063555056,2017.6643494720001,2592.9843593800001,2197.3358047540919,2770.6567153810001,2083.8245038689365,2435.0533762679997,2141.7529790600001,1402.861593786,700.63275816299995,145.05412114399999,0,0,0,0]
["  Ponta",301151.17362197669,{"$f":"SUM(D307:AA307)","v":13093.52928791203},{"$f":"IF(D290=\"P\",D306,0)","v":0},0,0,0,0,0,0,0,0,1431.063555056,2017.6643494720001,2592.9843593800001,2197.3358047540919,2770.6567153810001,2083.8245038689365,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC307:AZ307)","v":0},{"$f":"IF(AC290=\"P\",AC306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB307:BY307)","v":0},{"$f":"IF(BB290=\"P\",BB306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA307:CX307)","v":13093.52928791203},{"$f":"IF(CA290=\"P\",CA306,0)","v":0},0,0,0,0,0,0,0,0,1431.063555056,2017.6643494720001,2592.9843593800001,2197.3358047540919,2770.6567153810001,2083.8245038689365,0,0,0,0,0,0,0,0,0]
["  Cheia",255609.57378420717,8036.0711267780007,{"$f":"IF(D290=\"C\",D306,0)","v":0},0,0,0,0,0,83.009806349999991,266.32255460499994,861.3839374019999,0,0,0,0,0,0,2435.0533762679997,2141.7529790600001,1402.861593786,700.63275816299995,145.05412114399999,0,0,0,0,17694.984467078288,{"$f":"IF(AC290=\"C\",AC306,0)","v":0},0,0,0,0,0,0,0,0,0,2017.6643494720001,2592.9843593800001,1800.9177576547222,2770.6567153810001,1687.4064567695668,2435.0533762679997,2141.7529790600001,1402.861593786,700.63275816299995,145.05412114399999,0,0,0,0,0,{"$f":"IF(BB290=\"C\",BB306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8036.0711267780007,{"$f":"IF(CA290=\"C\",CA306,0)","v":0},0,0,0,0,0,83.009806349999991,266.32255460499994,861.3839374019999,0,0,0,0,0,0,2435.0533762679997,2141.7529790600001,1402.861593786,700.63275816299995,145.05412114399999,0,0,0,0]
["  Vazio",88049.543022342346,0,{"$f":"IF(D290=\"V\",D306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2641.7798534129997,{"$f":"IF(AC290=\"V\",AC306,0)","v":0},0,0,0,0,0,83.009806349999991,266.32255460499994,861.3839374019999,1431.063555056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19370.605902172585,{"$f":"IF(BB290=\"V\",BB306,0)","v":0},0,0,0,0,0,83.009806349999991,266.32255460499994,861.3839374019999,1431.063555056,1957.5564008729448,2592.9843593800001,1492.5926099107669,2770.6567153810001,1379.0813090256115,2435.0533762679997,1852.3528048282622,1402.861593786,700.63275816299995,145.05412114399999,0,0,0,0,0,{"$f":"IF(CA290=\"V\",CA306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D290=\"SV\",D306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC290=\"SV\",AC306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB290=\"SV\",BB306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA290=\"SV\",CA306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",48222.956253928853,1226.3107686149715,{"$f":"D304+D305-D306","v":0},{"$f":"E304+E305-E306","v":0},0,0,0,0,0,0,0,0,0,0,505.63620357890795,0,720.67456503606354,0,0,0,0,0,0,0,0,0,2019.1468628137081,0,0,0,0,0,0,0,0,0,0,0,0,902.05425067827764,0,1117.0926121354332,0,0,0,0,0,0,0,0,0,2985.305281132416,0,0,0,0,0,0,0,0,0,0,60.107948599055362,0,1210.379398422233,0,1425.4177598793885,{"$f":"BQ304+BQ305-BQ306","v":0},289.40017423173799,0,0,0,0,0,0,0,1226.3107686149742,0,0,0,0,0,0,0,0,0,0,0,0,505.63620357890795,0,720.67456503606354,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B311=0,0,B311/B304)","v":6.7143698095608592E-2},5.2931434297739444E-2,0,0,0,0,0,0,0,0,0,0,0,0,0.18313702639969806,0,0.25176412207943361,0,0,0,0,0,0,0,0,0,8.7152736681273324E-2,0,0,0,0,0,{"$f":"IF(AH311=0,0,AH311/AH304)","v":0},0,0,0,0,0,0,0.32671618834082766,0,0.3902508211339813,0,0,0,0,0,0,0,0,0,0.12885517634769134,0,0,0,0,0,0,0,0,0,0,2.8958414502010116E-2,0,{"$f":"IF(BN311=0,0,BN311/BN304)","v":0.43838886985059555},0,0.49796269817640765,0,0.13156030562822771,0,0,0,0,0,0,0,5.2931434297739562E-2,0,0,0,0,0,0,0,0,0,0,0,0,0.18313702639969806,0,0.25176412207943361,0,0,0,0,{"$f":"IF(CT311=0,0,CT311/CT304)","v":0},0,0,0,0]
[]
["AUGUST"]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"5*AB319+5*BA319+17*C319+BZ319*4","v":2898486.1081155129},97428.069956850464,3119.8414346060699,2941.5647812000097,2941.5647812000097,2852.4264544969787,2852.4264544969787,2941.5647812000097,3030.7031079030398,3298.1180880121315,3922.0630683051886,4546.0546618545604,4813.4696419636502,4724.3313152606206,4635.1728002972532,4724.3313152606206,4635.1728002972532,4546.0546618545604,4546.0546618545604,4635.1728002972532,4991.7276662932973,5259.161275478803,4991.7276662932973,4456.9163351515299,4189.5013550424374,3832.9480482303152,88659.616933950601,2839.0557054915239,2676.8239508920092,2676.8239508920092,2595.7080735922509,2595.7080735922509,2676.8239508920092,2757.9377283014219,3001.2874600910395,3569.0986011893451,4136.9097422876503,4380.2573741869219,4299.141496887165,4218.0256195874063,4299.141496887165,4218.0256195874063,4136.9097422876503,4136.9097422876503,4218.0256195874063,4542.4717013892632,4785.8367606857119,4542.4717013892632,4055.7938649878911,3812.4462330886172,3487.9827238895855,81839.71087037999,2620.6668050690996,2470.9144162080079,2470.9144162080079,2396.0382217774618,2396.0382217774618,2470.9144162080079,2545.7978733494101,2770.4258558014367,3294.5525549440104,3818.6859159578298,4043.314499249464,3968.4383048189216,3893.5657680615295,3968.4383048189216,3893.5657680615295,3818.6859159578298,3818.6859159578298,3893.5657680615295,4193.0668881105557,4417.6954714021949,4193.0668881105557,3743.8097215272851,3519.1811382356473,3219.6818207054703,97428.069956850464,3119.8414346060699,2941.5647812000097,2941.5647812000097,2852.4264544969787,2852.4264544969787,2941.5647812000097,3030.7031079030398,3298.1180880121315,3922.0630683051886,4546.0546618545604,4813.4696419636502,4724.3313152606206,4635.1728002972532,4724.3313152606206,4635.1728002972532,4546.0546618545604,4546.0546618545604,4635.1728002972532,4991.7276662932973,5259.161275478803,4991.7276662932973,4456.9163351515299,4189.5013550424374,3832.9480482303152]
["Electric Boat Demand",{"$f":"5*AB320+5*BA320+17*C320+BZ320*4","v":558000},18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0,18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0,18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0,18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0]
["Self-Consumption",{"$f":"5*AB321+5*BA321+17*C321+BZ321*4","v":43152},{"$f":"SUM(D321:AA321)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(AC321:AZ321)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(BB321:BY321)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"BA321","v":1392},{"$f":"BB321","v":58},{"$f":"BC321","v":58},{"$f":"BD321","v":58},{"$f":"BE321","v":58},{"$f":"BF321","v":58},{"$f":"BG321","v":58},{"$f":"BH321","v":58},{"$f":"BI321","v":58},{"$f":"BJ321","v":58},{"$f":"BK321","v":58},{"$f":"BL321","v":58},{"$f":"BM321","v":58},{"$f":"BN321","v":58},{"$f":"BO321","v":58},{"$f":"BP321","v":58},{"$f":"BQ321","v":58},{"$f":"BR321","v":58},{"$f":"BS321","v":58},{"$f":"BT321","v":58},{"$f":"BU321","v":58},{"$f":"BV321","v":58},{"$f":"BW321","v":58},{"$f":"BX321","v":58},{"$f":"BY321","v":58}]
["Demand Including Self-Consumption",{"$f":"SUM(B319:B321)","v":3499638.1081155129},116820.06995685046,3177.8414346060699,2999.5647812000097,2999.5647812000097,2910.4264544969787,2910.4264544969787,2999.5647812000097,3088.7031079030398,3356.1180880121315,3980.0630683051886,7604.0546618545604,4871.4696419636502,7782.3313152606206,4693.1728002972532,7782.3313152606206,4693.1728002972532,7604.0546618545604,4604.0546618545604,7693.1728002972532,5049.7276662932973,8317.1612754788039,5049.7276662932973,4514.9163351515299,4247.5013550424374,3890.9480482303152,108051.6169339506,2897.0557054915239,2734.8239508920092,2734.8239508920092,2653.7080735922509,2653.7080735922509,{"$f":"SUM(AH319:AH321)","v":2734.8239508920092},2815.9377283014219,3059.2874600910395,3627.0986011893451,7194.9097422876503,4438.2573741869219,7357.141496887165,4276.0256195874063,7357.141496887165,4276.0256195874063,7194.9097422876503,4194.9097422876503,7276.0256195874063,4600.4717013892632,7843.8367606857119,4600.4717013892632,4113.7938649878906,3870.4462330886172,3545.9827238895855,101231.71087037999,2678.6668050690996,2528.9144162080079,2528.9144162080079,2454.0382217774618,2454.0382217774618,2528.9144162080079,2603.7978733494101,2828.4258558014367,3352.5525549440104,6876.6859159578298,4101.3144992494636,7026.4383048189211,{"$f":"SUM(BN319:BN321)","v":3951.5657680615295},7026.4383048189211,3951.5657680615295,6876.6859159578298,3876.6859159578298,6951.5657680615295,4251.0668881105557,7475.6954714021949,4251.0668881105557,3801.8097215272851,3577.1811382356473,3277.6818207054703,116820.06995685046,3177.8414346060699,2999.5647812000097,2999.5647812000097,2910.4264544969787,2910.4264544969787,2999.5647812000097,3088.7031079030398,3356.1180880121315,3980.0630683051886,7604.0546618545604,4871.4696419636502,7782.3313152606206,4693.1728002972532,7782.3313152606206,4693.1728002972532,7604.0546618545604,4604.0546618545604,7693.1728002972532,5049.7276662932973,{"$f":"SUM(CT319:CT321)","v":8317.1612754788039},5049.7276662932973,4514.9163351515299,4247.5013550424374,3890.9480482303152]
[null,{"$f":"5*AB323+5*BA323+17*C323+BZ323*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J322:W322)","v":81119.587864932808},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI322:AV322)","v":75511.978705243208},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH322:BU322)","v":71150.484804552994}]
["Projected Renewables Production"]
["   Wind",{"$f":"5*AB325+5*BA325+17*C325+BZ325*4","v":723924.53524139943},23352.404362625788,654.12055052994594,654.12055052994594,654.12055052994594,523.33443431054093,392.50082573290553,523.33443431054093,654.12055052994594,654.12055052994594,981.25206433226413,1046.5592438373621,1177.29536911377,1308.3360857763516,1308.3360857763516,1177.29536911377,1439.1696943539866,1439.1696943539866,915.8352600434464,1046.5592438373621,1308.3360857763516,1308.3360857763516,1177.29536911377,1177.29536911377,1046.5592438373621,785.00165146581105,23352.404362625788,654.12055052994594,654.12055052994594,654.12055052994594,523.33443431054093,392.50082573290553,523.33443431054093,654.12055052994594,654.12055052994594,981.25206433226413,1046.5592438373621,1177.29536911377,1308.3360857763516,1308.3360857763516,1177.29536911377,1439.1696943539866,1439.1696943539866,915.8352600434464,1046.5592438373621,1308.3360857763516,1308.3360857763516,1177.29536911377,1177.29536911377,1046.5592438373621,785.00165146581105,23352.404362625788,654.12055052994594,654.12055052994594,654.12055052994594,523.33443431054093,392.50082573290553,523.33443431054093,654.12055052994594,654.12055052994594,981.25206433226413,1046.5592438373621,1177.29536911377,1308.3360857763516,1308.3360857763516,1177.29536911377,1439.1696943539866,1439.1696943539866,915.8352600434464,1046.5592438373621,1308.3360857763516,1308.3360857763516,1177.29536911377,1177.29536911377,1046.5592438373621,785.00165146581105,23352.404362625788,654.12055052994594,654.12055052994594,654.12055052994594,523.33443431054093,392.50082573290553,523.33443431054093,654.12055052994594,654.12055052994594,981.25206433226413,1046.5592438373621,1177.29536911377,1308.3360857763516,1308.3360857763516,1177.29536911377,1439.1696943539866,1439.1696943539866,915.8352600434464,1046.5592438373621,1308.3360857763516,1308.3360857763516,1177.29536911377,1177.29536911377,1046.5592438373621,785.00165146581105]
["   PV",{"$f":"5*AB326+5*BA326+17*C326+BZ326*4","v":279538.2883039579},{"$f":"SUM(D326:AA326)","v":9017.3641388373508},{"$f":"Inputs!$E$43/Inputs!$E$31*D337","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E337","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F337","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G337","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H337","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I337","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J337","v":1.1284400123685836},{"$f":"Inputs!$E$43/Inputs!$E$31*K337","v":93.660521026592434},{"$f":"Inputs!$E$43/Inputs!$E$31*L337","v":294.52284322820032},{"$f":"Inputs!$E$43/Inputs!$E$31*M337","v":525.85304576376006},{"$f":"Inputs!$E$43/Inputs!$E$31*N337","v":758.31168831168816},{"$f":"Inputs!$E$43/Inputs!$E$31*O337","v":1068.6326917130489},{"$f":"Inputs!$E$43/Inputs!$E$31*P337","v":1099.1005720470005},{"$f":"Inputs!$E$43/Inputs!$E$31*Q337","v":1145.3666125541124},{"$f":"Inputs!$E$43/Inputs!$E$31*R337","v":1208.5592532467533},{"$f":"Inputs!$E$43/Inputs!$E$31*S337","v":1110.3849721706863},{"$f":"Inputs!$E$43/Inputs!$E$31*T337","v":877.9263296227582},{"$f":"Inputs!$E$43/Inputs!$E$31*U337","v":564.22000618429183},{"$f":"Inputs!$E$43/Inputs!$E$31*V337","v":238.10084260977112},{"$f":"Inputs!$E$43/Inputs!$E$31*W337","v":31.596320346320347},{"$f":"Inputs!$E$43/Inputs!$E$31*X337","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y337","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z337","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA337","v":0},{"$f":"C326","v":9017.3641388373508},{"$f":"D326","v":0},{"$f":"E326","v":0},{"$f":"F326","v":0},{"$f":"G326","v":0},{"$f":"H326","v":0},{"$f":"I326","v":0},{"$f":"J326","v":1.1284400123685836},{"$f":"K326","v":93.660521026592434},{"$f":"L326","v":294.52284322820032},{"$f":"M326","v":525.85304576376006},{"$f":"N326","v":758.31168831168816},{"$f":"O326","v":1068.6326917130489},{"$f":"P326","v":1099.1005720470005},{"$f":"Q326","v":1145.3666125541124},{"$f":"R326","v":1208.5592532467533},{"$f":"S326","v":1110.3849721706863},{"$f":"T326","v":877.9263296227582},{"$f":"U326","v":564.22000618429183},{"$f":"V326","v":238.10084260977112},{"$f":"W326","v":31.596320346320347},{"$f":"X326","v":0},{"$f":"Y326","v":0},{"$f":"Z326","v":0},{"$f":"AA326","v":0},{"$f":"AB326","v":9017.3641388373508},{"$f":"AC326","v":0},{"$f":"AD326","v":0},{"$f":"AE326","v":0},{"$f":"AF326","v":0},{"$f":"AG326","v":0},{"$f":"AH326","v":0},{"$f":"AI326","v":1.1284400123685836},{"$f":"AJ326","v":93.660521026592434},{"$f":"AK326","v":294.52284322820032},{"$f":"AL326","v":525.85304576376006},{"$f":"AM326","v":758.31168831168816},{"$f":"AN326","v":1068.6326917130489},{"$f":"AO326","v":1099.1005720470005},{"$f":"AP326","v":1145.3666125541124},{"$f":"AQ326","v":1208.5592532467533},{"$f":"AR326","v":1110.3849721706863},{"$f":"AS326","v":877.9263296227582},{"$f":"AT326","v":564.22000618429183},{"$f":"AU326","v":238.10084260977112},{"$f":"AV326","v":31.596320346320347},{"$f":"AW326","v":0},{"$f":"AX326","v":0},{"$f":"AY326","v":0},{"$f":"AZ326","v":0},{"$f":"BA326","v":9017.3641388373508},{"$f":"BB326","v":0},{"$f":"BC326","v":0},{"$f":"BD326","v":0},{"$f":"BE326","v":0},{"$f":"BF326","v":0},{"$f":"BG326","v":0},{"$f":"BH326","v":1.1284400123685836},{"$f":"BI326","v":93.660521026592434},{"$f":"BJ326","v":294.52284322820032},{"$f":"BK326","v":525.85304576376006},{"$f":"BL326","v":758.31168831168816},{"$f":"BM326","v":1068.6326917130489},{"$f":"BN326","v":1099.1005720470005},{"$f":"BO326","v":1145.3666125541124},{"$f":"BP326","v":1208.5592532467533},{"$f":"BQ326","v":1110.3849721706863},{"$f":"BR326","v":877.9263296227582},{"$f":"BS326","v":564.22000618429183},{"$f":"BT326","v":238.10084260977112},{"$f":"BU326","v":31.596320346320347},{"$f":"BV326","v":0},{"$f":"BW326","v":0},{"$f":"BX326","v":0},{"$f":"BY326","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B325:B326)","v":1003462.8235453573},32369.768501463139,654.12055052994594,654.12055052994594,654.12055052994594,523.33443431054093,392.50082573290553,523.33443431054093,655.24899054231457,747.78107155653834,1275.7749075604645,1572.4122896011222,1935.6070574254582,2376.9687774894005,2407.4366578233521,2322.6619816678822,2647.72894760074,2549.5546665246729,1793.7615896662046,1610.779250021654,1546.4369283861229,1339.9324061226721,1177.29536911377,1177.29536911377,1046.5592438373621,785.00165146581105,32369.768501463139,654.12055052994594,654.12055052994594,654.12055052994594,523.33443431054093,392.50082573290553,{"$f":"SUM(AH325:AH326)","v":523.33443431054093},655.24899054231457,747.78107155653834,1275.7749075604645,1572.4122896011222,1935.6070574254582,2376.9687774894005,2407.4366578233521,2322.6619816678822,2647.72894760074,2549.5546665246729,1793.7615896662046,1610.779250021654,1546.4369283861229,1339.9324061226721,1177.29536911377,1177.29536911377,1046.5592438373621,785.00165146581105,32369.768501463139,654.12055052994594,654.12055052994594,654.12055052994594,523.33443431054093,392.50082573290553,523.33443431054093,655.24899054231457,747.78107155653834,1275.7749075604645,1572.4122896011222,1935.6070574254582,2376.9687774894005,{"$f":"SUM(BN325:BN326)","v":2407.4366578233521},2322.6619816678822,2647.72894760074,2549.5546665246729,1793.7615896662046,1610.779250021654,1546.4369283861229,1339.9324061226721,1177.29536911377,1177.29536911377,1046.5592438373621,785.00165146581105,32369.768501463139,654.12055052994594,654.12055052994594,654.12055052994594,523.33443431054093,392.50082573290553,523.33443431054093,655.24899054231457,747.78107155653834,1275.7749075604645,1572.4122896011222,1935.6070574254582,2376.9687774894005,2407.4366578233521,2322.6619816678822,2647.72894760074,2549.5546665246729,1793.7615896662046,1610.779250021654,1546.4369283861229,{"$f":"SUM(CT325:CT326)","v":1339.9324061226721},1177.29536911377,1177.29536911377,1046.5592438373621,785.00165146581105]
[null,{"$f":"5*AB328+5*BA328+17*C328+BZ328*4","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB329+4*BA329+19*C329+BZ329*4","v":377208},{"$f":"SUM(D329:AA329)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(AC329:AZ329)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(BB329:BY329)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(CA329:CX329)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507}]
["Losses",{"$f":"4*AB330+4*BA330+19*C330+BZ330*4","v":-100346.28235453575},-3236.9768501463145,{"$f":"0.1*D327*-1","v":-65.412055052994603},-65.412055052994603,-65.412055052994603,-52.333443431054093,-39.250082573290555,-52.333443431054093,-65.524899054231454,-74.778107155653842,-127.57749075604646,-157.24122896011224,-193.56070574254582,-237.69687774894007,-240.74366578233523,-232.26619816678823,-264.772894760074,-254.95546665246729,-179.37615896662047,-161.07792500216541,-154.64369283861231,-133.99324061226721,-117.72953691137701,-117.72953691137701,-104.65592438373622,-78.500165146581111,-3236.9768501463145,{"$f":"0.1*AC327*-1","v":-65.412055052994603},-65.412055052994603,-65.412055052994603,-52.333443431054093,-39.250082573290555,-52.333443431054093,-65.524899054231454,-74.778107155653842,-127.57749075604646,-157.24122896011224,-193.56070574254582,-237.69687774894007,-240.74366578233523,-232.26619816678823,-264.772894760074,-254.95546665246729,-179.37615896662047,-161.07792500216541,-154.64369283861231,-133.99324061226721,-117.72953691137701,-117.72953691137701,-104.65592438373622,-78.500165146581111,-3236.9768501463145,{"$f":"0.1*BB327*-1","v":-65.412055052994603},-65.412055052994603,-65.412055052994603,-52.333443431054093,-39.250082573290555,-52.333443431054093,-65.524899054231454,-74.778107155653842,-127.57749075604646,-157.24122896011224,-193.56070574254582,-237.69687774894007,-240.74366578233523,-232.26619816678823,-264.772894760074,-254.95546665246729,-179.37615896662047,-161.07792500216541,-154.64369283861231,-133.99324061226721,-117.72953691137701,-117.72953691137701,-104.65592438373622,-78.500165146581111,-3236.9768501463145,{"$f":"0.1*CA327*-1","v":-65.412055052994603},-65.412055052994603,-65.412055052994603,-52.333443431054093,-39.250082573290555,-52.333443431054093,-65.524899054231454,-74.778107155653842,-127.57749075604646,-157.24122896011224,-193.56070574254582,-237.69687774894007,-240.74366578233523,-232.26619816678823,-264.772894760074,-254.95546665246729,-179.37615896662047,-161.07792500216541,-154.64369283861231,-133.99324061226721,-117.72953691137701,-117.72953691137701,-104.65592438373622,-78.500165146581111]
["Net Projected Demand (Surplus)",{"$f":"4*AB331+4*BA331+19*C331+BZ331*4","v":2243670.379034061},{"$f":"C322-C327-C329-C330","v":75519.278305533633},2082.1329391291188,1903.8562857230586,1903.8562857230586,1932.4254636174919,2050.1757113373637,2021.5637903205229,1991.9790164149567,2176.1151236112469,2324.8656515007706,5681.8836012135507,2622.423290280738,5136.0594155201597,2019.4798082562363,5184.9355317595264,1803.2167474565872,4802.4554619823548,2482.6692311549764,5736.4714752777645,3150.9344307457868,6604.2221099683984,3483.1618340909044,2948.3505029491371,2798.5980355888114,2677.4465619110852,66750.82528263377,1801.3472100145727,1639.115455415058,1639.115455415058,1675.7070827127641,1793.4573304326359,1756.8229600125223,{"$f":"AI322-AI327-AI329-AI330","v":1719.2136368133388},1879.2844956901549,1971.9011843849269,5272.7386816466405,2189.2110225040096,4710.8695971467041,1602.3326275463894,4759.7457133860707,1386.0695667467403,4393.3105424154446,2073.5243115880662,5319.3242945679176,2701.6784658417528,6130.8975951753064,3033.9058691868704,2547.2280327854978,2421.5429136349912,2332.4812375703555,59930.919219063158,1582.9583095921485,1433.2059207310567,1433.2059207310567,1476.037230897975,1593.7874786178468,1550.913425328521,1507.073781861327,1648.4228914005521,1697.3551381395921,4954.5148553168201,1852.2681475665513,4380.1664050784602,1277.8727760205127,{"$f":"BO322-BO327-BO329-BO330","v":4429.0425213178269},1061.6097152208636,4075.0867160856242,1755.3004852582458,4994.8644430420409,2352.2736525630453,5762.7563058917904,2684.5010559081629,2235.2438893248923,2128.2778187820213,2064.1803343862402,75519.278305533633,2082.1329391291188,1903.8562857230586,1903.8562857230586,1932.4254636174919,2050.1757113373637,2021.5637903205229,1991.9790164149567,2176.1151236112469,2324.8656515007706,5681.8836012135507,2622.423290280738,5136.0594155201597,2019.4798082562363,5184.9355317595264,1803.2167474565872,4802.4554619823548,2482.6692311549764,5736.4714752777645,3150.9344307457868,6604.2221099683984,{"$f":"CU322-CU327-CU329-CU330","v":3483.1618340909044},2948.3505029491371,2798.5980355888114,2677.4465619110852]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D334","v":"V"},{"$f":"E334","v":"SV"},{"$f":"F334","v":"SV"},{"$f":"G334","v":"SV"},{"$f":"H334","v":"SV"},{"$f":"I334","v":"SV"},{"$f":"J334","v":"C"},{"$f":"K334","v":"C"},{"$f":"L334","v":"C"},{"$f":"M334","v":"P"},{"$f":"N334","v":"P"},{"$f":"O334","v":"P"},{"$f":"P334","v":"P"},{"$f":"Q334","v":"P"},{"$f":"R334","v":"P"},{"$f":"S334","v":"C"},{"$f":"T334","v":"C"},{"$f":"U334","v":"C"},{"$f":"V334","v":"C"},{"$f":"W334","v":"C"},{"$f":"X334","v":"C"},{"$f":"Y334","v":"C"},{"$f":"Z334","v":"C"},{"$f":"AA334","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"5*AB337+5*BA337+17*C337+BZ337*4","v":723221.45949999988},{"$f":"SUM(D337:AA337)","v":23329.724499999997},{"$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":2.9194999999999998},{"$f":"'Hourly Production'!I22*1","v":242.31849999999997},{"$f":"'Hourly Production'!J22*1","v":761.98949999999991},{"$f":"'Hourly Production'!K22*1","v":1360.4870000000001},{"$f":"'Hourly Production'!L22*1","v":1961.9039999999998},{"$f":"'Hourly Production'!M22*1","v":2764.7665000000002},{"$f":"'Hourly Production'!N22*1","v":2843.5929999999998},{"$f":"'Hourly Production'!O22*1","v":2963.2925},{"$f":"'Hourly Production'!P22*1","v":3126.7845000000002},{"$f":"'Hourly Production'!Q22*1","v":2872.788},{"$f":"'Hourly Production'!R22*1","v":2271.3710000000001},{"$f":"'Hourly Production'!S22*1","v":1459.75},{"$f":"'Hourly Production'!T22*1","v":616.01449999999988},{"$f":"'Hourly Production'!U22*1","v":81.746000000000009},{"$f":"'Hourly Production'!V22*1","v":0},{"$f":"'Hourly Production'!W22*1","v":0},{"$f":"'Hourly Production'!X22*1","v":0},{"$f":"'Hourly Production'!Y22*1","v":0},{"$f":"SUM(AC337:AZ337)","v":23329.724499999997},{"$f":"D337","v":0},{"$f":"E337","v":0},0,0,0,0,2.9194999999999998,242.31849999999997,761.98949999999991,1360.4870000000001,1961.9039999999998,2764.7665000000002,2843.5929999999998,2963.2925,3126.7845000000002,2872.788,2271.3710000000001,1459.75,616.01449999999988,81.746000000000009,0,0,{"$f":"Z337","v":0},{"$f":"AA337","v":0},{"$f":"SUM(BB337:BY337)","v":23329.724499999997},{"$f":"AC337","v":0},0,0,0,0,0,2.9194999999999998,242.31849999999997,761.98949999999991,1360.4870000000001,1961.9039999999998,2764.7665000000002,2843.5929999999998,2963.2925,3126.7845000000002,2872.788,2271.3710000000001,1459.75,616.01449999999988,81.746000000000009,0,0,{"$f":"AY337","v":0},0,{"$f":"SUM(CA337:CX337)","v":23329.724499999997},{"$f":"BB337","v":0},0,0,0,0,0,2.9194999999999998,242.31849999999997,761.98949999999991,1360.4870000000001,1961.9039999999998,2764.7665000000002,2843.5929999999998,2963.2925,3126.7845000000002,2872.788,2271.3710000000001,1459.75,616.01449999999988,81.746000000000009,0,0,0,0]
["AC Losses",{"$f":"4*AB338+4*BA338+19*C338+BZ338*4","v":-24599.654723432999},{"$f":"SUM(D338:AA338)","v":-793.53724914299994},{"$f":"Inputs!$E$51*D337*-1","v":0},{"$f":"Inputs!$E$51*E337*-1","v":0},{"$f":"Inputs!$E$51*F337*-1","v":0},{"$f":"Inputs!$E$51*G337*-1","v":0},{"$f":"Inputs!$E$51*H337*-1","v":0},{"$f":"Inputs!$E$51*I337*-1","v":0},{"$f":"Inputs!$E$51*J337*-1","v":-9.9303872999999959E-2},{"$f":"Inputs!$E$51*K337*-1","v":-8.242221458999996},{"$f":"Inputs!$E$51*L337*-1","v":-25.918310852999987},{"$f":"Inputs!$E$51*M337*-1","v":-46.275604817999991},{"$f":"Inputs!$E$51*N337*-1","v":-66.73220265599997},{"$f":"Inputs!$E$51*O337*-1","v":-94.040767730999974},{"$f":"Inputs!$E$51*P337*-1","v":-96.721972301999969},{"$f":"Inputs!$E$51*Q337*-1","v":-100.79343109499997},{"$f":"Inputs!$E$51*R337*-1","v":-106.35444798299997},{"$f":"Inputs!$E$51*S337*-1","v":-97.715011031999964},{"$f":"Inputs!$E$51*T337*-1","v":-77.258413193999971},{"$f":"Inputs!$E$51*U337*-1","v":-49.651936499999984},{"$f":"Inputs!$E$51*V337*-1","v":-20.953117202999991},{"$f":"Inputs!$E$51*W337*-1","v":-2.7805084439999992},{"$f":"Inputs!$E$51*X337*-1","v":0},{"$f":"Inputs!$E$51*Y337*-1","v":0},{"$f":"Inputs!$E$51*Z337*-1","v":0},{"$f":"Inputs!$E$51*AA337*-1","v":0},{"$f":"SUM(AC338:AZ338)","v":-793.53724914299994},{"$f":"Inputs!$E$51*AC337*-1","v":0},{"$f":"Inputs!$E$51*AD337*-1","v":0},{"$f":"Inputs!$E$51*AE337*-1","v":0},{"$f":"Inputs!$E$51*AF337*-1","v":0},{"$f":"Inputs!$E$51*AG337*-1","v":0},{"$f":"Inputs!$E$51*AH337*-1","v":0},{"$f":"Inputs!$E$51*AI337*-1","v":-9.9303872999999959E-2},{"$f":"Inputs!$E$51*AJ337*-1","v":-8.242221458999996},{"$f":"Inputs!$E$51*AK337*-1","v":-25.918310852999987},{"$f":"Inputs!$E$51*AL337*-1","v":-46.275604817999991},{"$f":"Inputs!$E$51*AM337*-1","v":-66.73220265599997},{"$f":"Inputs!$E$51*AN337*-1","v":-94.040767730999974},{"$f":"Inputs!$E$51*AO337*-1","v":-96.721972301999969},{"$f":"Inputs!$E$51*AP337*-1","v":-100.79343109499997},{"$f":"Inputs!$E$51*AQ337*-1","v":-106.35444798299997},{"$f":"Inputs!$E$51*AR337*-1","v":-97.715011031999964},{"$f":"Inputs!$E$51*AS337*-1","v":-77.258413193999971},{"$f":"Inputs!$E$51*AT337*-1","v":-49.651936499999984},{"$f":"Inputs!$E$51*AU337*-1","v":-20.953117202999991},{"$f":"Inputs!$E$51*AV337*-1","v":-2.7805084439999992},{"$f":"Inputs!$E$51*AW337*-1","v":0},{"$f":"Inputs!$E$51*AX337*-1","v":0},{"$f":"Inputs!$E$51*AY337*-1","v":0},{"$f":"Inputs!$E$51*AZ337*-1","v":0},{"$f":"SUM(BB338:BY338)","v":-793.53724914299994},{"$f":"Inputs!$E$51*BB337*-1","v":0},{"$f":"Inputs!$E$51*BC337*-1","v":0},{"$f":"Inputs!$E$51*BD337*-1","v":0},{"$f":"Inputs!$E$51*BE337*-1","v":0},{"$f":"Inputs!$E$51*BF337*-1","v":0},{"$f":"Inputs!$E$51*BG337*-1","v":0},{"$f":"Inputs!$E$51*BH337*-1","v":-9.9303872999999959E-2},{"$f":"Inputs!$E$51*BI337*-1","v":-8.242221458999996},{"$f":"Inputs!$E$51*BJ337*-1","v":-25.918310852999987},{"$f":"Inputs!$E$51*BK337*-1","v":-46.275604817999991},{"$f":"Inputs!$E$51*BL337*-1","v":-66.73220265599997},{"$f":"Inputs!$E$51*BM337*-1","v":-94.040767730999974},{"$f":"Inputs!$E$51*BN337*-1","v":-96.721972301999969},{"$f":"Inputs!$E$51*BO337*-1","v":-100.79343109499997},{"$f":"Inputs!$E$51*BP337*-1","v":-106.35444798299997},{"$f":"Inputs!$E$51*BQ337*-1","v":-97.715011031999964},{"$f":"Inputs!$E$51*BR337*-1","v":-77.258413193999971},{"$f":"Inputs!$E$51*BS337*-1","v":-49.651936499999984},{"$f":"Inputs!$E$51*BT337*-1","v":-20.953117202999991},{"$f":"Inputs!$E$51*BU337*-1","v":-2.7805084439999992},{"$f":"Inputs!$E$51*BV337*-1","v":0},{"$f":"Inputs!$E$51*BW337*-1","v":0},{"$f":"Inputs!$E$51*BX337*-1","v":0},{"$f":"Inputs!$E$51*BY337*-1","v":0},{"$f":"SUM(CA338:CX338)","v":-793.53724914299994},{"$f":"Inputs!$E$51*CA337*-1","v":0},{"$f":"Inputs!$E$51*CB337*-1","v":0},{"$f":"Inputs!$E$51*CC337*-1","v":0},{"$f":"Inputs!$E$51*CD337*-1","v":0},{"$f":"Inputs!$E$51*CE337*-1","v":0},{"$f":"Inputs!$E$51*CF337*-1","v":0},{"$f":"Inputs!$E$51*CG337*-1","v":-9.9303872999999959E-2},{"$f":"Inputs!$E$51*CH337*-1","v":-8.242221458999996},{"$f":"Inputs!$E$51*CI337*-1","v":-25.918310852999987},{"$f":"Inputs!$E$51*CJ337*-1","v":-46.275604817999991},{"$f":"Inputs!$E$51*CK337*-1","v":-66.73220265599997},{"$f":"Inputs!$E$51*CL337*-1","v":-94.040767730999974},{"$f":"Inputs!$E$51*CM337*-1","v":-96.721972301999969},{"$f":"Inputs!$E$51*CN337*-1","v":-100.79343109499997},{"$f":"Inputs!$E$51*CO337*-1","v":-106.35444798299997},{"$f":"Inputs!$E$51*CP337*-1","v":-97.715011031999964},{"$f":"Inputs!$E$51*CQ337*-1","v":-77.258413193999971},{"$f":"Inputs!$E$51*CR337*-1","v":-49.651936499999984},{"$f":"Inputs!$E$51*CS337*-1","v":-20.953117202999991},{"$f":"Inputs!$E$51*CT337*-1","v":-2.7805084439999992},{"$f":"Inputs!$E$51*CU337*-1","v":0},{"$f":"Inputs!$E$51*CV337*-1","v":0},{"$f":"Inputs!$E$51*CW337*-1","v":0},{"$f":"Inputs!$E$51*CX337*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB339+4*BA339+19*C339+BZ339*4","v":698621.80477656703},{"$f":"SUM(D339:AA339)","v":22536.187250857001},{"$f":"D337+D338","v":0},{"$f":"E337+E338","v":0},{"$f":"F337+F338","v":0},{"$f":"G337+G338","v":0},{"$f":"H337+H338","v":0},{"$f":"I337+I338","v":0},{"$f":"J337+J338","v":2.820196127},{"$f":"K337+K338","v":234.07627854099997},{"$f":"L337+L338","v":736.07118914699993},{"$f":"M337+M338","v":1314.2113951820002},{"$f":"N337+N338","v":1895.1717973439997},{"$f":"O337+O338","v":2670.7257322690002},{"$f":"P337+P338","v":2746.871027698},{"$f":"Q337+Q338","v":2862.4990689050001},{"$f":"R337+R338","v":3020.4300520170004},{"$f":"S337+S338","v":2775.0729889680001},{"$f":"T337+T338","v":2194.1125868060003},{"$f":"U337+U338","v":1410.0980635000001},{"$f":"V337+V338","v":595.06138279699985},{"$f":"W337+W338","v":78.965491556000003},{"$f":"X337+X338","v":0},{"$f":"Y337+Y338","v":0},{"$f":"Z337+Z338","v":0},{"$f":"AA337+AA338","v":0},{"$f":"SUM(AC339:AZ339)","v":22536.187250857001},{"$f":"AC337+AC338","v":0},{"$f":"AD337+AD338","v":0},{"$f":"AE337+AE338","v":0},{"$f":"AF337+AF338","v":0},{"$f":"AG337+AG338","v":0},{"$f":"AH337+AH338","v":0},{"$f":"AI337+AI338","v":2.820196127},{"$f":"AJ337+AJ338","v":234.07627854099997},{"$f":"AK337+AK338","v":736.07118914699993},{"$f":"AL337+AL338","v":1314.2113951820002},{"$f":"AM337+AM338","v":1895.1717973439997},{"$f":"AN337+AN338","v":2670.7257322690002},{"$f":"AO337+AO338","v":2746.871027698},{"$f":"AP337+AP338","v":2862.4990689050001},{"$f":"AQ337+AQ338","v":3020.4300520170004},{"$f":"AR337+AR338","v":2775.0729889680001},{"$f":"AS337+AS338","v":2194.1125868060003},{"$f":"AT337+AT338","v":1410.0980635000001},{"$f":"AU337+AU338","v":595.06138279699985},{"$f":"AV337+AV338","v":78.965491556000003},{"$f":"AW337+AW338","v":0},{"$f":"AX337+AX338","v":0},{"$f":"AY337+AY338","v":0},{"$f":"AZ337+AZ338","v":0},22536.187250857001,{"$f":"BB337+BB338","v":0},{"$f":"BC337+BC338","v":0},{"$f":"BD337+BD338","v":0},{"$f":"BE337+BE338","v":0},{"$f":"BF337+BF338","v":0},{"$f":"BG337+BG338","v":0},{"$f":"BH337+BH338","v":2.820196127},{"$f":"BI337+BI338","v":234.07627854099997},{"$f":"BJ337+BJ338","v":736.07118914699993},{"$f":"BK337+BK338","v":1314.2113951820002},{"$f":"BL337+BL338","v":1895.1717973439997},{"$f":"BM337+BM338","v":2670.7257322690002},{"$f":"BN337+BN338","v":2746.871027698},{"$f":"BO337+BO338","v":2862.4990689050001},{"$f":"BP337+BP338","v":3020.4300520170004},{"$f":"BQ337+BQ338","v":2775.0729889680001},{"$f":"BR337+BR338","v":2194.1125868060003},{"$f":"BS337+BS338","v":1410.0980635000001},{"$f":"BT337+BT338","v":595.06138279699985},{"$f":"BU337+BU338","v":78.965491556000003},{"$f":"BV337+BV338","v":0},{"$f":"BW337+BW338","v":0},{"$f":"BX337+BX338","v":0},{"$f":"BY337+BY338","v":0},22536.187250857001,{"$f":"CA337+CA338","v":0},{"$f":"CB337+CB338","v":0},{"$f":"CC337+CC338","v":0},{"$f":"CD337+CD338","v":0},{"$f":"CE337+CE338","v":0},{"$f":"CF337+CF338","v":0},{"$f":"CG337+CG338","v":2.820196127},{"$f":"CH337+CH338","v":234.07627854099997},{"$f":"CI337+CI338","v":736.07118914699993},{"$f":"CJ337+CJ338","v":1314.2113951820002},{"$f":"CK337+CK338","v":1895.1717973439997},{"$f":"CL337+CL338","v":2670.7257322690002},{"$f":"CM337+CM338","v":2746.871027698},{"$f":"CN337+CN338","v":2862.4990689050001},{"$f":"CO337+CO338","v":3020.4300520170004},{"$f":"CP337+CP338","v":2775.0729889680001},{"$f":"CQ337+CQ338","v":2194.1125868060003},{"$f":"CR337+CR338","v":1410.0980635000001},{"$f":"CS337+CS338","v":595.06138279699985},{"$f":"CT337+CT338","v":78.965491556000003},{"$f":"CU337+CU338","v":0},{"$f":"CV337+CV338","v":0},{"$f":"CW337+CW338","v":0},{"$f":"CX337+CX338","v":0}]
["PV Production used internally",{"$f":"4*AB340+4*BA340+19*C340+BZ340*4","v":-23461.426079936999},{"$f":"SUM(D340:AA340)","v":-756.82019612700003},{"$f":"IF(D339>Inputs!$E$81,Inputs!$E$81,D339)*-1","v":0},{"$f":"IF(E339>Inputs!$E$81,Inputs!$E$81,E339)*-1","v":0},{"$f":"IF(F339>Inputs!$E$81,Inputs!$E$81,F339)*-1","v":0},{"$f":"IF(G339>Inputs!$E$81,Inputs!$E$81,G339)*-1","v":0},{"$f":"IF(H339>Inputs!$E$81,Inputs!$E$81,H339)*-1","v":0},{"$f":"IF(I339>Inputs!$E$81,Inputs!$E$81,I339)*-1","v":0},{"$f":"IF(J339>Inputs!$E$81,Inputs!$E$81,J339)*-1","v":-2.820196127},{"$f":"IF(K339>Inputs!$E$81,Inputs!$E$81,K339)*-1","v":-58},{"$f":"IF(L339>Inputs!$E$81,Inputs!$E$81,L339)*-1","v":-58},{"$f":"IF(M339>Inputs!$E$81,Inputs!$E$81,M339)*-1","v":-58},{"$f":"IF(N339>Inputs!$E$81,Inputs!$E$81,N339)*-1","v":-58},{"$f":"IF(O339>Inputs!$E$81,Inputs!$E$81,O339)*-1","v":-58},{"$f":"IF(P339>Inputs!$E$81,Inputs!$E$81,P339)*-1","v":-58},{"$f":"IF(Q339>Inputs!$E$81,Inputs!$E$81,Q339)*-1","v":-58},{"$f":"IF(R339>Inputs!$E$81,Inputs!$E$81,R339)*-1","v":-58},{"$f":"IF(S339>Inputs!$E$81,Inputs!$E$81,S339)*-1","v":-58},{"$f":"IF(T339>Inputs!$E$81,Inputs!$E$81,T339)*-1","v":-58},{"$f":"IF(U339>Inputs!$E$81,Inputs!$E$81,U339)*-1","v":-58},{"$f":"IF(V339>Inputs!$E$81,Inputs!$E$81,V339)*-1","v":-58},{"$f":"IF(W339>Inputs!$E$81,Inputs!$E$81,W339)*-1","v":-58},{"$f":"IF(X339>Inputs!$E$81,Inputs!$E$81,X339)*-1","v":0},{"$f":"IF(Y339>Inputs!$E$81,Inputs!$E$81,Y339)*-1","v":0},{"$f":"IF(Z339>Inputs!$E$81,Inputs!$E$81,Z339)*-1","v":0},{"$f":"IF(AA339>Inputs!$E$81,Inputs!$E$81,AA339)*-1","v":0},{"$f":"SUM(AC340:AZ340)","v":-756.82019612700003},{"$f":"IF(AC339>Inputs!$E$81,Inputs!$E$81,AC339)*-1","v":0},{"$f":"IF(AD339>Inputs!$E$81,Inputs!$E$81,AD339)*-1","v":0},{"$f":"IF(AE339>Inputs!$E$81,Inputs!$E$81,AE339)*-1","v":0},{"$f":"IF(AF339>Inputs!$E$81,Inputs!$E$81,AF339)*-1","v":0},{"$f":"IF(AG339>Inputs!$E$81,Inputs!$E$81,AG339)*-1","v":0},{"$f":"IF(AH339>Inputs!$E$81,Inputs!$E$81,AH339)*-1","v":0},{"$f":"IF(AI339>Inputs!$E$81,Inputs!$E$81,AI339)*-1","v":-2.820196127},{"$f":"IF(AJ339>Inputs!$E$81,Inputs!$E$81,AJ339)*-1","v":-58},{"$f":"IF(AK339>Inputs!$E$81,Inputs!$E$81,AK339)*-1","v":-58},{"$f":"IF(AL339>Inputs!$E$81,Inputs!$E$81,AL339)*-1","v":-58},{"$f":"IF(AM339>Inputs!$E$81,Inputs!$E$81,AM339)*-1","v":-58},{"$f":"IF(AN339>Inputs!$E$81,Inputs!$E$81,AN339)*-1","v":-58},{"$f":"IF(AO339>Inputs!$E$81,Inputs!$E$81,AO339)*-1","v":-58},{"$f":"IF(AP339>Inputs!$E$81,Inputs!$E$81,AP339)*-1","v":-58},{"$f":"IF(AQ339>Inputs!$E$81,Inputs!$E$81,AQ339)*-1","v":-58},{"$f":"IF(AR339>Inputs!$E$81,Inputs!$E$81,AR339)*-1","v":-58},{"$f":"IF(AS339>Inputs!$E$81,Inputs!$E$81,AS339)*-1","v":-58},{"$f":"IF(AT339>Inputs!$E$81,Inputs!$E$81,AT339)*-1","v":-58},{"$f":"IF(AU339>Inputs!$E$81,Inputs!$E$81,AU339)*-1","v":-58},{"$f":"IF(AV339>Inputs!$E$81,Inputs!$E$81,AV339)*-1","v":-58},{"$f":"IF(AW339>Inputs!$E$81,Inputs!$E$81,AW339)*-1","v":0},{"$f":"IF(AX339>Inputs!$E$81,Inputs!$E$81,AX339)*-1","v":0},{"$f":"IF(AY339>Inputs!$E$81,Inputs!$E$81,AY339)*-1","v":0},{"$f":"IF(AZ339>Inputs!$E$81,Inputs!$E$81,AZ339)*-1","v":0},{"$f":"SUM(BB340:BY340)","v":-756.82019612700003},{"$f":"IF(BB339>Inputs!$E$81,Inputs!$E$81,BB339)*-1","v":0},{"$f":"IF(BC339>Inputs!$E$81,Inputs!$E$81,BC339)*-1","v":0},{"$f":"IF(BD339>Inputs!$E$81,Inputs!$E$81,BD339)*-1","v":0},{"$f":"IF(BE339>Inputs!$E$81,Inputs!$E$81,BE339)*-1","v":0},{"$f":"IF(BF339>Inputs!$E$81,Inputs!$E$81,BF339)*-1","v":0},{"$f":"IF(BG339>Inputs!$E$81,Inputs!$E$81,BG339)*-1","v":0},{"$f":"IF(BH339>Inputs!$E$81,Inputs!$E$81,BH339)*-1","v":-2.820196127},{"$f":"IF(BI339>Inputs!$E$81,Inputs!$E$81,BI339)*-1","v":-58},{"$f":"IF(BJ339>Inputs!$E$81,Inputs!$E$81,BJ339)*-1","v":-58},{"$f":"IF(BK339>Inputs!$E$81,Inputs!$E$81,BK339)*-1","v":-58},{"$f":"IF(BL339>Inputs!$E$81,Inputs!$E$81,BL339)*-1","v":-58},{"$f":"IF(BM339>Inputs!$E$81,Inputs!$E$81,BM339)*-1","v":-58},{"$f":"IF(BN339>Inputs!$E$81,Inputs!$E$81,BN339)*-1","v":-58},{"$f":"IF(BO339>Inputs!$E$81,Inputs!$E$81,BO339)*-1","v":-58},{"$f":"IF(BP339>Inputs!$E$81,Inputs!$E$81,BP339)*-1","v":-58},{"$f":"IF(BQ339>Inputs!$E$81,Inputs!$E$81,BQ339)*-1","v":-58},{"$f":"IF(BR339>Inputs!$E$81,Inputs!$E$81,BR339)*-1","v":-58},{"$f":"IF(BS339>Inputs!$E$81,Inputs!$E$81,BS339)*-1","v":-58},{"$f":"IF(BT339>Inputs!$E$81,Inputs!$E$81,BT339)*-1","v":-58},{"$f":"IF(BU339>Inputs!$E$81,Inputs!$E$81,BU339)*-1","v":-58},{"$f":"IF(BV339>Inputs!$E$81,Inputs!$E$81,BV339)*-1","v":0},{"$f":"IF(BW339>Inputs!$E$81,Inputs!$E$81,BW339)*-1","v":0},{"$f":"IF(BX339>Inputs!$E$81,Inputs!$E$81,BX339)*-1","v":0},{"$f":"IF(BY339>Inputs!$E$81,Inputs!$E$81,BY339)*-1","v":0},{"$f":"SUM(CA340:CX340)","v":-756.82019612700003},{"$f":"IF(CA339>Inputs!$E$81,Inputs!$E$81,CA339)*-1","v":0},{"$f":"IF(CB339>Inputs!$E$81,Inputs!$E$81,CB339)*-1","v":0},{"$f":"IF(CC339>Inputs!$E$81,Inputs!$E$81,CC339)*-1","v":0},{"$f":"IF(CD339>Inputs!$E$81,Inputs!$E$81,CD339)*-1","v":0},{"$f":"IF(CE339>Inputs!$E$81,Inputs!$E$81,CE339)*-1","v":0},{"$f":"IF(CF339>Inputs!$E$81,Inputs!$E$81,CF339)*-1","v":0},{"$f":"IF(CG339>Inputs!$E$81,Inputs!$E$81,CG339)*-1","v":-2.820196127},{"$f":"IF(CH339>Inputs!$E$81,Inputs!$E$81,CH339)*-1","v":-58},{"$f":"IF(CI339>Inputs!$E$81,Inputs!$E$81,CI339)*-1","v":-58},{"$f":"IF(CJ339>Inputs!$E$81,Inputs!$E$81,CJ339)*-1","v":-58},{"$f":"IF(CK339>Inputs!$E$81,Inputs!$E$81,CK339)*-1","v":-58},{"$f":"IF(CL339>Inputs!$E$81,Inputs!$E$81,CL339)*-1","v":-58},{"$f":"IF(CM339>Inputs!$E$81,Inputs!$E$81,CM339)*-1","v":-58},{"$f":"IF(CN339>Inputs!$E$81,Inputs!$E$81,CN339)*-1","v":-58},{"$f":"IF(CO339>Inputs!$E$81,Inputs!$E$81,CO339)*-1","v":-58},{"$f":"IF(CP339>Inputs!$E$81,Inputs!$E$81,CP339)*-1","v":-58},{"$f":"IF(CQ339>Inputs!$E$81,Inputs!$E$81,CQ339)*-1","v":-58},{"$f":"IF(CR339>Inputs!$E$81,Inputs!$E$81,CR339)*-1","v":-58},{"$f":"IF(CS339>Inputs!$E$81,Inputs!$E$81,CS339)*-1","v":-58},{"$f":"IF(CT339>Inputs!$E$81,Inputs!$E$81,CT339)*-1","v":-58},{"$f":"IF(CU339>Inputs!$E$81,Inputs!$E$81,CU339)*-1","v":0},{"$f":"IF(CV339>Inputs!$E$81,Inputs!$E$81,CV339)*-1","v":0},{"$f":"IF(CW339>Inputs!$E$81,Inputs!$E$81,CW339)*-1","v":0},{"$f":"IF(CX339>Inputs!$E$81,Inputs!$E$81,CX339)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB341+4*BA341+19*C341+BZ341*4","v":675160.37869663013},{"$f":"SUM(D341:AA341)","v":21779.367054730003},{"$f":"D339+D340","v":0},{"$f":"E339+E340","v":0},0,0,0,0,0,176.07627854099997,678.07118914699993,1256.2113951820002,1837.1717973439997,2612.7257322690002,2688.871027698,2804.4990689050001,2962.4300520170004,2717.0729889680001,2136.1125868060003,1352.0980635000001,537.06138279699985,20.965491556000003,0,0,0,0,{"$f":"SUM(AC341:AZ341)","v":21779.367054730003},{"$f":"AC339+AC340","v":0},{"$f":"AD339+AD340","v":0},0,0,0,0,0,176.07627854099997,678.07118914699993,1256.2113951820002,1837.1717973439997,2612.7257322690002,2688.871027698,2804.4990689050001,2962.4300520170004,2717.0729889680001,2136.1125868060003,1352.0980635000001,537.06138279699985,20.965491556000003,0,0,0,0,{"$f":"SUM(BB341:BY341)","v":21779.367054730003},{"$f":"BB339+BB340","v":0},{"$f":"BC339+BC340","v":0},0,0,0,0,0,176.07627854099997,678.07118914699993,1256.2113951820002,1837.1717973439997,2612.7257322690002,2688.871027698,2804.4990689050001,2962.4300520170004,2717.0729889680001,2136.1125868060003,1352.0980635000001,537.06138279699985,20.965491556000003,0,0,0,0,{"$f":"SUM(CA341:CX341)","v":21779.367054730003},{"$f":"CA339+CA340","v":0},{"$f":"CB339+CB340","v":0},0,0,0,0,0,176.07627854099997,678.07118914699993,1256.2113951820002,1837.1717973439997,2612.7257322690002,2688.871027698,2804.4990689050001,2962.4300520170004,2717.0729889680001,2136.1125868060003,1352.0980635000001,537.06138279699985,20.965491556000003,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB344+4*BA344+19*C344+BZ344*4","v":607430.00324193528},{"$f":"SUM(D344:AA344)","v":19950.762530727825},{"$f":"IF(D331<0,0,IF(D331>D341,D341,D331))","v":0},{"$f":"IF(E331<0,0,IF(E331>E341,E341,E331))","v":0},0,0,0,0,0,176.07627854099997,678.07118914699993,1256.2113951820002,1837.1717973439997,2612.7257322690002,2019.4798082562363,2804.4990689050001,1803.2167474565872,2717.0729889680001,2136.1125868060003,1352.0980635000001,537.06138279699985,20.965491556000003,0,0,0,0,{"$f":"SUM(AC344:AZ344)","v":19053.879894090198},{"$f":"IF(AC331<0,0,IF(AC331>AC341,AC341,AC331))","v":0},{"$f":"IF(AD331<0,0,IF(AD331>AD341,AD341,AD331))","v":0},0,0,0,0,0,176.07627854099997,678.07118914699993,1256.2113951820002,1837.1717973439997,2612.7257322690002,1602.3326275463894,2804.4990689050001,1386.0695667467403,2717.0729889680001,2073.5243115880662,1352.0980635000001,537.06138279699985,20.965491556000003,0,0,0,0,{"$f":"SUM(BB344:BY344)","v":18086.736364708624},{"$f":"IF(BB331<0,0,IF(BB331>BB341,BB341,BB331))","v":0},0,0,0,0,0,0,176.07627854099997,678.07118914699993,1256.2113951820002,1837.1717973439997,2612.7257322690002,1277.8727760205127,2804.4990689050001,1061.6097152208636,2717.0729889680001,1755.3004852582458,1352.0980635000001,537.06138279699985,20.965491556000003,0,0,0,0,{"$f":"SUM(CA344:CX344)","v":19950.762530727825},{"$f":"IF(CA331<0,0,IF(CA331>CA341,CA341,CA331))","v":0},{"$f":"IF(CB331<0,0,IF(CB331>CB341,CB341,CB331))","v":0},0,0,0,0,0,176.07627854099997,678.07118914699993,1256.2113951820002,1837.1717973439997,2612.7257322690002,2019.4798082562363,2804.4990689050001,1803.2167474565872,2717.0729889680001,2136.1125868060003,1352.0980635000001,537.06138279699985,20.965491556000003,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B331-B344","v":1636240.3757921257},{"$f":"C331-C344","v":55568.515774805812},{"$f":"D331-D344","v":2082.1329391291188},{"$f":"E331-E344","v":1903.8562857230586},{"$f":"F331-F344","v":1903.8562857230586},{"$f":"G331-G344","v":1932.4254636174919},{"$f":"H331-H344","v":2050.1757113373637},{"$f":"I331-I344","v":2021.5637903205229},{"$f":"J331-J344","v":1991.9790164149567},{"$f":"K331-K344","v":2000.0388450702469},{"$f":"L331-L344","v":1646.7944623537705},{"$f":"M331-M344","v":4425.6722060315506},{"$f":"N331-N344","v":785.25149293673826},{"$f":"O331-O344","v":2523.3336832511595},{"$f":"P331-P344","v":0},{"$f":"Q331-Q344","v":2380.4364628545263},{"$f":"R331-R344","v":0},{"$f":"S331-S344","v":2085.3824730143547},{"$f":"T331-T344","v":346.55664434897608},{"$f":"U331-U344","v":4384.373411777764},{"$f":"V331-V344","v":2613.8730479487867},{"$f":"W331-W344","v":6583.256618412398},{"$f":"X331-X344","v":3483.1618340909044},{"$f":"Y331-Y344","v":2948.3505029491371},{"$f":"Z331-Z344","v":2798.5980355888114},{"$f":"AA331-AA344","v":2677.4465619110852},{"$f":"AB331-AB344","v":47696.945388543572},{"$f":"AC331-AC344","v":1801.3472100145727},{"$f":"AD331-AD344","v":1639.115455415058},{"$f":"AE331-AE344","v":1639.115455415058},{"$f":"AF331-AF344","v":1675.7070827127641},{"$f":"AG331-AG344","v":1793.4573304326359},{"$f":"AH331-AH344","v":1756.8229600125223},{"$f":"AI331-AI344","v":1719.2136368133388},{"$f":"AJ331-AJ344","v":1703.208217149155},{"$f":"AK331-AK344","v":1293.8299952379271},{"$f":"AL331-AL344","v":4016.5272864646404},{"$f":"AM331-AM344","v":352.03922516000989},{"$f":"AN331-AN344","v":2098.1438648777039},{"$f":"AO331-AO344","v":0},{"$f":"AP331-AP344","v":1955.2466444810707},{"$f":"AQ331-AQ344","v":0},{"$f":"AR331-AR344","v":1676.2375534474445},{"$f":"AS331-AS344","v":0},{"$f":"AT331-AT344","v":3967.2262310679175},{"$f":"AU331-AU344","v":2164.6170830447527},{"$f":"AV331-AV344","v":6109.932103619306},{"$f":"AW331-AW344","v":3033.9058691868704},{"$f":"AX331-AX344","v":2547.2280327854978},{"$f":"AY331-AY344","v":2421.5429136349912},{"$f":"AZ331-AZ344","v":2332.4812375703555},{"$f":"BA331-BA344","v":41844.182854354534},{"$f":"BB331-BB344","v":1582.9583095921485},{"$f":"BC331-BC344","v":1433.2059207310567},{"$f":"BD331-BD344","v":1433.2059207310567},{"$f":"BE331-BE344","v":1476.037230897975},{"$f":"BF331-BF344","v":1593.7874786178468},{"$f":"BG331-BG344","v":1550.913425328521},{"$f":"BH331-BH344","v":1507.073781861327},{"$f":"BI331-BI344","v":1472.3466128595521},{"$f":"BJ331-BJ344","v":1019.2839489925922},{"$f":"BK331-BK344","v":3698.3034601348199},{"$f":"BL331-BL344","v":15.096350222551564},{"$f":"BM331-BM344","v":1767.44067280946},{"$f":"BN331-BN344","v":0},{"$f":"BO331-BO344","v":1624.5434524128268},{"$f":"BP331-BP344","v":0},{"$f":"BQ331-BQ344","v":1358.0137271176241},{"$f":"BR331-BR344","v":0},{"$f":"BS331-BS344","v":3642.7663795420408},{"$f":"BT331-BT344","v":1815.2122697660454},{"$f":"BU331-BU344","v":5741.7908143357899},{"$f":"BV331-BV344","v":2684.5010559081629},{"$f":"BW331-BW344","v":2235.2438893248923},{"$f":"BX331-BX344","v":2128.2778187820213},{"$f":"BY331-BY344","v":2064.1803343862402},{"$f":"BZ331-BZ344","v":55568.515774805812},{"$f":"CA331-CA344","v":2082.1329391291188},{"$f":"CB331-CB344","v":1903.8562857230586},{"$f":"CC331-CC344","v":1903.8562857230586},{"$f":"CD331-CD344","v":1932.4254636174919},{"$f":"CE331-CE344","v":2050.1757113373637},{"$f":"CF331-CF344","v":2021.5637903205229},{"$f":"CG331-CG344","v":1991.9790164149567},{"$f":"CH331-CH344","v":2000.0388450702469},{"$f":"CI331-CI344","v":1646.7944623537705},{"$f":"CJ331-CJ344","v":4425.6722060315506},{"$f":"CK331-CK344","v":785.25149293673826},{"$f":"CL331-CL344","v":2523.3336832511595},{"$f":"CM331-CM344","v":0},{"$f":"CN331-CN344","v":2380.4364628545263},{"$f":"CO331-CO344","v":0},{"$f":"CP331-CP344","v":2085.3824730143547},{"$f":"CQ331-CQ344","v":346.55664434897608},{"$f":"CR331-CR344","v":4384.373411777764},{"$f":"CS331-CS344","v":2613.8730479487867},{"$f":"CT331-CT344","v":6583.256618412398},{"$f":"CU331-CU344","v":3483.1618340909044},{"$f":"CV331-CV344","v":2948.3505029491371},{"$f":"CW331-CW344","v":2798.5980355888114},{"$f":"CX331-CX344","v":2677.4465619110852}]
[]
["Summary"]
["Produced",{"$f":"B339","v":698621.80477656703},{"$f":"SUM(D348:AA348)","v":22536.187250857001},{"$f":"D339","v":0},0,0,0,0,0,2.820196127,234.07627854099997,736.07118914699993,1314.2113951820002,1895.1717973439997,2670.7257322690002,2746.871027698,2862.4990689050001,3020.4300520170004,2775.0729889680001,2194.1125868060003,1410.0980635000001,595.06138279699985,78.965491556000003,0,0,0,0,22536.187250857001,0,0,0,0,0,0,2.820196127,{"$f":"AJ339","v":234.07627854099997},736.07118914699993,1314.2113951820002,1895.1717973439997,2670.7257322690002,2746.871027698,2862.4990689050001,3020.4300520170004,2775.0729889680001,2194.1125868060003,1410.0980635000001,595.06138279699985,78.965491556000003,0,0,0,0,22536.187250857001,0,0,0,0,0,0,2.820196127,234.07627854099997,736.07118914699993,1314.2113951820002,1895.1717973439997,2670.7257322690002,2746.871027698,2862.4990689050001,{"$f":"BP339","v":3020.4300520170004},2775.0729889680001,2194.1125868060003,1410.0980635000001,595.06138279699985,78.965491556000003,0,0,0,0,22536.187250857001,0,0,0,0,0,0,2.820196127,234.07627854099997,736.07118914699993,1314.2113951820002,1895.1717973439997,2670.7257322690002,2746.871027698,2862.4990689050001,3020.4300520170004,2775.0729889680001,2194.1125868060003,1410.0980635000001,595.06138279699985,78.965491556000003,0,0,0,0]
["Used",{"$f":"B340","v":-23461.426079936999},{"$f":"C340","v":-756.82019612700003},{"$f":"D340","v":0},0,0,0,0,0,-2.820196127,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0,-756.82019612700003,0,0,0,0,0,0,-2.820196127,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0,-756.82019612700003,0,0,0,0,0,0,-2.820196127,-58,-58,-58,-58,-58,-58,-58,{"$f":"BP340","v":-58},-58,-58,-58,-58,-58,0,0,0,0,-756.82019612700003,0,0,0,0,0,0,-2.820196127,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB350+4*BA350+19*C350+BZ350*4","v":607430.00324193528},{"$f":"SUM(D350:AA350)","v":19950.762530727825},{"$f":"D344","v":0},{"$f":"E344","v":0},0,0,0,0,0,176.07627854099997,678.07118914699993,1256.2113951820002,1837.1717973439997,2612.7257322690002,2019.4798082562363,2804.4990689050001,1803.2167474565872,2717.0729889680001,2136.1125868060003,1352.0980635000001,537.06138279699985,20.965491556000003,0,0,0,0,19053.879894090198,0,0,0,0,0,0,0,176.07627854099997,678.07118914699993,1256.2113951820002,1837.1717973439997,2612.7257322690002,1602.3326275463894,2804.4990689050001,1386.0695667467403,2717.0729889680001,2073.5243115880662,1352.0980635000001,537.06138279699985,20.965491556000003,0,0,0,0,18086.736364708624,0,0,0,0,0,0,0,176.07627854099997,678.07118914699993,1256.2113951820002,1837.1717973439997,2612.7257322690002,1277.8727760205127,2804.4990689050001,1061.6097152208636,{"$f":"BQ344","v":2717.0729889680001},1755.3004852582458,1352.0980635000001,537.06138279699985,20.965491556000003,0,0,0,0,19950.762530727825,0,0,0,0,0,0,0,176.07627854099997,678.07118914699993,1256.2113951820002,1837.1717973439997,2612.7257322690002,2019.4798082562363,2804.4990689050001,1803.2167474565872,2717.0729889680001,2136.1125868060003,1352.0980635000001,537.06138279699985,20.965491556000003,0,0,0,0]
["  Ponta",283666.00463649491,{"$f":"SUM(D351:AA351)","v":12333.304549412824},{"$f":"IF(D334=\"P\",D350,0)","v":0},0,0,0,0,0,0,0,0,1256.2113951820002,1837.1717973439997,2612.7257322690002,2019.4798082562363,2804.4990689050001,1803.2167474565872,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC351:AZ351)","v":0},{"$f":"IF(AC334=\"P\",AC350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB351:BY351)","v":0},{"$f":"IF(BB334=\"P\",BB350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA351:CX351)","v":12333.304549412824},{"$f":"IF(CA334=\"P\",CA350,0)","v":0},0,0,0,0,0,0,0,0,1256.2113951820002,1837.1717973439997,2612.7257322690002,2019.4798082562363,2804.4990689050001,1803.2167474565872,0,0,0,0,0,0,0,0,0]
["  Cheia",242975.61769512578,7617.4579813150003,{"$f":"IF(D334=\"C\",D350,0)","v":0},0,0,0,0,0,0,176.07627854099997,678.07118914699993,0,0,0,0,0,0,2717.0729889680001,2136.1125868060003,1352.0980635000001,537.06138279699985,20.965491556000003,0,0,0,0,16943.521031220196,{"$f":"IF(AC334=\"C\",AC350,0)","v":0},0,0,0,0,0,0,0,0,0,1837.1717973439997,2612.7257322690002,1602.3326275463894,2804.4990689050001,1386.0695667467403,2717.0729889680001,2073.5243115880662,1352.0980635000001,537.06138279699985,20.965491556000003,0,0,0,0,0,{"$f":"IF(BB334=\"C\",BB350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7617.4579813150003,{"$f":"IF(CA334=\"C\",CA350,0)","v":0},0,0,0,0,0,0,176.07627854099997,678.07118914699993,0,0,0,0,0,0,2717.0729889680001,2136.1125868060003,1352.0980635000001,537.06138279699985,20.965491556000003,0,0,0,0]
["  Vazio",80788.380910314503,0,{"$f":"IF(D334=\"V\",D350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2110.3588628699999,{"$f":"IF(AC334=\"V\",AC350,0)","v":0},0,0,0,0,0,0,176.07627854099997,678.07118914699993,1256.2113951820002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18086.736364708624,{"$f":"IF(BB334=\"V\",BB350,0)","v":0},0,0,0,0,0,0,176.07627854099997,678.07118914699993,1256.2113951820002,1837.1717973439997,2612.7257322690002,1277.8727760205127,2804.4990689050001,1061.6097152208636,2717.0729889680001,1755.3004852582458,1352.0980635000001,537.06138279699985,20.965491556000003,0,0,0,0,0,{"$f":"IF(CA334=\"V\",CA350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D334=\"SV\",D350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC334=\"SV\",AC350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB334=\"SV\",BB350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA334=\"SV\",CA350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",67730.375454694804,1828.604524002177,{"$f":"D348+D349-D350","v":0},{"$f":"E348+E349-E350","v":0},0,0,0,0,0,0,0,0,0,0,669.39121944176372,0,1159.2133045604132,0,0,0,0,0,0,0,0,0,2725.4871606398046,0,0,0,0,0,0,0,0,0,0,0,0,1086.5384001516106,0,1576.3604852702601,0,62.588275217934097,0,0,0,0,0,0,0,3692.6306900213785,0,0,0,0,0,0,0,0,0,0,0,0,1410.9982516774874,0,1900.8203367961369,{"$f":"BQ348+BQ349-BQ350","v":0},380.81210154775454,0,0,0,0,0,0,0,1828.6045240021776,0,0,0,0,0,0,0,0,0,0,0,0,669.39121944176372,0,1159.2133045604132,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B355=0,0,B355/B348)","v":9.6948556417239665E-2},8.1140811604351534E-2,0,0,0,0,0,0,0,0,0,0,0,0,0.24369226392210461,0,0.38379081276399929,0,0,0,0,0,0,0,0,0,0.12093825500745076,0,0,0,0,0,{"$f":"IF(AH355=0,0,AH355/AH348)","v":0},0,0,0,0,0,0,0.39555493839919309,0,0.52189935145744859,0,2.8525553152696101E-2,0,0,0,0,0,0,0,0.16385339050113529,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN355=0,0,BN355/BN348)","v":0.51367473661840124},0,0.6293210913878956,0,0.17356087551646923,0,0,0,0,0,0,0,8.1140811604351562E-2,0,0,0,0,0,0,0,0,0,0,0,0,0.24369226392210461,0,0.38379081276399929,0,0,0,0,{"$f":"IF(CT355=0,0,CT355/CT348)","v":0},0,0,0,0]
[]
["SEPTEMBER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB363+4*BA363+17*C363+BZ363*5","v":2712259.7911035642},93526.181728086289,3378.1313184929909,3378.1313184929909,3185.0883928095582,2992.0454671261064,2895.5506370128001,2895.5506370128001,2992.0454671261064,3185.0883928095582,3474.6607644153605,4150.2892463850121,4632.8810192204801,4536.3626646533876,4536.3626646533876,4536.3626646533876,4439.8443100862933,4439.8443100862933,4439.8443100862933,4439.8443100862933,4439.8443100862933,4439.8443100862933,4343.3259555191999,4150.2892463850121,3957.2525372508271,3667.6974735495464,85108.879033360034,3074.1095929619228,3074.1095929619228,2898.4315481185995,2722.7827823377015,2634.9510796816476,2634.9510796816476,2722.7827823377015,2898.4315481185995,3161.9412956179781,3776.7632142103625,4215.9217274906368,4128.0929477796308,4128.0929477796308,4128.0929477796308,4040.2583221785276,4040.2583221785276,4040.2583221785276,4040.2583221785276,4040.2583221785276,4040.2583221785276,3952.4266195224709,3776.7632142103625,3601.0998088982528,3337.5843708001621,78562.069238056443,2837.6396242725441,2837.6396242725441,2675.4887885998269,2513.3379529271101,2432.2625350907529,2432.2625350907529,2513.3379529271101,2675.4887885998269,2918.705021965005,3486.2429669634107,3891.6200561452033,3810.5446383088438,3810.5446383088438,3810.5446383088438,3729.4692204724861,3729.4692204724861,3729.4692204724861,3729.4692204724861,3729.4692204724861,3729.4692204724861,3648.3931774052216,3486.2429669634107,3324.0921312906944,3080.8658777816199,93526.181728086289,3378.1313184929909,3378.1313184929909,3185.0883928095582,2992.0454671261064,2895.5506370128001,2895.5506370128001,2992.0454671261064,3185.0883928095582,3474.6607644153605,4150.2892463850121,4632.8810192204801,4536.3626646533876,4536.3626646533876,4536.3626646533876,4439.8443100862933,4439.8443100862933,4439.8443100862933,4439.8443100862933,4439.8443100862933,4439.8443100862933,4343.3259555191999,4150.2892463850121,3957.2525372508271,3667.6974735495464]
["Electric Boat Demand",{"$f":"4*AB364+4*BA364+17*C364+BZ364*5","v":540000},18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0,18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0,18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0,18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0]
["Self-Consumption",{"$f":"4*AB365+4*BA365+17*C365+BZ365*5","v":41760},{"$f":"SUM(D365:AA365)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(AC365:AZ365)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(BB365:BY365)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"BA365","v":1392},{"$f":"BB365","v":58},{"$f":"BC365","v":58},{"$f":"BD365","v":58},{"$f":"BE365","v":58},{"$f":"BF365","v":58},{"$f":"BG365","v":58},{"$f":"BH365","v":58},{"$f":"BI365","v":58},{"$f":"BJ365","v":58},{"$f":"BK365","v":58},{"$f":"BL365","v":58},{"$f":"BM365","v":58},{"$f":"BN365","v":58},{"$f":"BO365","v":58},{"$f":"BP365","v":58},{"$f":"BQ365","v":58},{"$f":"BR365","v":58},{"$f":"BS365","v":58},{"$f":"BT365","v":58},{"$f":"BU365","v":58},{"$f":"BV365","v":58},{"$f":"BW365","v":58},{"$f":"BX365","v":58},{"$f":"BY365","v":58}]
["Demand Including Self-Consumption",{"$f":"SUM(B363:B365)","v":3294019.7911035642},112918.18172808629,3436.1313184929909,3436.1313184929909,3243.0883928095582,3050.0454671261064,2953.5506370128001,2953.5506370128001,3050.0454671261064,3243.0883928095582,3532.6607644153605,7208.2892463850121,4690.8810192204801,7594.3626646533876,4594.3626646533876,7594.3626646533876,4497.8443100862933,7497.8443100862933,4497.8443100862933,7497.8443100862933,4497.8443100862933,7497.8443100862933,4401.3259555191999,4208.2892463850121,4015.2525372508271,3725.6974735495464,104500.87903336003,3132.1095929619228,3132.1095929619228,2956.4315481185995,2780.7827823377015,2692.9510796816476,{"$f":"SUM(AH363:AH365)","v":2692.9510796816476},2780.7827823377015,2956.4315481185995,3219.9412956179781,6834.763214210363,4273.9217274906368,7186.0929477796308,4186.0929477796308,7186.0929477796308,4098.258322178528,7098.258322178528,4098.258322178528,7098.258322178528,4098.258322178528,7098.258322178528,4010.4266195224709,3834.7632142103625,3659.0998088982528,3395.5843708001621,97954.069238056443,2895.6396242725441,2895.6396242725441,2733.4887885998269,2571.3379529271101,2490.2625350907529,2490.2625350907529,2571.3379529271101,2733.4887885998269,2976.705021965005,6544.2429669634112,3949.6200561452033,6868.5446383088438,{"$f":"SUM(BN363:BN365)","v":3868.5446383088438},6868.5446383088438,3787.4692204724861,6787.4692204724861,3787.4692204724861,6787.4692204724861,3787.4692204724861,6787.4692204724861,3706.3931774052216,3544.2429669634107,3382.0921312906944,3138.8658777816199,112918.18172808629,3436.1313184929909,3436.1313184929909,3243.0883928095582,3050.0454671261064,2953.5506370128001,2953.5506370128001,3050.0454671261064,3243.0883928095582,3532.6607644153605,7208.2892463850121,4690.8810192204801,7594.3626646533876,4594.3626646533876,7594.3626646533876,4497.8443100862933,7497.8443100862933,4497.8443100862933,7497.8443100862933,4497.8443100862933,{"$f":"SUM(CT363:CT365)","v":7497.8443100862933},4401.3259555191999,4208.2892463850121,4015.2525372508271,3725.6974735495464]
[null,{"$f":"4*AB367+4*BA367+17*C367+BZ367*5","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(K366:V366)","v":66947.228967222036},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ366:AU366)","v":62334.628239669124},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI366:BT366)","v":58747.036850962402}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB369+4*BA369+17*C369+BZ369*5","v":658572.08937419741},21952.402979139912,614.87668119920386,614.87668119920386,614.87668119920386,491.9343682519085,368.95077618893117,491.9343682519085,614.87668119920386,614.87668119920386,922.41513194923903,983.86873650381699,1106.8523285667941,1229.8359206297707,1229.8359206297707,1106.8523285667941,1352.8195126927476,1352.8195126927476,860.88514444083989,983.86873650381699,1229.8359206297707,1229.8359206297707,1106.8523285667941,1106.8523285667941,983.86873650381699,737.90155237786234,21952.402979139912,614.87668119920386,614.87668119920386,614.87668119920386,491.9343682519085,368.95077618893117,491.9343682519085,614.87668119920386,614.87668119920386,922.41513194923903,983.86873650381699,1106.8523285667941,1229.8359206297707,1229.8359206297707,1106.8523285667941,1352.8195126927476,1352.8195126927476,860.88514444083989,983.86873650381699,1229.8359206297707,1229.8359206297707,1106.8523285667941,1106.8523285667941,983.86873650381699,737.90155237786234,21952.402979139912,614.87668119920386,614.87668119920386,614.87668119920386,491.9343682519085,368.95077618893117,491.9343682519085,614.87668119920386,614.87668119920386,922.41513194923903,983.86873650381699,1106.8523285667941,1229.8359206297707,1229.8359206297707,1106.8523285667941,1352.8195126927476,1352.8195126927476,860.88514444083989,983.86873650381699,1229.8359206297707,1229.8359206297707,1106.8523285667941,1106.8523285667941,983.86873650381699,737.90155237786234,21952.402979139912,614.87668119920386,614.87668119920386,614.87668119920386,491.9343682519085,368.95077618893117,491.9343682519085,614.87668119920386,614.87668119920386,922.41513194923903,983.86873650381699,1106.8523285667941,1229.8359206297707,1229.8359206297707,1106.8523285667941,1352.8195126927476,1352.8195126927476,860.88514444083989,983.86873650381699,1229.8359206297707,1229.8359206297707,1106.8523285667941,1106.8523285667941,983.86873650381699,737.90155237786234]
["   PV",240459.2822356215,{"$f":"SUM(D370:AA370)","v":8015.3094078540498},{"$f":"Inputs!$E$43/Inputs!$E$31*D381","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E381","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F381","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G381","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H381","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I381","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J381","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K381","v":53.036680581323431},{"$f":"Inputs!$E$43/Inputs!$E$31*L381","v":274.2109230055658},{"$f":"Inputs!$E$43/Inputs!$E$31*M381","v":583.40348639455772},{"$f":"Inputs!$E$43/Inputs!$E$31*N381","v":841.81624922696346},{"$f":"Inputs!$E$43/Inputs!$E$31*O381","v":998.66941094619642},{"$f":"Inputs!$E$43/Inputs!$E$31*P381","v":1042.6785714285713},{"$f":"Inputs!$E$43/Inputs!$E$31*Q381","v":1018.9813311688309},{"$f":"Inputs!$E$43/Inputs!$E$31*R381","v":1033.6510513296225},{"$f":"Inputs!$E$43/Inputs!$E$31*S381","v":946.7611703772418},{"$f":"Inputs!$E$43/Inputs!$E$31*T381","v":672.55024737167582},{"$f":"Inputs!$E$43/Inputs!$E$31*U381","v":416.39436456400739},{"$f":"Inputs!$E$43/Inputs!$E$31*V381","v":133.15592145949287},{"$f":"Inputs!$E$43/Inputs!$E$31*W381","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X381","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y381","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z381","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA381","v":0},{"$f":"C370","v":8015.3094078540498},{"$f":"D370","v":0},{"$f":"E370","v":0},{"$f":"F370","v":0},{"$f":"G370","v":0},{"$f":"H370","v":0},{"$f":"I370","v":0},{"$f":"J370","v":0},{"$f":"K370","v":53.036680581323431},{"$f":"L370","v":274.2109230055658},{"$f":"M370","v":583.40348639455772},{"$f":"N370","v":841.81624922696346},{"$f":"O370","v":998.66941094619642},{"$f":"P370","v":1042.6785714285713},{"$f":"Q370","v":1018.9813311688309},{"$f":"R370","v":1033.6510513296225},{"$f":"S370","v":946.7611703772418},{"$f":"T370","v":672.55024737167582},{"$f":"U370","v":416.39436456400739},{"$f":"V370","v":133.15592145949287},{"$f":"W370","v":0},{"$f":"X370","v":0},{"$f":"Y370","v":0},{"$f":"Z370","v":0},{"$f":"AA370","v":0},{"$f":"AB370","v":8015.3094078540498},{"$f":"AC370","v":0},{"$f":"AD370","v":0},{"$f":"AE370","v":0},{"$f":"AF370","v":0},{"$f":"AG370","v":0},{"$f":"AH370","v":0},{"$f":"AI370","v":0},{"$f":"AJ370","v":53.036680581323431},{"$f":"AK370","v":274.2109230055658},{"$f":"AL370","v":583.40348639455772},{"$f":"AM370","v":841.81624922696346},{"$f":"AN370","v":998.66941094619642},{"$f":"AO370","v":1042.6785714285713},{"$f":"AP370","v":1018.9813311688309},{"$f":"AQ370","v":1033.6510513296225},{"$f":"AR370","v":946.7611703772418},{"$f":"AS370","v":672.55024737167582},{"$f":"AT370","v":416.39436456400739},{"$f":"AU370","v":133.15592145949287},{"$f":"AV370","v":0},{"$f":"AW370","v":0},{"$f":"AX370","v":0},{"$f":"AY370","v":0},{"$f":"AZ370","v":0},{"$f":"BA370","v":8015.3094078540498},{"$f":"BB370","v":0},{"$f":"BC370","v":0},{"$f":"BD370","v":0},{"$f":"BE370","v":0},{"$f":"BF370","v":0},{"$f":"BG370","v":0},{"$f":"BH370","v":0},{"$f":"BI370","v":53.036680581323431},{"$f":"BJ370","v":274.2109230055658},{"$f":"BK370","v":583.40348639455772},{"$f":"BL370","v":841.81624922696346},{"$f":"BM370","v":998.66941094619642},{"$f":"BN370","v":1042.6785714285713},{"$f":"BO370","v":1018.9813311688309},{"$f":"BP370","v":1033.6510513296225},{"$f":"BQ370","v":946.7611703772418},{"$f":"BR370","v":672.55024737167582},{"$f":"BS370","v":416.39436456400739},{"$f":"BT370","v":133.15592145949287},{"$f":"BU370","v":0},{"$f":"BV370","v":0},{"$f":"BW370","v":0},{"$f":"BX370","v":0},{"$f":"BY370","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B369:B370)","v":899031.37160981889},29967.712386993961,614.87668119920386,614.87668119920386,614.87668119920386,491.9343682519085,368.95077618893117,491.9343682519085,614.87668119920386,667.91336178052734,1196.6260549548049,1567.2722228983748,1948.6685777937575,2228.5053315759669,2272.5144920583421,2125.8336597356251,2386.4705640223701,2299.5806830699894,1533.4353918125157,1400.2631010678244,1362.9918420892636,1229.8359206297707,1106.8523285667941,1106.8523285667941,983.86873650381699,737.90155237786234,29967.712386993961,614.87668119920386,614.87668119920386,614.87668119920386,491.9343682519085,368.95077618893117,{"$f":"SUM(AH369:AH370)","v":491.9343682519085},614.87668119920386,667.91336178052734,1196.6260549548049,1567.2722228983748,1948.6685777937575,2228.5053315759669,2272.5144920583421,2125.8336597356251,2386.4705640223701,2299.5806830699894,1533.4353918125157,1400.2631010678244,1362.9918420892636,1229.8359206297707,1106.8523285667941,1106.8523285667941,983.86873650381699,737.90155237786234,29967.712386993961,614.87668119920386,614.87668119920386,614.87668119920386,491.9343682519085,368.95077618893117,491.9343682519085,614.87668119920386,667.91336178052734,1196.6260549548049,1567.2722228983748,1948.6685777937575,2228.5053315759669,{"$f":"SUM(BN369:BN370)","v":2272.5144920583421},2125.8336597356251,2386.4705640223701,2299.5806830699894,1533.4353918125157,1400.2631010678244,1362.9918420892636,1229.8359206297707,1106.8523285667941,1106.8523285667941,983.86873650381699,737.90155237786234,29967.712386993961,614.87668119920386,614.87668119920386,614.87668119920386,491.9343682519085,368.95077618893117,491.9343682519085,614.87668119920386,667.91336178052734,1196.6260549548049,1567.2722228983748,1948.6685777937575,2228.5053315759669,2272.5144920583421,2125.8336597356251,2386.4705640223701,2299.5806830699894,1533.4353918125157,1400.2631010678244,1362.9918420892636,{"$f":"SUM(CT369:CT370)","v":1229.8359206297707},1106.8523285667941,1106.8523285667941,983.86873650381699,737.90155237786234]
[null,{"$f":"4*AB372+4*BA372+17*C372+BZ372*5","v":0}]
["Minimum Non-Renewables Production",365040,{"$f":"SUM(D373:AA373)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(AC373:AZ373)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(BB373:BY373)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(CA373:CX373)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507}]
["Losses",-89903.137160981889,-2996.7712386993967,{"$f":"0.1*D371*-1","v":-61.487668119920386},-61.487668119920386,-61.487668119920386,-49.193436825190851,-36.895077618893119,-49.193436825190851,-61.487668119920386,-66.791336178052731,-119.66260549548049,-156.7272222898375,-194.86685777937578,-222.85053315759671,-227.25144920583421,-212.58336597356254,-238.64705640223701,-229.95806830699894,-153.34353918125157,-140.02631010678246,-136.29918420892636,-122.98359206297708,-110.68523285667942,-110.68523285667942,-98.386873650381702,-73.790155237786237,-2996.7712386993967,{"$f":"0.1*AC371*-1","v":-61.487668119920386},-61.487668119920386,-61.487668119920386,-49.193436825190851,-36.895077618893119,-49.193436825190851,-61.487668119920386,-66.791336178052731,-119.66260549548049,-156.7272222898375,-194.86685777937578,-222.85053315759671,-227.25144920583421,-212.58336597356254,-238.64705640223701,-229.95806830699894,-153.34353918125157,-140.02631010678246,-136.29918420892636,-122.98359206297708,-110.68523285667942,-110.68523285667942,-98.386873650381702,-73.790155237786237,-2996.7712386993967,{"$f":"0.1*BB371*-1","v":-61.487668119920386},-61.487668119920386,-61.487668119920386,-49.193436825190851,-36.895077618893119,-49.193436825190851,-61.487668119920386,-66.791336178052731,-119.66260549548049,-156.7272222898375,-194.86685777937578,-222.85053315759671,-227.25144920583421,-212.58336597356254,-238.64705640223701,-229.95806830699894,-153.34353918125157,-140.02631010678246,-136.29918420892636,-122.98359206297708,-110.68523285667942,-110.68523285667942,-98.386873650381702,-73.790155237786237,-2996.7712386993967,{"$f":"0.1*CA371*-1","v":-61.487668119920386},-61.487668119920386,-61.487668119920386,-49.193436825190851,-36.895077618893119,-49.193436825190851,-61.487668119920386,-66.791336178052731,-119.66260549548049,-156.7272222898375,-194.86685777937578,-222.85053315759671,-227.25144920583421,-212.58336597356254,-238.64705640223701,-229.95806830699894,-153.34353918125157,-140.02631010678246,-136.29918420892636,-122.98359206297708,-110.68523285667942,-110.68523285667942,-98.386873650381702,-73.790155237786237]
["Net Projected Demand (Surplus)",2119851.5566547276,{"$f":"C366-C371-C373-C374","v":73779.240579791731},2375.7423054137071,2375.7423054137071,2182.6993797302748,2100.3045356993889,2114.4949384427618,2003.8097055860826,1989.6564540468225,2134.9663672070837,1948.6973149560363,5290.7442457764746,2430.0792992060988,5081.7078662350177,2042.0996218008797,5174.1123708913246,1843.0208024661601,4921.2216953233028,2610.7524574550289,5730.6075191252512,2764.151652205956,5883.9919815194989,2898.1588598090848,2705.1221506748971,2622.7706743973922,2554.5860764094705,65361.937885065461,2071.720579882639,2071.720579882639,1896.0425350393161,1831.0418509109841,1853.8953811116094,1743.2101482549301,{"$f":"AI366-AI371-AI373-AI374","v":1720.3937692584177},1848.3095225161248,1635.9778461586536,4917.2182136018255,2013.1200074762553,4673.4381493612609,1633.8299049271229,4765.8426540175687,1443.4348145583949,4521.6357074155376,2211.1664695472637,5331.021531217486,2364.5656642981908,5484.4059936117337,2507.2595238123558,2331.5961185002479,2266.6179460448175,2224.4729736600857,58815.128089761871,1835.2506111932607,1835.2506111932607,1673.0997755205435,1621.5970215003927,1651.2068365207147,1540.5216036640354,1510.9489398478268,1625.3667629973522,1392.7415725056806,4626.6979663548736,1688.8183361308215,4355.8898398904739,1316.2815954563359,{"$f":"BO366-BO371-BO373-BO374","v":4448.2943445467818},1132.645712852353,4210.8466057094956,1900.3773678412219,5020.232429511444,2053.7765625921488,5173.6168919056918,2203.2260816951066,2041.0758712532963,1989.6102684372588,1967.7544806415435,73779.240579791731,2375.7423054137071,2375.7423054137071,2182.6993797302748,2100.3045356993889,2114.4949384427618,2003.8097055860826,1989.6564540468225,2134.9663672070837,1948.6973149560363,5290.7442457764746,2430.0792992060988,5081.7078662350177,2042.0996218008797,5174.1123708913246,1843.0208024661601,4921.2216953233028,2610.7524574550289,5730.6075191252512,2764.151652205956,5883.9919815194989,{"$f":"CU366-CU371-CU373-CU374","v":2898.1588598090848},2705.1221506748971,2622.7706743973922,2554.5860764094705]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D378","v":"V"},{"$f":"E378","v":"SV"},{"$f":"F378","v":"SV"},{"$f":"G378","v":"SV"},{"$f":"H378","v":"SV"},{"$f":"I378","v":"SV"},{"$f":"J378","v":"C"},{"$f":"K378","v":"C"},{"$f":"L378","v":"C"},{"$f":"M378","v":"P"},{"$f":"N378","v":"P"},{"$f":"O378","v":"P"},{"$f":"P378","v":"P"},{"$f":"Q378","v":"P"},{"$f":"R378","v":"P"},{"$f":"S378","v":"C"},{"$f":"T378","v":"C"},{"$f":"U378","v":"C"},{"$f":"V378","v":"C"},{"$f":"W378","v":"C"},{"$f":"X378","v":"C"},{"$f":"Y378","v":"C"},{"$f":"Z378","v":"C"},{"$f":"AA378","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB381+4*BA381+17*C381+BZ381*5","v":622116.255},{"$f":"SUM(D381:AA381)","v":20737.208500000001},{"$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},{"$f":"'Hourly Production'!I23*1","v":137.2165},{"$f":"'Hourly Production'!J23*1","v":709.43849999999998},{"$f":"'Hourly Production'!K23*1","v":1509.3815},{"$f":"'Hourly Production'!L23*1","v":2177.9470000000001},{"$f":"'Hourly Production'!M23*1","v":2583.7574999999997},{"$f":"'Hourly Production'!N23*1","v":2697.6179999999999},{"$f":"'Hourly Production'!O23*1","v":2636.3084999999996},{"$f":"'Hourly Production'!P23*1","v":2674.2619999999997},{"$f":"'Hourly Production'!Q23*1","v":2449.4605000000001},{"$f":"'Hourly Production'!R23*1","v":1740.0219999999999},{"$f":"'Hourly Production'!S23*1","v":1077.2954999999999},{"$f":"'Hourly Production'!T23*1","v":344.50099999999998},{"$f":"'Hourly Production'!U23*1","v":0},{"$f":"'Hourly Production'!V23*1","v":0},{"$f":"'Hourly Production'!W23*1","v":0},{"$f":"'Hourly Production'!X23*1","v":0},{"$f":"'Hourly Production'!Y23*1","v":0},{"$f":"SUM(AC381:AZ381)","v":20737.208500000001},{"$f":"D381","v":0},{"$f":"E381","v":0},0,0,0,0,0,137.2165,709.43849999999998,1509.3815,2177.9470000000001,2583.7574999999997,2697.6179999999999,2636.3084999999996,2674.2619999999997,2449.4605000000001,1740.0219999999999,1077.2954999999999,344.50099999999998,0,0,0,{"$f":"Z381","v":0},{"$f":"AA381","v":0},{"$f":"SUM(BB381:BY381)","v":20737.208500000001},{"$f":"AC381","v":0},0,0,0,0,0,0,137.2165,709.43849999999998,1509.3815,2177.9470000000001,2583.7574999999997,2697.6179999999999,2636.3084999999996,2674.2619999999997,2449.4605000000001,1740.0219999999999,1077.2954999999999,344.50099999999998,0,0,0,{"$f":"AY381","v":0},0,{"$f":"SUM(CA381:CX381)","v":20737.208500000001},{"$f":"BB381","v":0},0,0,0,0,0,0,137.2165,709.43849999999998,1509.3815,2177.9470000000001,2583.7574999999997,2697.6179999999999,2636.3084999999996,2674.2619999999997,2449.4605000000001,1740.0219999999999,1077.2954999999999,344.50099999999998,0,0,0,0,0]
["AC Losses",{"$f":"4*AB382+4*BA382+18*C382+BZ382*4","v":-21160.66229756999},{"$f":"SUM(D382:AA382)","v":-705.35540991899973},{"$f":"Inputs!$E$51*D381*-1","v":0},{"$f":"Inputs!$E$51*E381*-1","v":0},{"$f":"Inputs!$E$51*F381*-1","v":0},{"$f":"Inputs!$E$51*G381*-1","v":0},{"$f":"Inputs!$E$51*H381*-1","v":0},{"$f":"Inputs!$E$51*I381*-1","v":0},{"$f":"Inputs!$E$51*J381*-1","v":0},{"$f":"Inputs!$E$51*K381*-1","v":-4.6672820309999983},{"$f":"Inputs!$E$51*L381*-1","v":-24.13084113899999},{"$f":"Inputs!$E$51*M381*-1","v":-51.340102340999984},{"$f":"Inputs!$E$51*N381*-1","v":-74.080689257999978},{"$f":"Inputs!$E$51*O381*-1","v":-87.883927604999954},{"$f":"Inputs!$E$51*P381*-1","v":-91.756778651999966},{"$f":"Inputs!$E$51*Q381*-1","v":-89.671397318999965},{"$f":"Inputs!$E$51*R381*-1","v":-90.962347667999964},{"$f":"Inputs!$E$51*S381*-1","v":-83.31594944699998},{"$f":"Inputs!$E$51*T381*-1","v":-59.185108307999975},{"$f":"Inputs!$E$51*U381*-1","v":-36.643129136999988},{"$f":"Inputs!$E$51*V381*-1","v":-11.717857013999994},{"$f":"Inputs!$E$51*W381*-1","v":0},{"$f":"Inputs!$E$51*X381*-1","v":0},{"$f":"Inputs!$E$51*Y381*-1","v":0},{"$f":"Inputs!$E$51*Z381*-1","v":0},{"$f":"Inputs!$E$51*AA381*-1","v":0},{"$f":"SUM(AC382:AZ382)","v":-705.35540991899973},{"$f":"Inputs!$E$51*AC381*-1","v":0},{"$f":"Inputs!$E$51*AD381*-1","v":0},{"$f":"Inputs!$E$51*AE381*-1","v":0},{"$f":"Inputs!$E$51*AF381*-1","v":0},{"$f":"Inputs!$E$51*AG381*-1","v":0},{"$f":"Inputs!$E$51*AH381*-1","v":0},{"$f":"Inputs!$E$51*AI381*-1","v":0},{"$f":"Inputs!$E$51*AJ381*-1","v":-4.6672820309999983},{"$f":"Inputs!$E$51*AK381*-1","v":-24.13084113899999},{"$f":"Inputs!$E$51*AL381*-1","v":-51.340102340999984},{"$f":"Inputs!$E$51*AM381*-1","v":-74.080689257999978},{"$f":"Inputs!$E$51*AN381*-1","v":-87.883927604999954},{"$f":"Inputs!$E$51*AO381*-1","v":-91.756778651999966},{"$f":"Inputs!$E$51*AP381*-1","v":-89.671397318999965},{"$f":"Inputs!$E$51*AQ381*-1","v":-90.962347667999964},{"$f":"Inputs!$E$51*AR381*-1","v":-83.31594944699998},{"$f":"Inputs!$E$51*AS381*-1","v":-59.185108307999975},{"$f":"Inputs!$E$51*AT381*-1","v":-36.643129136999988},{"$f":"Inputs!$E$51*AU381*-1","v":-11.717857013999994},{"$f":"Inputs!$E$51*AV381*-1","v":0},{"$f":"Inputs!$E$51*AW381*-1","v":0},{"$f":"Inputs!$E$51*AX381*-1","v":0},{"$f":"Inputs!$E$51*AY381*-1","v":0},{"$f":"Inputs!$E$51*AZ381*-1","v":0},{"$f":"SUM(BB382:BY382)","v":-705.35540991899973},{"$f":"Inputs!$E$51*BB381*-1","v":0},{"$f":"Inputs!$E$51*BC381*-1","v":0},{"$f":"Inputs!$E$51*BD381*-1","v":0},{"$f":"Inputs!$E$51*BE381*-1","v":0},{"$f":"Inputs!$E$51*BF381*-1","v":0},{"$f":"Inputs!$E$51*BG381*-1","v":0},{"$f":"Inputs!$E$51*BH381*-1","v":0},{"$f":"Inputs!$E$51*BI381*-1","v":-4.6672820309999983},{"$f":"Inputs!$E$51*BJ381*-1","v":-24.13084113899999},{"$f":"Inputs!$E$51*BK381*-1","v":-51.340102340999984},{"$f":"Inputs!$E$51*BL381*-1","v":-74.080689257999978},{"$f":"Inputs!$E$51*BM381*-1","v":-87.883927604999954},{"$f":"Inputs!$E$51*BN381*-1","v":-91.756778651999966},{"$f":"Inputs!$E$51*BO381*-1","v":-89.671397318999965},{"$f":"Inputs!$E$51*BP381*-1","v":-90.962347667999964},{"$f":"Inputs!$E$51*BQ381*-1","v":-83.31594944699998},{"$f":"Inputs!$E$51*BR381*-1","v":-59.185108307999975},{"$f":"Inputs!$E$51*BS381*-1","v":-36.643129136999988},{"$f":"Inputs!$E$51*BT381*-1","v":-11.717857013999994},{"$f":"Inputs!$E$51*BU381*-1","v":0},{"$f":"Inputs!$E$51*BV381*-1","v":0},{"$f":"Inputs!$E$51*BW381*-1","v":0},{"$f":"Inputs!$E$51*BX381*-1","v":0},{"$f":"Inputs!$E$51*BY381*-1","v":0},{"$f":"SUM(CA382:CX382)","v":-705.35540991899973},{"$f":"Inputs!$E$51*CA381*-1","v":0},{"$f":"Inputs!$E$51*CB381*-1","v":0},{"$f":"Inputs!$E$51*CC381*-1","v":0},{"$f":"Inputs!$E$51*CD381*-1","v":0},{"$f":"Inputs!$E$51*CE381*-1","v":0},{"$f":"Inputs!$E$51*CF381*-1","v":0},{"$f":"Inputs!$E$51*CG381*-1","v":0},{"$f":"Inputs!$E$51*CH381*-1","v":-4.6672820309999983},{"$f":"Inputs!$E$51*CI381*-1","v":-24.13084113899999},{"$f":"Inputs!$E$51*CJ381*-1","v":-51.340102340999984},{"$f":"Inputs!$E$51*CK381*-1","v":-74.080689257999978},{"$f":"Inputs!$E$51*CL381*-1","v":-87.883927604999954},{"$f":"Inputs!$E$51*CM381*-1","v":-91.756778651999966},{"$f":"Inputs!$E$51*CN381*-1","v":-89.671397318999965},{"$f":"Inputs!$E$51*CO381*-1","v":-90.962347667999964},{"$f":"Inputs!$E$51*CP381*-1","v":-83.31594944699998},{"$f":"Inputs!$E$51*CQ381*-1","v":-59.185108307999975},{"$f":"Inputs!$E$51*CR381*-1","v":-36.643129136999988},{"$f":"Inputs!$E$51*CS381*-1","v":-11.717857013999994},{"$f":"Inputs!$E$51*CT381*-1","v":0},{"$f":"Inputs!$E$51*CU381*-1","v":0},{"$f":"Inputs!$E$51*CV381*-1","v":0},{"$f":"Inputs!$E$51*CW381*-1","v":0},{"$f":"Inputs!$E$51*CX381*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB383+4*BA383+18*C383+BZ383*4","v":600955.59270243021},{"$f":"SUM(D383:AA383)","v":20031.853090081004},{"$f":"D381+D382","v":0},{"$f":"E381+E382","v":0},{"$f":"F381+F382","v":0},{"$f":"G381+G382","v":0},{"$f":"H381+H382","v":0},{"$f":"I381+I382","v":0},{"$f":"J381+J382","v":0},{"$f":"K381+K382","v":132.54921796900001},{"$f":"L381+L382","v":685.30765886099994},{"$f":"M381+M382","v":1458.041397659},{"$f":"N381+N382","v":2103.8663107420002},{"$f":"O381+O382","v":2495.8735723949999},{"$f":"P381+P382","v":2605.8612213480001},{"$f":"Q381+Q382","v":2546.6371026809998},{"$f":"R381+R382","v":2583.2996523319998},{"$f":"S381+S382","v":2366.144550553},{"$f":"T381+T382","v":1680.8368916919999},{"$f":"U381+U382","v":1040.652370863},{"$f":"V381+V382","v":332.78314298599997},{"$f":"W381+W382","v":0},{"$f":"X381+X382","v":0},{"$f":"Y381+Y382","v":0},{"$f":"Z381+Z382","v":0},{"$f":"AA381+AA382","v":0},{"$f":"SUM(AC383:AZ383)","v":20031.853090081004},{"$f":"AC381+AC382","v":0},{"$f":"AD381+AD382","v":0},{"$f":"AE381+AE382","v":0},{"$f":"AF381+AF382","v":0},{"$f":"AG381+AG382","v":0},{"$f":"AH381+AH382","v":0},{"$f":"AI381+AI382","v":0},{"$f":"AJ381+AJ382","v":132.54921796900001},{"$f":"AK381+AK382","v":685.30765886099994},{"$f":"AL381+AL382","v":1458.041397659},{"$f":"AM381+AM382","v":2103.8663107420002},{"$f":"AN381+AN382","v":2495.8735723949999},{"$f":"AO381+AO382","v":2605.8612213480001},{"$f":"AP381+AP382","v":2546.6371026809998},{"$f":"AQ381+AQ382","v":2583.2996523319998},{"$f":"AR381+AR382","v":2366.144550553},{"$f":"AS381+AS382","v":1680.8368916919999},{"$f":"AT381+AT382","v":1040.652370863},{"$f":"AU381+AU382","v":332.78314298599997},{"$f":"AV381+AV382","v":0},{"$f":"AW381+AW382","v":0},{"$f":"AX381+AX382","v":0},{"$f":"AY381+AY382","v":0},{"$f":"AZ381+AZ382","v":0},20031.853090081004,{"$f":"BB381+BB382","v":0},{"$f":"BC381+BC382","v":0},{"$f":"BD381+BD382","v":0},{"$f":"BE381+BE382","v":0},{"$f":"BF381+BF382","v":0},{"$f":"BG381+BG382","v":0},{"$f":"BH381+BH382","v":0},{"$f":"BI381+BI382","v":132.54921796900001},{"$f":"BJ381+BJ382","v":685.30765886099994},{"$f":"BK381+BK382","v":1458.041397659},{"$f":"BL381+BL382","v":2103.8663107420002},{"$f":"BM381+BM382","v":2495.8735723949999},{"$f":"BN381+BN382","v":2605.8612213480001},{"$f":"BO381+BO382","v":2546.6371026809998},{"$f":"BP381+BP382","v":2583.2996523319998},{"$f":"BQ381+BQ382","v":2366.144550553},{"$f":"BR381+BR382","v":1680.8368916919999},{"$f":"BS381+BS382","v":1040.652370863},{"$f":"BT381+BT382","v":332.78314298599997},{"$f":"BU381+BU382","v":0},{"$f":"BV381+BV382","v":0},{"$f":"BW381+BW382","v":0},{"$f":"BX381+BX382","v":0},{"$f":"BY381+BY382","v":0},20031.853090081004,{"$f":"CA381+CA382","v":0},{"$f":"CB381+CB382","v":0},{"$f":"CC381+CC382","v":0},{"$f":"CD381+CD382","v":0},{"$f":"CE381+CE382","v":0},{"$f":"CF381+CF382","v":0},{"$f":"CG381+CG382","v":0},{"$f":"CH381+CH382","v":132.54921796900001},{"$f":"CI381+CI382","v":685.30765886099994},{"$f":"CJ381+CJ382","v":1458.041397659},{"$f":"CK381+CK382","v":2103.8663107420002},{"$f":"CL381+CL382","v":2495.8735723949999},{"$f":"CM381+CM382","v":2605.8612213480001},{"$f":"CN381+CN382","v":2546.6371026809998},{"$f":"CO381+CO382","v":2583.2996523319998},{"$f":"CP381+CP382","v":2366.144550553},{"$f":"CQ381+CQ382","v":1680.8368916919999},{"$f":"CR381+CR382","v":1040.652370863},{"$f":"CS381+CS382","v":332.78314298599997},{"$f":"CT381+CT382","v":0},{"$f":"CU381+CU382","v":0},{"$f":"CV381+CV382","v":0},{"$f":"CW381+CW382","v":0},{"$f":"CX381+CX382","v":0}]
["PV Production used internally",-20880,{"$f":"SUM(D384:AA384)","v":-696},{"$f":"IF(D383>Inputs!$E$81,Inputs!$E$81,D383)*-1","v":0},{"$f":"IF(E383>Inputs!$E$81,Inputs!$E$81,E383)*-1","v":0},{"$f":"IF(F383>Inputs!$E$81,Inputs!$E$81,F383)*-1","v":0},{"$f":"IF(G383>Inputs!$E$81,Inputs!$E$81,G383)*-1","v":0},{"$f":"IF(H383>Inputs!$E$81,Inputs!$E$81,H383)*-1","v":0},{"$f":"IF(I383>Inputs!$E$81,Inputs!$E$81,I383)*-1","v":0},{"$f":"IF(J383>Inputs!$E$81,Inputs!$E$81,J383)*-1","v":0},{"$f":"IF(K383>Inputs!$E$81,Inputs!$E$81,K383)*-1","v":-58},{"$f":"IF(L383>Inputs!$E$81,Inputs!$E$81,L383)*-1","v":-58},{"$f":"IF(M383>Inputs!$E$81,Inputs!$E$81,M383)*-1","v":-58},{"$f":"IF(N383>Inputs!$E$81,Inputs!$E$81,N383)*-1","v":-58},{"$f":"IF(O383>Inputs!$E$81,Inputs!$E$81,O383)*-1","v":-58},{"$f":"IF(P383>Inputs!$E$81,Inputs!$E$81,P383)*-1","v":-58},{"$f":"IF(Q383>Inputs!$E$81,Inputs!$E$81,Q383)*-1","v":-58},{"$f":"IF(R383>Inputs!$E$81,Inputs!$E$81,R383)*-1","v":-58},{"$f":"IF(S383>Inputs!$E$81,Inputs!$E$81,S383)*-1","v":-58},{"$f":"IF(T383>Inputs!$E$81,Inputs!$E$81,T383)*-1","v":-58},{"$f":"IF(U383>Inputs!$E$81,Inputs!$E$81,U383)*-1","v":-58},{"$f":"IF(V383>Inputs!$E$81,Inputs!$E$81,V383)*-1","v":-58},{"$f":"IF(W383>Inputs!$E$81,Inputs!$E$81,W383)*-1","v":0},{"$f":"IF(X383>Inputs!$E$81,Inputs!$E$81,X383)*-1","v":0},{"$f":"IF(Y383>Inputs!$E$81,Inputs!$E$81,Y383)*-1","v":0},{"$f":"IF(Z383>Inputs!$E$81,Inputs!$E$81,Z383)*-1","v":0},{"$f":"IF(AA383>Inputs!$E$81,Inputs!$E$81,AA383)*-1","v":0},{"$f":"SUM(AC384:AZ384)","v":-696},{"$f":"IF(AC383>Inputs!$E$81,Inputs!$E$81,AC383)*-1","v":0},{"$f":"IF(AD383>Inputs!$E$81,Inputs!$E$81,AD383)*-1","v":0},{"$f":"IF(AE383>Inputs!$E$81,Inputs!$E$81,AE383)*-1","v":0},{"$f":"IF(AF383>Inputs!$E$81,Inputs!$E$81,AF383)*-1","v":0},{"$f":"IF(AG383>Inputs!$E$81,Inputs!$E$81,AG383)*-1","v":0},{"$f":"IF(AH383>Inputs!$E$81,Inputs!$E$81,AH383)*-1","v":0},{"$f":"IF(AI383>Inputs!$E$81,Inputs!$E$81,AI383)*-1","v":0},{"$f":"IF(AJ383>Inputs!$E$81,Inputs!$E$81,AJ383)*-1","v":-58},{"$f":"IF(AK383>Inputs!$E$81,Inputs!$E$81,AK383)*-1","v":-58},{"$f":"IF(AL383>Inputs!$E$81,Inputs!$E$81,AL383)*-1","v":-58},{"$f":"IF(AM383>Inputs!$E$81,Inputs!$E$81,AM383)*-1","v":-58},{"$f":"IF(AN383>Inputs!$E$81,Inputs!$E$81,AN383)*-1","v":-58},{"$f":"IF(AO383>Inputs!$E$81,Inputs!$E$81,AO383)*-1","v":-58},{"$f":"IF(AP383>Inputs!$E$81,Inputs!$E$81,AP383)*-1","v":-58},{"$f":"IF(AQ383>Inputs!$E$81,Inputs!$E$81,AQ383)*-1","v":-58},{"$f":"IF(AR383>Inputs!$E$81,Inputs!$E$81,AR383)*-1","v":-58},{"$f":"IF(AS383>Inputs!$E$81,Inputs!$E$81,AS383)*-1","v":-58},{"$f":"IF(AT383>Inputs!$E$81,Inputs!$E$81,AT383)*-1","v":-58},{"$f":"IF(AU383>Inputs!$E$81,Inputs!$E$81,AU383)*-1","v":-58},{"$f":"IF(AV383>Inputs!$E$81,Inputs!$E$81,AV383)*-1","v":0},{"$f":"IF(AW383>Inputs!$E$81,Inputs!$E$81,AW383)*-1","v":0},{"$f":"IF(AX383>Inputs!$E$81,Inputs!$E$81,AX383)*-1","v":0},{"$f":"IF(AY383>Inputs!$E$81,Inputs!$E$81,AY383)*-1","v":0},{"$f":"IF(AZ383>Inputs!$E$81,Inputs!$E$81,AZ383)*-1","v":0},{"$f":"SUM(BB384:BY384)","v":-696},{"$f":"IF(BB383>Inputs!$E$81,Inputs!$E$81,BB383)*-1","v":0},{"$f":"IF(BC383>Inputs!$E$81,Inputs!$E$81,BC383)*-1","v":0},{"$f":"IF(BD383>Inputs!$E$81,Inputs!$E$81,BD383)*-1","v":0},{"$f":"IF(BE383>Inputs!$E$81,Inputs!$E$81,BE383)*-1","v":0},{"$f":"IF(BF383>Inputs!$E$81,Inputs!$E$81,BF383)*-1","v":0},{"$f":"IF(BG383>Inputs!$E$81,Inputs!$E$81,BG383)*-1","v":0},{"$f":"IF(BH383>Inputs!$E$81,Inputs!$E$81,BH383)*-1","v":0},{"$f":"IF(BI383>Inputs!$E$81,Inputs!$E$81,BI383)*-1","v":-58},{"$f":"IF(BJ383>Inputs!$E$81,Inputs!$E$81,BJ383)*-1","v":-58},{"$f":"IF(BK383>Inputs!$E$81,Inputs!$E$81,BK383)*-1","v":-58},{"$f":"IF(BL383>Inputs!$E$81,Inputs!$E$81,BL383)*-1","v":-58},{"$f":"IF(BM383>Inputs!$E$81,Inputs!$E$81,BM383)*-1","v":-58},{"$f":"IF(BN383>Inputs!$E$81,Inputs!$E$81,BN383)*-1","v":-58},{"$f":"IF(BO383>Inputs!$E$81,Inputs!$E$81,BO383)*-1","v":-58},{"$f":"IF(BP383>Inputs!$E$81,Inputs!$E$81,BP383)*-1","v":-58},{"$f":"IF(BQ383>Inputs!$E$81,Inputs!$E$81,BQ383)*-1","v":-58},{"$f":"IF(BR383>Inputs!$E$81,Inputs!$E$81,BR383)*-1","v":-58},{"$f":"IF(BS383>Inputs!$E$81,Inputs!$E$81,BS383)*-1","v":-58},{"$f":"IF(BT383>Inputs!$E$81,Inputs!$E$81,BT383)*-1","v":-58},{"$f":"IF(BU383>Inputs!$E$81,Inputs!$E$81,BU383)*-1","v":0},{"$f":"IF(BV383>Inputs!$E$81,Inputs!$E$81,BV383)*-1","v":0},{"$f":"IF(BW383>Inputs!$E$81,Inputs!$E$81,BW383)*-1","v":0},{"$f":"IF(BX383>Inputs!$E$81,Inputs!$E$81,BX383)*-1","v":0},{"$f":"IF(BY383>Inputs!$E$81,Inputs!$E$81,BY383)*-1","v":0},{"$f":"SUM(CA384:CX384)","v":-696},{"$f":"IF(CA383>Inputs!$E$81,Inputs!$E$81,CA383)*-1","v":0},{"$f":"IF(CB383>Inputs!$E$81,Inputs!$E$81,CB383)*-1","v":0},{"$f":"IF(CC383>Inputs!$E$81,Inputs!$E$81,CC383)*-1","v":0},{"$f":"IF(CD383>Inputs!$E$81,Inputs!$E$81,CD383)*-1","v":0},{"$f":"IF(CE383>Inputs!$E$81,Inputs!$E$81,CE383)*-1","v":0},{"$f":"IF(CF383>Inputs!$E$81,Inputs!$E$81,CF383)*-1","v":0},{"$f":"IF(CG383>Inputs!$E$81,Inputs!$E$81,CG383)*-1","v":0},{"$f":"IF(CH383>Inputs!$E$81,Inputs!$E$81,CH383)*-1","v":-58},{"$f":"IF(CI383>Inputs!$E$81,Inputs!$E$81,CI383)*-1","v":-58},{"$f":"IF(CJ383>Inputs!$E$81,Inputs!$E$81,CJ383)*-1","v":-58},{"$f":"IF(CK383>Inputs!$E$81,Inputs!$E$81,CK383)*-1","v":-58},{"$f":"IF(CL383>Inputs!$E$81,Inputs!$E$81,CL383)*-1","v":-58},{"$f":"IF(CM383>Inputs!$E$81,Inputs!$E$81,CM383)*-1","v":-58},{"$f":"IF(CN383>Inputs!$E$81,Inputs!$E$81,CN383)*-1","v":-58},{"$f":"IF(CO383>Inputs!$E$81,Inputs!$E$81,CO383)*-1","v":-58},{"$f":"IF(CP383>Inputs!$E$81,Inputs!$E$81,CP383)*-1","v":-58},{"$f":"IF(CQ383>Inputs!$E$81,Inputs!$E$81,CQ383)*-1","v":-58},{"$f":"IF(CR383>Inputs!$E$81,Inputs!$E$81,CR383)*-1","v":-58},{"$f":"IF(CS383>Inputs!$E$81,Inputs!$E$81,CS383)*-1","v":-58},{"$f":"IF(CT383>Inputs!$E$81,Inputs!$E$81,CT383)*-1","v":0},{"$f":"IF(CU383>Inputs!$E$81,Inputs!$E$81,CU383)*-1","v":0},{"$f":"IF(CV383>Inputs!$E$81,Inputs!$E$81,CV383)*-1","v":0},{"$f":"IF(CW383>Inputs!$E$81,Inputs!$E$81,CW383)*-1","v":0},{"$f":"IF(CX383>Inputs!$E$81,Inputs!$E$81,CX383)*-1","v":0}]
["Net PV Production Available",580075.59270243021,{"$f":"SUM(D385:AA385)","v":19335.853090081004},{"$f":"D383+D384","v":0},{"$f":"E383+E384","v":0},0,0,0,0,0,74.549217969000011,627.30765886099994,1400.041397659,2045.8663107420002,2437.8735723949999,2547.8612213480001,2488.6371026809998,2525.2996523319998,2308.144550553,1622.8368916919999,982.65237086299999,274.78314298599997,0,0,0,0,0,{"$f":"SUM(AC385:AZ385)","v":19335.853090081004},{"$f":"AC383+AC384","v":0},{"$f":"AD383+AD384","v":0},0,0,0,0,0,74.549217969000011,627.30765886099994,1400.041397659,2045.8663107420002,2437.8735723949999,2547.8612213480001,2488.6371026809998,2525.2996523319998,2308.144550553,1622.8368916919999,982.65237086299999,274.78314298599997,0,0,0,0,0,{"$f":"SUM(BB385:BY385)","v":19335.853090081004},{"$f":"BB383+BB384","v":0},{"$f":"BC383+BC384","v":0},0,0,0,0,0,74.549217969000011,627.30765886099994,1400.041397659,2045.8663107420002,2437.8735723949999,2547.8612213480001,2488.6371026809998,2525.2996523319998,2308.144550553,1622.8368916919999,982.65237086299999,274.78314298599997,0,0,0,0,0,{"$f":"SUM(CA385:CX385)","v":19335.853090081004},{"$f":"CA383+CA384","v":0},{"$f":"CB383+CB384","v":0},0,0,0,0,0,74.549217969000011,627.30765886099994,1400.041397659,2045.8663107420002,2437.8735723949999,2547.8612213480001,2488.6371026809998,2525.2996523319998,2308.144550553,1622.8368916919999,982.65237086299999,274.78314298599997,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB388+4*BA388+18*C388+BZ388*4","v":533899.00682557409},{"$f":"SUM(D388:AA388)","v":18147.812640668042},{"$f":"IF(D375<0,0,IF(D375>D385,D385,D375))","v":0},{"$f":"IF(E375<0,0,IF(E375>E385,E385,E375))","v":0},0,0,0,0,0,74.549217969000011,627.30765886099994,1400.041397659,2045.8663107420002,2437.8735723949999,2042.0996218008797,2488.6371026809998,1843.0208024661601,2308.144550553,1622.8368916919999,982.65237086299999,274.78314298599997,0,0,0,0,0,{"$f":"SUM(AC388:AZ388)","v":17307.210632620776},{"$f":"IF(AC375<0,0,IF(AC375>AC385,AC385,AC375))","v":0},{"$f":"IF(AD375<0,0,IF(AD375>AD385,AD385,AD375))","v":0},0,0,0,0,0,74.549217969000011,627.30765886099994,1400.041397659,2013.1200074762553,2437.8735723949999,1633.8299049271229,2488.6371026809998,1443.4348145583949,2308.144550553,1622.8368916919999,982.65237086299999,274.78314298599997,0,0,0,0,0,{"$f":"SUM(BB388:BY388)","v":16354.57155009851},{"$f":"IF(BB375<0,0,IF(BB375>BB385,BB385,BB375))","v":0},0,0,0,0,0,0,74.549217969000011,627.30765886099994,1400.041397659,1688.8183361308215,2437.8735723949999,1316.2815954563359,2488.6371026809998,1132.645712852353,2308.144550553,1622.8368916919999,982.65237086299999,274.78314298599997,0,0,0,0,0,{"$f":"SUM(CA388:CX388)","v":18147.812640668042},{"$f":"IF(CA375<0,0,IF(CA375>CA385,CA385,CA375))","v":0},{"$f":"IF(CB375<0,0,IF(CB375>CB385,CB385,CB375))","v":0},0,0,0,0,0,74.549217969000011,627.30765886099994,1400.041397659,2045.8663107420002,2437.8735723949999,2042.0996218008797,2488.6371026809998,1843.0208024661601,2308.144550553,1622.8368916919999,982.65237086299999,274.78314298599997,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B375-B388","v":1585952.5498291533},{"$f":"C375-C388","v":55631.427939123692},{"$f":"D375-D388","v":2375.7423054137071},{"$f":"E375-E388","v":2375.7423054137071},{"$f":"F375-F388","v":2182.6993797302748},{"$f":"G375-G388","v":2100.3045356993889},{"$f":"H375-H388","v":2114.4949384427618},{"$f":"I375-I388","v":2003.8097055860826},{"$f":"J375-J388","v":1989.6564540468225},{"$f":"K375-K388","v":2060.4171492380838},{"$f":"L375-L388","v":1321.3896560950363},{"$f":"M375-M388","v":3890.7028481174748},{"$f":"N375-N388","v":384.21298846409854},{"$f":"O375-O388","v":2643.8342938400178},{"$f":"P375-P388","v":0},{"$f":"Q375-Q388","v":2685.4752682103249},{"$f":"R375-R388","v":0},{"$f":"S375-S388","v":2613.0771447703028},{"$f":"T375-T388","v":987.91556576302901},{"$f":"U375-U388","v":4747.955148262251},{"$f":"V375-V388","v":2489.3685092199562},{"$f":"W375-W388","v":5883.9919815194989},{"$f":"X375-X388","v":2898.1588598090848},{"$f":"Y375-Y388","v":2705.1221506748971},{"$f":"Z375-Z388","v":2622.7706743973922},{"$f":"AA375-AA388","v":2554.5860764094705},{"$f":"AB375-AB388","v":48054.727252444689},{"$f":"AC375-AC388","v":2071.720579882639},{"$f":"AD375-AD388","v":2071.720579882639},{"$f":"AE375-AE388","v":1896.0425350393161},{"$f":"AF375-AF388","v":1831.0418509109841},{"$f":"AG375-AG388","v":1853.8953811116094},{"$f":"AH375-AH388","v":1743.2101482549301},{"$f":"AI375-AI388","v":1720.3937692584177},{"$f":"AJ375-AJ388","v":1773.7603045471249},{"$f":"AK375-AK388","v":1008.6701872976537},{"$f":"AL375-AL388","v":3517.1768159428257},{"$f":"AM375-AM388","v":0},{"$f":"AN375-AN388","v":2235.564576966261},{"$f":"AO375-AO388","v":0},{"$f":"AP375-AP388","v":2277.205551336569},{"$f":"AQ375-AQ388","v":0},{"$f":"AR375-AR388","v":2213.4911568625375},{"$f":"AS375-AS388","v":588.32957785526378},{"$f":"AT375-AT388","v":4348.3691603544858},{"$f":"AU375-AU388","v":2089.782521312191},{"$f":"AV375-AV388","v":5484.4059936117337},{"$f":"AW375-AW388","v":2507.2595238123558},{"$f":"AX375-AX388","v":2331.5961185002479},{"$f":"AY375-AY388","v":2266.6179460448175},{"$f":"AZ375-AZ388","v":2224.4729736600857},{"$f":"BA375-BA388","v":42460.556539663361},{"$f":"BB375-BB388","v":1835.2506111932607},{"$f":"BC375-BC388","v":1835.2506111932607},{"$f":"BD375-BD388","v":1673.0997755205435},{"$f":"BE375-BE388","v":1621.5970215003927},{"$f":"BF375-BF388","v":1651.2068365207147},{"$f":"BG375-BG388","v":1540.5216036640354},{"$f":"BH375-BH388","v":1510.9489398478268},{"$f":"BI375-BI388","v":1550.8175450283522},{"$f":"BJ375-BJ388","v":765.43391364468062},{"$f":"BK375-BK388","v":3226.6565686958738},{"$f":"BL375-BL388","v":0},{"$f":"BM375-BM388","v":1918.016267495474},{"$f":"BN375-BN388","v":0},{"$f":"BO375-BO388","v":1959.657241865782},{"$f":"BP375-BP388","v":0},{"$f":"BQ375-BQ388","v":1902.7020551564956},{"$f":"BR375-BR388","v":277.54047614922206},{"$f":"BS375-BS388","v":4037.5800586484438},{"$f":"BT375-BT388","v":1778.9934196061488},{"$f":"BU375-BU388","v":5173.6168919056918},{"$f":"BV375-BV388","v":2203.2260816951066},{"$f":"BW375-BW388","v":2041.0758712532963},{"$f":"BX375-BX388","v":1989.6102684372588},{"$f":"BY375-BY388","v":1967.7544806415435},{"$f":"BZ375-BZ388","v":55631.427939123692},{"$f":"CA375-CA388","v":2375.7423054137071},{"$f":"CB375-CB388","v":2375.7423054137071},{"$f":"CC375-CC388","v":2182.6993797302748},{"$f":"CD375-CD388","v":2100.3045356993889},{"$f":"CE375-CE388","v":2114.4949384427618},{"$f":"CF375-CF388","v":2003.8097055860826},{"$f":"CG375-CG388","v":1989.6564540468225},{"$f":"CH375-CH388","v":2060.4171492380838},{"$f":"CI375-CI388","v":1321.3896560950363},{"$f":"CJ375-CJ388","v":3890.7028481174748},{"$f":"CK375-CK388","v":384.21298846409854},{"$f":"CL375-CL388","v":2643.8342938400178},{"$f":"CM375-CM388","v":0},{"$f":"CN375-CN388","v":2685.4752682103249},{"$f":"CO375-CO388","v":0},{"$f":"CP375-CP388","v":2613.0771447703028},{"$f":"CQ375-CQ388","v":987.91556576302901},{"$f":"CR375-CR388","v":4747.955148262251},{"$f":"CS375-CS388","v":2489.3685092199562},{"$f":"CT375-CT388","v":5883.9919815194989},{"$f":"CU375-CU388","v":2898.1588598090848},{"$f":"CV375-CV388","v":2705.1221506748971},{"$f":"CW375-CW388","v":2622.7706743973922},{"$f":"CX375-CX388","v":2554.5860764094705}]
[]
["Summary"]
["Produced",{"$f":"B383","v":600955.59270243021},{"$f":"SUM(D392:AA392)","v":20031.853090081004},{"$f":"D383","v":0},0,0,0,0,0,0,132.54921796900001,685.30765886099994,1458.041397659,2103.8663107420002,2495.8735723949999,2605.8612213480001,2546.6371026809998,2583.2996523319998,2366.144550553,1680.8368916919999,1040.652370863,332.78314298599997,0,0,0,0,0,20031.853090081004,0,0,0,0,0,0,0,{"$f":"AJ383","v":132.54921796900001},685.30765886099994,1458.041397659,2103.8663107420002,2495.8735723949999,2605.8612213480001,2546.6371026809998,2583.2996523319998,2366.144550553,1680.8368916919999,1040.652370863,332.78314298599997,0,0,0,0,0,20031.853090081004,0,0,0,0,0,0,0,132.54921796900001,685.30765886099994,1458.041397659,2103.8663107420002,2495.8735723949999,2605.8612213480001,2546.6371026809998,{"$f":"BP383","v":2583.2996523319998},2366.144550553,1680.8368916919999,1040.652370863,332.78314298599997,0,0,0,0,0,20031.853090081004,0,0,0,0,0,0,0,132.54921796900001,685.30765886099994,1458.041397659,2103.8663107420002,2495.8735723949999,2605.8612213480001,2546.6371026809998,2583.2996523319998,2366.144550553,1680.8368916919999,1040.652370863,332.78314298599997,0,0,0,0,0]
["Used",{"$f":"B384","v":-20880},{"$f":"C384","v":-696},{"$f":"D384","v":0},0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0,0,-696,0,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0,0,-696,0,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,{"$f":"BP384","v":-58},-58,-58,-58,-58,0,0,0,0,0,-696,0,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB394+4*BA394+18*C394+BZ394*4","v":533899.00682557409},{"$f":"SUM(D394:AA394)","v":18147.812640668042},{"$f":"D388","v":0},{"$f":"E388","v":0},0,0,0,0,0,74.549217969000011,627.30765886099994,1400.041397659,2045.8663107420002,2437.8735723949999,2042.0996218008797,2488.6371026809998,1843.0208024661601,2308.144550553,1622.8368916919999,982.65237086299999,274.78314298599997,0,0,0,0,0,17307.210632620776,0,0,0,0,0,0,0,74.549217969000011,627.30765886099994,1400.041397659,2013.1200074762553,2437.8735723949999,1633.8299049271229,2488.6371026809998,1443.4348145583949,2308.144550553,1622.8368916919999,982.65237086299999,274.78314298599997,0,0,0,0,0,16354.57155009851,0,0,0,0,0,0,0,74.549217969000011,627.30765886099994,1400.041397659,1688.8183361308215,2437.8735723949999,1316.2815954563359,2488.6371026809998,1132.645712852353,{"$f":"BQ388","v":2308.144550553},1622.8368916919999,982.65237086299999,274.78314298599997,0,0,0,0,0,18147.812640668042,0,0,0,0,0,0,0,74.549217969000011,627.30765886099994,1400.041397659,2045.8663107420002,2437.8735723949999,2042.0996218008797,2488.6371026809998,1843.0208024661601,2308.144550553,1622.8368916919999,982.65237086299999,274.78314298599997,0,0,0,0,0]
["  Ponta",269665.85377036891,{"$f":"SUM(D395:AA395)","v":12257.53880774404},{"$f":"IF(D378=\"P\",D394,0)","v":0},0,0,0,0,0,0,0,0,1400.041397659,2045.8663107420002,2437.8735723949999,2042.0996218008797,2488.6371026809998,1843.0208024661601,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC395:AZ395)","v":0},{"$f":"IF(AC378=\"P\",AC394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB395:BY395)","v":0},{"$f":"IF(BB378=\"P\",BB394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA395:CX395)","v":12257.53880774404},{"$f":"IF(CA378=\"P\",CA394,0)","v":0},0,0,0,0,0,0,0,0,1400.041397659,2045.8663107420002,2437.8735723949999,2042.0996218008797,2488.6371026809998,1843.0208024661601,0,0,0,0,0,0,0,0,0]
["  Cheia",190407.27375685511,5890.2738329240001,{"$f":"IF(D378=\"C\",D394,0)","v":0},0,0,0,0,0,0,74.549217969000011,627.30765886099994,0,0,0,0,0,0,2308.144550553,1622.8368916919999,982.65237086299999,274.78314298599997,0,0,0,0,0,15205.312358131774,{"$f":"IF(AC378=\"C\",AC394,0)","v":0},0,0,0,0,0,0,0,0,0,2013.1200074762553,2437.8735723949999,1633.8299049271229,2488.6371026809998,1443.4348145583949,2308.144550553,1622.8368916919999,982.65237086299999,274.78314298599997,0,0,0,0,0,0,{"$f":"IF(BB378=\"C\",BB394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5890.2738329240001,{"$f":"IF(CA378=\"C\",CA394,0)","v":0},0,0,0,0,0,0,74.549217969000011,627.30765886099994,0,0,0,0,0,0,2308.144550553,1622.8368916919999,982.65237086299999,274.78314298599997,0,0,0,0,0]
["  Vazio",73825.879298350046,0,{"$f":"IF(D378=\"V\",D394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2101.898274489,{"$f":"IF(AC378=\"V\",AC394,0)","v":0},0,0,0,0,0,0,74.549217969000011,627.30765886099994,1400.041397659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16354.57155009851,{"$f":"IF(BB378=\"V\",BB394,0)","v":0},0,0,0,0,0,0,74.549217969000011,627.30765886099994,1400.041397659,1688.8183361308215,2437.8735723949999,1316.2815954563359,2488.6371026809998,1132.645712852353,2308.144550553,1622.8368916919999,982.65237086299999,274.78314298599997,0,0,0,0,0,0,{"$f":"IF(CA378=\"V\",CA394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D378=\"SV\",D394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC378=\"SV\",AC394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB378=\"SV\",BB394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA378=\"SV\",CA394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",46176.585876856014,1188.04044941296,{"$f":"D392+D393-D394","v":0},{"$f":"E392+E393-E394","v":0},0,0,0,0,0,0,0,0,0,0,505.76159954712034,0,682.27884986583967,0,0,0,0,0,0,0,0,0,2028.6424574602279,0,0,0,0,0,0,0,0,0,0,32.746303265744928,0,914.03131642087715,0,1081.8648377736049,0,0,0,0,0,0,0,0,0,2981.281539982494,0,0,0,0,0,0,0,0,0,0,357.04797461117869,0,1231.5796258916641,0,1392.6539394796469,{"$f":"BQ392+BQ393-BQ394","v":0},0,0,0,0,0,0,0,0,1188.0404494129616,0,0,0,0,0,0,0,0,0,0,0,0,505.76159954712034,0,682.27884986583967,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B399=0,0,B399/B392)","v":7.6838599120452586E-2},5.9307566008520274E-2,0,0,0,0,0,0,0,0,0,0,0,0,0.19408616061506614,0,0.26411138531681061,0,0,0,0,0,0,0,0,0,0.10127083342402969,0,0,0,0,0,{"$f":"IF(AH399=0,0,AH399/AH392)","v":0},0,0,0,0,1.556482134751035E-2,0,0.35075978295883803,0,0.41879184894287519,0,0,0,0,0,0,0,0,0,0.14882704693250315,0,0,0,0,0,0,0,0,0,0,0.16971039119175474,0,{"$f":"IF(BN399=0,0,BN399/BN392)","v":0.47261903888134671},0,0.539098876207593,0,0,0,0,0,0,0,0,0,5.9307566008520357E-2,0,0,0,0,0,0,0,0,0,0,0,0,0.19408616061506614,0,0.26411138531681061,0,0,0,0,{"$f":"IF(CT399=0,0,CT399/CT392)","v":0},0,0,0,0]
[]
["OCTOBER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB407+4*BA407+19*C407+BZ407*4","v":2730458.2822475131},91015.285327154081,2914.4876057012812,2747.9454568040665,2747.9454568040665,2664.674382355458,2664.674382355458,2747.9454568040665,2831.2165312526731,3081.0298485303533,3663.9272757387548,4246.824796879012,4496.6380202248374,4413.366945776228,4330.0958713276186,4413.366945776228,4330.0958713276186,4246.824796879012,4246.824796879012,4330.0958713276186,4663.1801691220526,4912.9933924678753,4663.1801691220526,4163.5545833240194,3913.7404990845789,3580.6562012901468,82823.914609605199,2652.1837211881671,2500.6303656917007,2500.6303656917007,2424.8608372319786,2424.8608372319786,2500.6303656917007,2576.4070434399337,2803.7370766846343,3334.1738209222667,3864.6105651599,4091.9289009169547,4016.1639206563668,3940.3872429081339,4016.1639206563668,3940.3872429081339,3864.6105651599,3864.6105651599,3940.3872429081339,4243.4962814793862,4470.8239871457672,4243.4962814793862,3788.8338874116671,3561.5038541669655,3258.3957177141815,76452.765321137151,2448.1695887890769,2308.2584024157263,2308.2584024157263,2238.3302082027953,2238.3302082027953,2308.2584024157263,2378.2218862522459,2588.064993862738,3077.6989116205536,3567.3328293783698,3777.1759369888605,3707.2282344520318,3637.2805319151998,3707.2282344520318,3637.2805319151998,3567.3328293783698,3567.3328293783698,3637.2805319151998,3917.0713420625225,4126.8938466631334,3917.0713420625225,3497.3720680832057,3287.5420192310453,3007.7512090837231,91015.285327154081,2914.4876057012812,2747.9454568040665,2747.9454568040665,2664.674382355458,2664.674382355458,2747.9454568040665,2831.2165312526731,3081.0298485303533,3663.9272757387548,4246.824796879012,4496.6380202248374,4413.366945776228,4330.0958713276186,4413.366945776228,4330.0958713276186,4246.824796879012,4246.824796879012,4330.0958713276186,4663.1801691220526,4912.9933924678753,4663.1801691220526,4163.5545833240194,3913.7404990845789,3580.6562012901468]
["Electric Boat Demand",{"$f":"4*AB408+4*BA408+19*C408+BZ408*4","v":558000},18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0,18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0,18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0,18000,0,0,0,0,0,0,0,0,0,3000,0,3000,0,3000,0,3000,0,3000,0,3000,0,0,0,0]
["Self-Consumption",{"$f":"4*AB409+4*BA409+19*C409+BZ409*4","v":43152},{"$f":"SUM(D409:AA409)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(AC409:AZ409)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(BB409:BY409)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"BA409","v":1392},{"$f":"BB409","v":58},{"$f":"BC409","v":58},{"$f":"BD409","v":58},{"$f":"BE409","v":58},{"$f":"BF409","v":58},{"$f":"BG409","v":58},{"$f":"BH409","v":58},{"$f":"BI409","v":58},{"$f":"BJ409","v":58},{"$f":"BK409","v":58},{"$f":"BL409","v":58},{"$f":"BM409","v":58},{"$f":"BN409","v":58},{"$f":"BO409","v":58},{"$f":"BP409","v":58},{"$f":"BQ409","v":58},{"$f":"BR409","v":58},{"$f":"BS409","v":58},{"$f":"BT409","v":58},{"$f":"BU409","v":58},{"$f":"BV409","v":58},{"$f":"BW409","v":58},{"$f":"BX409","v":58},{"$f":"BY409","v":58}]
["Demand Including Self-Consumption",{"$f":"SUM(B407:B409)","v":3331610.2822475131},110407.28532715408,2972.4876057012812,2805.9454568040665,2805.9454568040665,2722.674382355458,2722.674382355458,2805.9454568040665,2889.2165312526731,3139.0298485303533,3721.9272757387548,7304.824796879012,4554.6380202248374,7471.366945776228,4388.0958713276186,7471.366945776228,4388.0958713276186,7304.824796879012,4304.824796879012,7388.0958713276186,4721.1801691220526,7970.9933924678753,4721.1801691220526,4221.5545833240194,3971.7404990845789,3638.6562012901468,102215.9146096052,2710.1837211881671,2558.6303656917007,2558.6303656917007,2482.8608372319786,2482.8608372319786,{"$f":"SUM(AH407:AH409)","v":2558.6303656917007},2634.4070434399337,2861.7370766846343,3392.1738209222667,6922.6105651599,4149.9289009169552,7074.1639206563668,3998.3872429081339,7074.1639206563668,3998.3872429081339,6922.6105651599,3922.6105651599,6998.3872429081339,4301.4962814793862,7528.8239871457672,4301.4962814793862,3846.8338874116671,3619.5038541669655,3316.3957177141815,95844.765321137151,2506.1695887890769,2366.2584024157263,2366.2584024157263,2296.3302082027953,2296.3302082027953,2366.2584024157263,2436.2218862522459,2646.064993862738,3135.6989116205536,6625.3328293783698,3835.1759369888605,6765.2282344520318,{"$f":"SUM(BN407:BN409)","v":3695.2805319151998},6765.2282344520318,3695.2805319151998,6625.3328293783698,3625.3328293783698,6695.2805319151994,3975.0713420625225,7184.8938466631334,3975.0713420625225,3555.3720680832057,3345.5420192310453,3065.7512090837231,110407.28532715408,2972.4876057012812,2805.9454568040665,2805.9454568040665,2722.674382355458,2722.674382355458,2805.9454568040665,2889.2165312526731,3139.0298485303533,3721.9272757387548,7304.824796879012,4554.6380202248374,7471.366945776228,4388.0958713276186,7471.366945776228,4388.0958713276186,7304.824796879012,4304.824796879012,7388.0958713276186,4721.1801691220526,{"$f":"SUM(CT407:CT409)","v":7970.9933924678753},4721.1801691220526,4221.5545833240194,3971.7404990845789,3638.6562012901468]
[null,{"$f":"4*AB411+4*BA411+19*C411+BZ411*4","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(K410:V410)","v":66158.271209788349},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ410:AU410)","v":61616.657345520071},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI410:BT410)","v":58084.307737319454}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB413+4*BA413+19*C413+BZ413*4","v":919431.17658465658},29659.070212408275,830.79341446798333,830.79341446798333,830.79341446798333,664.53752947926785,498.47604868078992,664.53752947926785,830.79341446798333,830.79341446798333,1246.1901217019758,1329.2672704473703,1495.4281460423708,1661.5868289359667,1661.5868289359667,1495.4281460423708,1827.7455118295632,1827.7455118295632,1163.1107802551771,1329.2672704473703,1661.5868289359667,1661.5868289359667,1495.4281460423708,1495.4281460423708,1329.2672704473703,996.89839555729577,29659.070212408275,830.79341446798333,830.79341446798333,830.79341446798333,664.53752947926785,498.47604868078992,664.53752947926785,830.79341446798333,830.79341446798333,1246.1901217019758,1329.2672704473703,1495.4281460423708,1661.5868289359667,1661.5868289359667,1495.4281460423708,1827.7455118295632,1827.7455118295632,1163.1107802551771,1329.2672704473703,1661.5868289359667,1661.5868289359667,1495.4281460423708,1495.4281460423708,1329.2672704473703,996.89839555729577,29659.070212408275,830.79341446798333,830.79341446798333,830.79341446798333,664.53752947926785,498.47604868078992,664.53752947926785,830.79341446798333,830.79341446798333,1246.1901217019758,1329.2672704473703,1495.4281460423708,1661.5868289359667,1661.5868289359667,1495.4281460423708,1827.7455118295632,1827.7455118295632,1163.1107802551771,1329.2672704473703,1661.5868289359667,1661.5868289359667,1495.4281460423708,1495.4281460423708,1329.2672704473703,996.89839555729577,29659.070212408275,830.79341446798333,830.79341446798333,830.79341446798333,664.53752947926785,498.47604868078992,664.53752947926785,830.79341446798333,830.79341446798333,1246.1901217019758,1329.2672704473703,1495.4281460423708,1661.5868289359667,1661.5868289359667,1495.4281460423708,1827.7455118295632,1827.7455118295632,1163.1107802551771,1329.2672704473703,1661.5868289359667,1661.5868289359667,1495.4281460423708,1495.4281460423708,1329.2672704473703,996.89839555729577]
["   PV",188725.94986858379,{"$f":"SUM(D414:AA414)","v":6087.9338667285092},{"$f":"Inputs!$E$43/Inputs!$E$31*D425","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E425","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F425","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G425","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H425","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I425","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J425","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K425","v":5.6422000618429182},{"$f":"Inputs!$E$43/Inputs!$E$31*L425","v":165.88068181818178},{"$f":"Inputs!$E$43/Inputs!$E$31*M425","v":453.63288497217059},{"$f":"Inputs!$E$43/Inputs!$E$31*N425","v":655.62364718614708},{"$f":"Inputs!$E$43/Inputs!$E$31*O425","v":828.27496907854038},{"$f":"Inputs!$E$43/Inputs!$E$31*P425","v":891.46760977118117},{"$f":"Inputs!$E$43/Inputs!$E$31*Q425","v":832.78872912801478},{"$f":"Inputs!$E$43/Inputs!$E$31*R425","v":868.8988095238094},{"$f":"Inputs!$E$43/Inputs!$E$31*S425","v":698.50436765615325},{"$f":"Inputs!$E$43/Inputs!$E$31*T425","v":486.3576453308595},{"$f":"Inputs!$E$43/Inputs!$E$31*U425","v":198.60544217687072},{"$f":"Inputs!$E$43/Inputs!$E$31*V425","v":2.2568800247371672},{"$f":"Inputs!$E$43/Inputs!$E$31*W425","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X425","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y425","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z425","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA425","v":0},{"$f":"C414","v":6087.9338667285092},{"$f":"D414","v":0},{"$f":"E414","v":0},{"$f":"F414","v":0},{"$f":"G414","v":0},{"$f":"H414","v":0},{"$f":"I414","v":0},{"$f":"J414","v":0},{"$f":"K414","v":5.6422000618429182},{"$f":"L414","v":165.88068181818178},{"$f":"M414","v":453.63288497217059},{"$f":"N414","v":655.62364718614708},{"$f":"O414","v":828.27496907854038},{"$f":"P414","v":891.46760977118117},{"$f":"Q414","v":832.78872912801478},{"$f":"R414","v":868.8988095238094},{"$f":"S414","v":698.50436765615325},{"$f":"T414","v":486.3576453308595},{"$f":"U414","v":198.60544217687072},{"$f":"V414","v":2.2568800247371672},{"$f":"W414","v":0},{"$f":"X414","v":0},{"$f":"Y414","v":0},{"$f":"Z414","v":0},{"$f":"AA414","v":0},{"$f":"AB414","v":6087.9338667285092},{"$f":"AC414","v":0},{"$f":"AD414","v":0},{"$f":"AE414","v":0},{"$f":"AF414","v":0},{"$f":"AG414","v":0},{"$f":"AH414","v":0},{"$f":"AI414","v":0},{"$f":"AJ414","v":5.6422000618429182},{"$f":"AK414","v":165.88068181818178},{"$f":"AL414","v":453.63288497217059},{"$f":"AM414","v":655.62364718614708},{"$f":"AN414","v":828.27496907854038},{"$f":"AO414","v":891.46760977118117},{"$f":"AP414","v":832.78872912801478},{"$f":"AQ414","v":868.8988095238094},{"$f":"AR414","v":698.50436765615325},{"$f":"AS414","v":486.3576453308595},{"$f":"AT414","v":198.60544217687072},{"$f":"AU414","v":2.2568800247371672},{"$f":"AV414","v":0},{"$f":"AW414","v":0},{"$f":"AX414","v":0},{"$f":"AY414","v":0},{"$f":"AZ414","v":0},{"$f":"BA414","v":6087.9338667285092},{"$f":"BB414","v":0},{"$f":"BC414","v":0},{"$f":"BD414","v":0},{"$f":"BE414","v":0},{"$f":"BF414","v":0},{"$f":"BG414","v":0},{"$f":"BH414","v":0},{"$f":"BI414","v":5.6422000618429182},{"$f":"BJ414","v":165.88068181818178},{"$f":"BK414","v":453.63288497217059},{"$f":"BL414","v":655.62364718614708},{"$f":"BM414","v":828.27496907854038},{"$f":"BN414","v":891.46760977118117},{"$f":"BO414","v":832.78872912801478},{"$f":"BP414","v":868.8988095238094},{"$f":"BQ414","v":698.50436765615325},{"$f":"BR414","v":486.3576453308595},{"$f":"BS414","v":198.60544217687072},{"$f":"BT414","v":2.2568800247371672},{"$f":"BU414","v":0},{"$f":"BV414","v":0},{"$f":"BW414","v":0},{"$f":"BX414","v":0},{"$f":"BY414","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B413:B414)","v":1108157.1264532404},35747.004079136786,830.79341446798333,830.79341446798333,830.79341446798333,664.53752947926785,498.47604868078992,664.53752947926785,830.79341446798333,836.43561452982624,1412.0708035201576,1782.9001554195409,2151.0517932285179,2489.8617980145073,2553.0544387071477,2328.2168751703857,2696.6443213533726,2526.2498794857165,1649.4684255860366,1527.8727126242411,1663.8437089607039,1661.5868289359667,1495.4281460423708,1495.4281460423708,1329.2672704473703,996.89839555729577,35747.004079136786,830.79341446798333,830.79341446798333,830.79341446798333,664.53752947926785,498.47604868078992,{"$f":"SUM(AH413:AH414)","v":664.53752947926785},830.79341446798333,836.43561452982624,1412.0708035201576,1782.9001554195409,2151.0517932285179,2489.8617980145073,2553.0544387071477,2328.2168751703857,2696.6443213533726,2526.2498794857165,1649.4684255860366,1527.8727126242411,1663.8437089607039,1661.5868289359667,1495.4281460423708,1495.4281460423708,1329.2672704473703,996.89839555729577,35747.004079136786,830.79341446798333,830.79341446798333,830.79341446798333,664.53752947926785,498.47604868078992,664.53752947926785,830.79341446798333,836.43561452982624,1412.0708035201576,1782.9001554195409,2151.0517932285179,2489.8617980145073,{"$f":"SUM(BN413:BN414)","v":2553.0544387071477},2328.2168751703857,2696.6443213533726,2526.2498794857165,1649.4684255860366,1527.8727126242411,1663.8437089607039,1661.5868289359667,1495.4281460423708,1495.4281460423708,1329.2672704473703,996.89839555729577,35747.004079136786,830.79341446798333,830.79341446798333,830.79341446798333,664.53752947926785,498.47604868078992,664.53752947926785,830.79341446798333,836.43561452982624,1412.0708035201576,1782.9001554195409,2151.0517932285179,2489.8617980145073,2553.0544387071477,2328.2168751703857,2696.6443213533726,2526.2498794857165,1649.4684255860366,1527.8727126242411,1663.8437089607039,{"$f":"SUM(CT413:CT414)","v":1661.5868289359667},1495.4281460423708,1495.4281460423708,1329.2672704473703,996.89839555729577]
[null,{"$f":"4*AB416+4*BA416+19*C416+BZ416*4","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB417+4*BA417+19*C417+BZ417*4","v":377208},{"$f":"SUM(D417:AA417)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(AC417:AZ417)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(BB417:BY417)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(CA417:CX417)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507}]
["Losses",{"$f":"4*AB418+4*BA418+19*C418+BZ418*4","v":-110815.71264532405},-3574.7004079136791,{"$f":"0.1*D415*-1","v":-83.079341446798338},-83.079341446798338,-83.079341446798338,-66.453752947926787,-49.847604868078996,-66.453752947926787,-83.079341446798338,-83.643561452982624,-141.20708035201577,-178.29001554195409,-215.1051793228518,-248.98617980145073,-255.30544387071478,-232.82168751703858,-269.66443213533728,-252.62498794857166,-164.94684255860366,-152.78727126242413,-166.38437089607041,-166.15868289359668,-149.54281460423709,-149.54281460423709,-132.92672704473702,-99.689839555729577,-3574.7004079136791,{"$f":"0.1*AC415*-1","v":-83.079341446798338},-83.079341446798338,-83.079341446798338,-66.453752947926787,-49.847604868078996,-66.453752947926787,-83.079341446798338,-83.643561452982624,-141.20708035201577,-178.29001554195409,-215.1051793228518,-248.98617980145073,-255.30544387071478,-232.82168751703858,-269.66443213533728,-252.62498794857166,-164.94684255860366,-152.78727126242413,-166.38437089607041,-166.15868289359668,-149.54281460423709,-149.54281460423709,-132.92672704473702,-99.689839555729577,-3574.7004079136791,{"$f":"0.1*BB415*-1","v":-83.079341446798338},-83.079341446798338,-83.079341446798338,-66.453752947926787,-49.847604868078996,-66.453752947926787,-83.079341446798338,-83.643561452982624,-141.20708035201577,-178.29001554195409,-215.1051793228518,-248.98617980145073,-255.30544387071478,-232.82168751703858,-269.66443213533728,-252.62498794857166,-164.94684255860366,-152.78727126242413,-166.38437089607041,-166.15868289359668,-149.54281460423709,-149.54281460423709,-132.92672704473702,-99.689839555729577,-3574.7004079136791,{"$f":"0.1*CA415*-1","v":-83.079341446798338},-83.079341446798338,-83.079341446798338,-66.453752947926787,-49.847604868078996,-66.453752947926787,-83.079341446798338,-83.643561452982624,-141.20708035201577,-178.29001554195409,-215.1051793228518,-248.98617980145073,-255.30544387071478,-232.82168751703858,-269.66443213533728,-252.62498794857166,-164.94684255860366,-152.78727126242413,-166.38437089607041,-166.15868289359668,-149.54281460423709,-149.54281460423709,-132.92672704473702,-99.689839555729577]
["Net Projected Demand (Surplus)",{"$f":"4*AB419+4*BA419+19*C419+BZ419*4","v":1957060.8684395971},{"$f":"C410-C415-C417-C418","v":66066.981655930984},1717.773532680096,1551.2313837828813,1551.2313837828813,1617.5906058241169,1767.0459385427471,1700.8616802727254,1634.5024582314879,1879.2377954535098,1944.0635525706132,5193.2146570014247,2111.6914063191712,4723.4913275631716,1583.3468764911856,4868.9717581228806,1454.1159821095835,4524.1999053418667,2313.3032138515791,5506.0104299658014,2716.7208310574188,5968.5652464255054,2868.294837683919,2368.6692518858858,2268.3999556819458,2234.4476452885806,57875.610938382102,1455.4696481669819,1303.9162926705155,1303.9162926705155,1377.7770607006375,1527.2323934192677,1453.5465891603596,{"$f":"AI410-AI415-AI417-AI418","v":1379.6929704187485},1601.9450236077907,1614.3100977541249,4811.0004252823128,1706.9822870112891,4326.2883024433104,1193.6382480717009,4471.7687330030194,1064.4073536900987,4141.9856736227548,1931.0889821324672,5116.3018015463167,2297.0369434147524,5526.3958411033973,2448.6109500412526,1993.9485559735333,1916.1633107643322,1912.1871617126153,51504.461649914047,1251.4555157678917,1111.5443293945411,1111.5443293945411,1191.2464316714543,1340.7017643900845,1261.1746258843853,1181.5078132310607,1386.2729407858944,1357.8351884524118,4513.7226895007825,1392.2293230831945,4017.3526162389753,890.53153707876686,{"$f":"BO410-BO415-BO417-BO418","v":4162.8330467986843},761.30064269716456,3844.707937841225,1633.8112463509369,4813.1950905533822,1970.6120039978887,5182.4657006207635,2122.1860106243889,1702.4867366450719,1642.201475828412,1661.5426530821569,66066.981655930984,1717.773532680096,1551.2313837828813,1551.2313837828813,1617.5906058241169,1767.0459385427471,1700.8616802727254,1634.5024582314879,1879.2377954535098,1944.0635525706132,5193.2146570014247,2111.6914063191712,4723.4913275631716,1583.3468764911856,4868.9717581228806,1454.1159821095835,4524.1999053418667,2313.3032138515791,5506.0104299658014,2716.7208310574188,5968.5652464255054,{"$f":"CU410-CU415-CU417-CU418","v":2868.294837683919},2368.6692518858858,2268.3999556819458,2234.4476452885806]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D422","v":"V"},{"$f":"E422","v":"SV"},{"$f":"F422","v":"SV"},{"$f":"G422","v":"SV"},{"$f":"H422","v":"SV"},{"$f":"I422","v":"SV"},{"$f":"J422","v":"C"},{"$f":"K422","v":"C"},{"$f":"L422","v":"C"},{"$f":"M422","v":"P"},{"$f":"N422","v":"P"},{"$f":"O422","v":"P"},{"$f":"P422","v":"P"},{"$f":"Q422","v":"P"},{"$f":"R422","v":"P"},{"$f":"S422","v":"C"},{"$f":"T422","v":"C"},{"$f":"U422","v":"C"},{"$f":"V422","v":"C"},{"$f":"W422","v":"C"},{"$f":"X422","v":"C"},{"$f":"Y422","v":"C"},{"$f":"Z422","v":"C"},{"$f":"AA422","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB425+4*BA425+19*C425+BZ425*4","v":488271.77750000003},{"$f":"SUM(D425:AA425)","v":15750.702500000001},{"$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},{"$f":"'Hourly Production'!I24*1","v":14.5975},{"$f":"'Hourly Production'!J24*1","v":429.16649999999998},{"$f":"'Hourly Production'!K24*1","v":1173.6389999999999},{"$f":"'Hourly Production'!L24*1","v":1696.2294999999999},{"$f":"'Hourly Production'!M24*1","v":2142.913},{"$f":"'Hourly Production'!N24*1","v":2306.4050000000002},{"$f":"'Hourly Production'!O24*1","v":2154.5909999999999},{"$f":"'Hourly Production'!P24*1","v":2248.0149999999999},{"$f":"'Hourly Production'!Q24*1","v":1807.1704999999999},{"$f":"'Hourly Production'!R24*1","v":1258.3044999999997},{"$f":"'Hourly Production'!S24*1","v":513.83199999999999},{"$f":"'Hourly Production'!T24*1","v":5.8389999999999995},{"$f":"'Hourly Production'!U24*1","v":0},{"$f":"'Hourly Production'!V24*1","v":0},{"$f":"'Hourly Production'!W24*1","v":0},{"$f":"'Hourly Production'!X24*1","v":0},{"$f":"'Hourly Production'!Y24*1","v":0},{"$f":"SUM(AC425:AZ425)","v":15750.702500000001},{"$f":"D425","v":0},{"$f":"E425","v":0},0,0,0,0,0,14.5975,429.16649999999998,1173.6389999999999,1696.2294999999999,2142.913,2306.4050000000002,2154.5909999999999,2248.0149999999999,1807.1704999999999,1258.3044999999997,513.83199999999999,5.8389999999999995,0,0,0,{"$f":"Z425","v":0},{"$f":"AA425","v":0},{"$f":"SUM(BB425:BY425)","v":15750.702500000001},{"$f":"AC425","v":0},0,0,0,0,0,0,14.5975,429.16649999999998,1173.6389999999999,1696.2294999999999,2142.913,2306.4050000000002,2154.5909999999999,2248.0149999999999,1807.1704999999999,1258.3044999999997,513.83199999999999,5.8389999999999995,0,0,0,{"$f":"AY425","v":0},0,{"$f":"SUM(CA425:CX425)","v":15750.702500000001},{"$f":"BB425","v":0},0,0,0,0,0,0,14.5975,429.16649999999998,1173.6389999999999,1696.2294999999999,2142.913,2306.4050000000002,2154.5909999999999,2248.0149999999999,1807.1704999999999,1258.3044999999997,513.83199999999999,5.8389999999999995,0,0,0,0,0]
["AC Losses",{"$f":"4*AB426+4*BA426+19*C426+BZ426*4","v":-16608.076239884995},{"$f":"SUM(D426:AA426)","v":-535.74439483499987},{"$f":"Inputs!$E$51*D425*-1","v":0},{"$f":"Inputs!$E$51*E425*-1","v":0},{"$f":"Inputs!$E$51*F425*-1","v":0},{"$f":"Inputs!$E$51*G425*-1","v":0},{"$f":"Inputs!$E$51*H425*-1","v":0},{"$f":"Inputs!$E$51*I425*-1","v":0},{"$f":"Inputs!$E$51*J425*-1","v":0},{"$f":"Inputs!$E$51*K425*-1","v":-0.49651936499999982},{"$f":"Inputs!$E$51*L425*-1","v":-14.597669330999995},{"$f":"Inputs!$E$51*M425*-1","v":-39.920156945999985},{"$f":"Inputs!$E$51*N425*-1","v":-57.695550212999976},{"$f":"Inputs!$E$51*O425*-1","v":-72.889042781999976},{"$f":"Inputs!$E$51*P425*-1","v":-78.450059669999987},{"$f":"Inputs!$E$51*Q425*-1","v":-73.286258273999977},{"$f":"Inputs!$E$51*R425*-1","v":-76.463982209999969},{"$f":"Inputs!$E$51*S425*-1","v":-61.469097386999977},{"$f":"Inputs!$E$51*T425*-1","v":-42.79996926299998},{"$f":"Inputs!$E$51*U425*-1","v":-17.477481647999994},{"$f":"Inputs!$E$51*V425*-1","v":-0.19860774599999992},{"$f":"Inputs!$E$51*W425*-1","v":0},{"$f":"Inputs!$E$51*X425*-1","v":0},{"$f":"Inputs!$E$51*Y425*-1","v":0},{"$f":"Inputs!$E$51*Z425*-1","v":0},{"$f":"Inputs!$E$51*AA425*-1","v":0},{"$f":"SUM(AC426:AZ426)","v":-535.74439483499987},{"$f":"Inputs!$E$51*AC425*-1","v":0},{"$f":"Inputs!$E$51*AD425*-1","v":0},{"$f":"Inputs!$E$51*AE425*-1","v":0},{"$f":"Inputs!$E$51*AF425*-1","v":0},{"$f":"Inputs!$E$51*AG425*-1","v":0},{"$f":"Inputs!$E$51*AH425*-1","v":0},{"$f":"Inputs!$E$51*AI425*-1","v":0},{"$f":"Inputs!$E$51*AJ425*-1","v":-0.49651936499999982},{"$f":"Inputs!$E$51*AK425*-1","v":-14.597669330999995},{"$f":"Inputs!$E$51*AL425*-1","v":-39.920156945999985},{"$f":"Inputs!$E$51*AM425*-1","v":-57.695550212999976},{"$f":"Inputs!$E$51*AN425*-1","v":-72.889042781999976},{"$f":"Inputs!$E$51*AO425*-1","v":-78.450059669999987},{"$f":"Inputs!$E$51*AP425*-1","v":-73.286258273999977},{"$f":"Inputs!$E$51*AQ425*-1","v":-76.463982209999969},{"$f":"Inputs!$E$51*AR425*-1","v":-61.469097386999977},{"$f":"Inputs!$E$51*AS425*-1","v":-42.79996926299998},{"$f":"Inputs!$E$51*AT425*-1","v":-17.477481647999994},{"$f":"Inputs!$E$51*AU425*-1","v":-0.19860774599999992},{"$f":"Inputs!$E$51*AV425*-1","v":0},{"$f":"Inputs!$E$51*AW425*-1","v":0},{"$f":"Inputs!$E$51*AX425*-1","v":0},{"$f":"Inputs!$E$51*AY425*-1","v":0},{"$f":"Inputs!$E$51*AZ425*-1","v":0},{"$f":"SUM(BB426:BY426)","v":-535.74439483499987},{"$f":"Inputs!$E$51*BB425*-1","v":0},{"$f":"Inputs!$E$51*BC425*-1","v":0},{"$f":"Inputs!$E$51*BD425*-1","v":0},{"$f":"Inputs!$E$51*BE425*-1","v":0},{"$f":"Inputs!$E$51*BF425*-1","v":0},{"$f":"Inputs!$E$51*BG425*-1","v":0},{"$f":"Inputs!$E$51*BH425*-1","v":0},{"$f":"Inputs!$E$51*BI425*-1","v":-0.49651936499999982},{"$f":"Inputs!$E$51*BJ425*-1","v":-14.597669330999995},{"$f":"Inputs!$E$51*BK425*-1","v":-39.920156945999985},{"$f":"Inputs!$E$51*BL425*-1","v":-57.695550212999976},{"$f":"Inputs!$E$51*BM425*-1","v":-72.889042781999976},{"$f":"Inputs!$E$51*BN425*-1","v":-78.450059669999987},{"$f":"Inputs!$E$51*BO425*-1","v":-73.286258273999977},{"$f":"Inputs!$E$51*BP425*-1","v":-76.463982209999969},{"$f":"Inputs!$E$51*BQ425*-1","v":-61.469097386999977},{"$f":"Inputs!$E$51*BR425*-1","v":-42.79996926299998},{"$f":"Inputs!$E$51*BS425*-1","v":-17.477481647999994},{"$f":"Inputs!$E$51*BT425*-1","v":-0.19860774599999992},{"$f":"Inputs!$E$51*BU425*-1","v":0},{"$f":"Inputs!$E$51*BV425*-1","v":0},{"$f":"Inputs!$E$51*BW425*-1","v":0},{"$f":"Inputs!$E$51*BX425*-1","v":0},{"$f":"Inputs!$E$51*BY425*-1","v":0},{"$f":"SUM(CA426:CX426)","v":-535.74439483499987},{"$f":"Inputs!$E$51*CA425*-1","v":0},{"$f":"Inputs!$E$51*CB425*-1","v":0},{"$f":"Inputs!$E$51*CC425*-1","v":0},{"$f":"Inputs!$E$51*CD425*-1","v":0},{"$f":"Inputs!$E$51*CE425*-1","v":0},{"$f":"Inputs!$E$51*CF425*-1","v":0},{"$f":"Inputs!$E$51*CG425*-1","v":0},{"$f":"Inputs!$E$51*CH425*-1","v":-0.49651936499999982},{"$f":"Inputs!$E$51*CI425*-1","v":-14.597669330999995},{"$f":"Inputs!$E$51*CJ425*-1","v":-39.920156945999985},{"$f":"Inputs!$E$51*CK425*-1","v":-57.695550212999976},{"$f":"Inputs!$E$51*CL425*-1","v":-72.889042781999976},{"$f":"Inputs!$E$51*CM425*-1","v":-78.450059669999987},{"$f":"Inputs!$E$51*CN425*-1","v":-73.286258273999977},{"$f":"Inputs!$E$51*CO425*-1","v":-76.463982209999969},{"$f":"Inputs!$E$51*CP425*-1","v":-61.469097386999977},{"$f":"Inputs!$E$51*CQ425*-1","v":-42.79996926299998},{"$f":"Inputs!$E$51*CR425*-1","v":-17.477481647999994},{"$f":"Inputs!$E$51*CS425*-1","v":-0.19860774599999992},{"$f":"Inputs!$E$51*CT425*-1","v":0},{"$f":"Inputs!$E$51*CU425*-1","v":0},{"$f":"Inputs!$E$51*CV425*-1","v":0},{"$f":"Inputs!$E$51*CW425*-1","v":0},{"$f":"Inputs!$E$51*CX425*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB427+4*BA427+19*C427+BZ427*4","v":471663.70126011502},{"$f":"SUM(D427:AA427)","v":15214.958105165},{"$f":"D425+D426","v":0},{"$f":"E425+E426","v":0},{"$f":"F425+F426","v":0},{"$f":"G425+G426","v":0},{"$f":"H425+H426","v":0},{"$f":"I425+I426","v":0},{"$f":"J425+J426","v":0},{"$f":"K425+K426","v":14.100980635000001},{"$f":"L425+L426","v":414.56883066899996},{"$f":"M425+M426","v":1133.718843054},{"$f":"N425+N426","v":1638.533949787},{"$f":"O425+O426","v":2070.0239572179999},{"$f":"P425+P426","v":2227.9549403300002},{"$f":"Q425+Q426","v":2081.304741726},{"$f":"R425+R426","v":2171.5510177900001},{"$f":"S425+S426","v":1745.701402613},{"$f":"T425+T426","v":1215.5045307369996},{"$f":"U425+U426","v":496.35451835200001},{"$f":"V425+V426","v":5.640392254},{"$f":"W425+W426","v":0},{"$f":"X425+X426","v":0},{"$f":"Y425+Y426","v":0},{"$f":"Z425+Z426","v":0},{"$f":"AA425+AA426","v":0},{"$f":"SUM(AC427:AZ427)","v":15214.958105165},{"$f":"AC425+AC426","v":0},{"$f":"AD425+AD426","v":0},{"$f":"AE425+AE426","v":0},{"$f":"AF425+AF426","v":0},{"$f":"AG425+AG426","v":0},{"$f":"AH425+AH426","v":0},{"$f":"AI425+AI426","v":0},{"$f":"AJ425+AJ426","v":14.100980635000001},{"$f":"AK425+AK426","v":414.56883066899996},{"$f":"AL425+AL426","v":1133.718843054},{"$f":"AM425+AM426","v":1638.533949787},{"$f":"AN425+AN426","v":2070.0239572179999},{"$f":"AO425+AO426","v":2227.9549403300002},{"$f":"AP425+AP426","v":2081.304741726},{"$f":"AQ425+AQ426","v":2171.5510177900001},{"$f":"AR425+AR426","v":1745.701402613},{"$f":"AS425+AS426","v":1215.5045307369996},{"$f":"AT425+AT426","v":496.35451835200001},{"$f":"AU425+AU426","v":5.640392254},{"$f":"AV425+AV426","v":0},{"$f":"AW425+AW426","v":0},{"$f":"AX425+AX426","v":0},{"$f":"AY425+AY426","v":0},{"$f":"AZ425+AZ426","v":0},15214.958105165,{"$f":"BB425+BB426","v":0},{"$f":"BC425+BC426","v":0},{"$f":"BD425+BD426","v":0},{"$f":"BE425+BE426","v":0},{"$f":"BF425+BF426","v":0},{"$f":"BG425+BG426","v":0},{"$f":"BH425+BH426","v":0},{"$f":"BI425+BI426","v":14.100980635000001},{"$f":"BJ425+BJ426","v":414.56883066899996},{"$f":"BK425+BK426","v":1133.718843054},{"$f":"BL425+BL426","v":1638.533949787},{"$f":"BM425+BM426","v":2070.0239572179999},{"$f":"BN425+BN426","v":2227.9549403300002},{"$f":"BO425+BO426","v":2081.304741726},{"$f":"BP425+BP426","v":2171.5510177900001},{"$f":"BQ425+BQ426","v":1745.701402613},{"$f":"BR425+BR426","v":1215.5045307369996},{"$f":"BS425+BS426","v":496.35451835200001},{"$f":"BT425+BT426","v":5.640392254},{"$f":"BU425+BU426","v":0},{"$f":"BV425+BV426","v":0},{"$f":"BW425+BW426","v":0},{"$f":"BX425+BX426","v":0},{"$f":"BY425+BY426","v":0},15214.958105165,{"$f":"CA425+CA426","v":0},{"$f":"CB425+CB426","v":0},{"$f":"CC425+CC426","v":0},{"$f":"CD425+CD426","v":0},{"$f":"CE425+CE426","v":0},{"$f":"CF425+CF426","v":0},{"$f":"CG425+CG426","v":0},{"$f":"CH425+CH426","v":14.100980635000001},{"$f":"CI425+CI426","v":414.56883066899996},{"$f":"CJ425+CJ426","v":1133.718843054},{"$f":"CK425+CK426","v":1638.533949787},{"$f":"CL425+CL426","v":2070.0239572179999},{"$f":"CM425+CM426","v":2227.9549403300002},{"$f":"CN425+CN426","v":2081.304741726},{"$f":"CO425+CO426","v":2171.5510177900001},{"$f":"CP425+CP426","v":1745.701402613},{"$f":"CQ425+CQ426","v":1215.5045307369996},{"$f":"CR425+CR426","v":496.35451835200001},{"$f":"CS425+CS426","v":5.640392254},{"$f":"CT425+CT426","v":0},{"$f":"CU425+CU426","v":0},{"$f":"CV425+CV426","v":0},{"$f":"CW425+CW426","v":0},{"$f":"CX425+CX426","v":0}]
["PV Production used internally",{"$f":"4*AB428+4*BA428+19*C428+BZ428*4","v":-18591.982559558997},{"$f":"SUM(D428:AA428)","v":-599.74137288899999},{"$f":"IF(D427>Inputs!$E$81,Inputs!$E$81,D427)*-1","v":0},{"$f":"IF(E427>Inputs!$E$81,Inputs!$E$81,E427)*-1","v":0},{"$f":"IF(F427>Inputs!$E$81,Inputs!$E$81,F427)*-1","v":0},{"$f":"IF(G427>Inputs!$E$81,Inputs!$E$81,G427)*-1","v":0},{"$f":"IF(H427>Inputs!$E$81,Inputs!$E$81,H427)*-1","v":0},{"$f":"IF(I427>Inputs!$E$81,Inputs!$E$81,I427)*-1","v":0},{"$f":"IF(J427>Inputs!$E$81,Inputs!$E$81,J427)*-1","v":0},{"$f":"IF(K427>Inputs!$E$81,Inputs!$E$81,K427)*-1","v":-14.100980635000001},{"$f":"IF(L427>Inputs!$E$81,Inputs!$E$81,L427)*-1","v":-58},{"$f":"IF(M427>Inputs!$E$81,Inputs!$E$81,M427)*-1","v":-58},{"$f":"IF(N427>Inputs!$E$81,Inputs!$E$81,N427)*-1","v":-58},{"$f":"IF(O427>Inputs!$E$81,Inputs!$E$81,O427)*-1","v":-58},{"$f":"IF(P427>Inputs!$E$81,Inputs!$E$81,P427)*-1","v":-58},{"$f":"IF(Q427>Inputs!$E$81,Inputs!$E$81,Q427)*-1","v":-58},{"$f":"IF(R427>Inputs!$E$81,Inputs!$E$81,R427)*-1","v":-58},{"$f":"IF(S427>Inputs!$E$81,Inputs!$E$81,S427)*-1","v":-58},{"$f":"IF(T427>Inputs!$E$81,Inputs!$E$81,T427)*-1","v":-58},{"$f":"IF(U427>Inputs!$E$81,Inputs!$E$81,U427)*-1","v":-58},{"$f":"IF(V427>Inputs!$E$81,Inputs!$E$81,V427)*-1","v":-5.640392254},{"$f":"IF(W427>Inputs!$E$81,Inputs!$E$81,W427)*-1","v":0},{"$f":"IF(X427>Inputs!$E$81,Inputs!$E$81,X427)*-1","v":0},{"$f":"IF(Y427>Inputs!$E$81,Inputs!$E$81,Y427)*-1","v":0},{"$f":"IF(Z427>Inputs!$E$81,Inputs!$E$81,Z427)*-1","v":0},{"$f":"IF(AA427>Inputs!$E$81,Inputs!$E$81,AA427)*-1","v":0},{"$f":"SUM(AC428:AZ428)","v":-599.74137288899999},{"$f":"IF(AC427>Inputs!$E$81,Inputs!$E$81,AC427)*-1","v":0},{"$f":"IF(AD427>Inputs!$E$81,Inputs!$E$81,AD427)*-1","v":0},{"$f":"IF(AE427>Inputs!$E$81,Inputs!$E$81,AE427)*-1","v":0},{"$f":"IF(AF427>Inputs!$E$81,Inputs!$E$81,AF427)*-1","v":0},{"$f":"IF(AG427>Inputs!$E$81,Inputs!$E$81,AG427)*-1","v":0},{"$f":"IF(AH427>Inputs!$E$81,Inputs!$E$81,AH427)*-1","v":0},{"$f":"IF(AI427>Inputs!$E$81,Inputs!$E$81,AI427)*-1","v":0},{"$f":"IF(AJ427>Inputs!$E$81,Inputs!$E$81,AJ427)*-1","v":-14.100980635000001},{"$f":"IF(AK427>Inputs!$E$81,Inputs!$E$81,AK427)*-1","v":-58},{"$f":"IF(AL427>Inputs!$E$81,Inputs!$E$81,AL427)*-1","v":-58},{"$f":"IF(AM427>Inputs!$E$81,Inputs!$E$81,AM427)*-1","v":-58},{"$f":"IF(AN427>Inputs!$E$81,Inputs!$E$81,AN427)*-1","v":-58},{"$f":"IF(AO427>Inputs!$E$81,Inputs!$E$81,AO427)*-1","v":-58},{"$f":"IF(AP427>Inputs!$E$81,Inputs!$E$81,AP427)*-1","v":-58},{"$f":"IF(AQ427>Inputs!$E$81,Inputs!$E$81,AQ427)*-1","v":-58},{"$f":"IF(AR427>Inputs!$E$81,Inputs!$E$81,AR427)*-1","v":-58},{"$f":"IF(AS427>Inputs!$E$81,Inputs!$E$81,AS427)*-1","v":-58},{"$f":"IF(AT427>Inputs!$E$81,Inputs!$E$81,AT427)*-1","v":-58},{"$f":"IF(AU427>Inputs!$E$81,Inputs!$E$81,AU427)*-1","v":-5.640392254},{"$f":"IF(AV427>Inputs!$E$81,Inputs!$E$81,AV427)*-1","v":0},{"$f":"IF(AW427>Inputs!$E$81,Inputs!$E$81,AW427)*-1","v":0},{"$f":"IF(AX427>Inputs!$E$81,Inputs!$E$81,AX427)*-1","v":0},{"$f":"IF(AY427>Inputs!$E$81,Inputs!$E$81,AY427)*-1","v":0},{"$f":"IF(AZ427>Inputs!$E$81,Inputs!$E$81,AZ427)*-1","v":0},{"$f":"SUM(BB428:BY428)","v":-599.74137288899999},{"$f":"IF(BB427>Inputs!$E$81,Inputs!$E$81,BB427)*-1","v":0},{"$f":"IF(BC427>Inputs!$E$81,Inputs!$E$81,BC427)*-1","v":0},{"$f":"IF(BD427>Inputs!$E$81,Inputs!$E$81,BD427)*-1","v":0},{"$f":"IF(BE427>Inputs!$E$81,Inputs!$E$81,BE427)*-1","v":0},{"$f":"IF(BF427>Inputs!$E$81,Inputs!$E$81,BF427)*-1","v":0},{"$f":"IF(BG427>Inputs!$E$81,Inputs!$E$81,BG427)*-1","v":0},{"$f":"IF(BH427>Inputs!$E$81,Inputs!$E$81,BH427)*-1","v":0},{"$f":"IF(BI427>Inputs!$E$81,Inputs!$E$81,BI427)*-1","v":-14.100980635000001},{"$f":"IF(BJ427>Inputs!$E$81,Inputs!$E$81,BJ427)*-1","v":-58},{"$f":"IF(BK427>Inputs!$E$81,Inputs!$E$81,BK427)*-1","v":-58},{"$f":"IF(BL427>Inputs!$E$81,Inputs!$E$81,BL427)*-1","v":-58},{"$f":"IF(BM427>Inputs!$E$81,Inputs!$E$81,BM427)*-1","v":-58},{"$f":"IF(BN427>Inputs!$E$81,Inputs!$E$81,BN427)*-1","v":-58},{"$f":"IF(BO427>Inputs!$E$81,Inputs!$E$81,BO427)*-1","v":-58},{"$f":"IF(BP427>Inputs!$E$81,Inputs!$E$81,BP427)*-1","v":-58},{"$f":"IF(BQ427>Inputs!$E$81,Inputs!$E$81,BQ427)*-1","v":-58},{"$f":"IF(BR427>Inputs!$E$81,Inputs!$E$81,BR427)*-1","v":-58},{"$f":"IF(BS427>Inputs!$E$81,Inputs!$E$81,BS427)*-1","v":-58},{"$f":"IF(BT427>Inputs!$E$81,Inputs!$E$81,BT427)*-1","v":-5.640392254},{"$f":"IF(BU427>Inputs!$E$81,Inputs!$E$81,BU427)*-1","v":0},{"$f":"IF(BV427>Inputs!$E$81,Inputs!$E$81,BV427)*-1","v":0},{"$f":"IF(BW427>Inputs!$E$81,Inputs!$E$81,BW427)*-1","v":0},{"$f":"IF(BX427>Inputs!$E$81,Inputs!$E$81,BX427)*-1","v":0},{"$f":"IF(BY427>Inputs!$E$81,Inputs!$E$81,BY427)*-1","v":0},{"$f":"SUM(CA428:CX428)","v":-599.74137288899999},{"$f":"IF(CA427>Inputs!$E$81,Inputs!$E$81,CA427)*-1","v":0},{"$f":"IF(CB427>Inputs!$E$81,Inputs!$E$81,CB427)*-1","v":0},{"$f":"IF(CC427>Inputs!$E$81,Inputs!$E$81,CC427)*-1","v":0},{"$f":"IF(CD427>Inputs!$E$81,Inputs!$E$81,CD427)*-1","v":0},{"$f":"IF(CE427>Inputs!$E$81,Inputs!$E$81,CE427)*-1","v":0},{"$f":"IF(CF427>Inputs!$E$81,Inputs!$E$81,CF427)*-1","v":0},{"$f":"IF(CG427>Inputs!$E$81,Inputs!$E$81,CG427)*-1","v":0},{"$f":"IF(CH427>Inputs!$E$81,Inputs!$E$81,CH427)*-1","v":-14.100980635000001},{"$f":"IF(CI427>Inputs!$E$81,Inputs!$E$81,CI427)*-1","v":-58},{"$f":"IF(CJ427>Inputs!$E$81,Inputs!$E$81,CJ427)*-1","v":-58},{"$f":"IF(CK427>Inputs!$E$81,Inputs!$E$81,CK427)*-1","v":-58},{"$f":"IF(CL427>Inputs!$E$81,Inputs!$E$81,CL427)*-1","v":-58},{"$f":"IF(CM427>Inputs!$E$81,Inputs!$E$81,CM427)*-1","v":-58},{"$f":"IF(CN427>Inputs!$E$81,Inputs!$E$81,CN427)*-1","v":-58},{"$f":"IF(CO427>Inputs!$E$81,Inputs!$E$81,CO427)*-1","v":-58},{"$f":"IF(CP427>Inputs!$E$81,Inputs!$E$81,CP427)*-1","v":-58},{"$f":"IF(CQ427>Inputs!$E$81,Inputs!$E$81,CQ427)*-1","v":-58},{"$f":"IF(CR427>Inputs!$E$81,Inputs!$E$81,CR427)*-1","v":-58},{"$f":"IF(CS427>Inputs!$E$81,Inputs!$E$81,CS427)*-1","v":-5.640392254},{"$f":"IF(CT427>Inputs!$E$81,Inputs!$E$81,CT427)*-1","v":0},{"$f":"IF(CU427>Inputs!$E$81,Inputs!$E$81,CU427)*-1","v":0},{"$f":"IF(CV427>Inputs!$E$81,Inputs!$E$81,CV427)*-1","v":0},{"$f":"IF(CW427>Inputs!$E$81,Inputs!$E$81,CW427)*-1","v":0},{"$f":"IF(CX427>Inputs!$E$81,Inputs!$E$81,CX427)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB429+4*BA429+19*C429+BZ429*4","v":453071.71870055597},{"$f":"SUM(D429:AA429)","v":14615.216732276},{"$f":"D427+D428","v":0},{"$f":"E427+E428","v":0},0,0,0,0,0,0,356.56883066899996,1075.718843054,1580.533949787,2012.0239572179999,2169.9549403300002,2023.304741726,2113.5510177900001,1687.701402613,1157.5045307369996,438.35451835200001,0,0,0,0,0,0,{"$f":"SUM(AC429:AZ429)","v":14615.216732276},{"$f":"AC427+AC428","v":0},{"$f":"AD427+AD428","v":0},0,0,0,0,0,0,356.56883066899996,1075.718843054,1580.533949787,2012.0239572179999,2169.9549403300002,2023.304741726,2113.5510177900001,1687.701402613,1157.5045307369996,438.35451835200001,0,0,0,0,0,0,{"$f":"SUM(BB429:BY429)","v":14615.216732276},{"$f":"BB427+BB428","v":0},{"$f":"BC427+BC428","v":0},0,0,0,0,0,0,356.56883066899996,1075.718843054,1580.533949787,2012.0239572179999,2169.9549403300002,2023.304741726,2113.5510177900001,1687.701402613,1157.5045307369996,438.35451835200001,0,0,0,0,0,0,{"$f":"SUM(CA429:CX429)","v":14615.216732276},{"$f":"CA427+CA428","v":0},{"$f":"CB427+CB428","v":0},0,0,0,0,0,0,356.56883066899996,1075.718843054,1580.533949787,2012.0239572179999,2169.9549403300002,2023.304741726,2113.5510177900001,1687.701402613,1157.5045307369996,438.35451835200001,0,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB432+4*BA432+19*C432+BZ432*4","v":405030.97236598947},{"$f":"SUM(D432:AA432)","v":13369.173632756771},{"$f":"IF(D419<0,0,IF(D419>D429,D429,D419))","v":0},{"$f":"IF(E419<0,0,IF(E419>E429,E429,E419))","v":0},0,0,0,0,0,0,356.56883066899996,1075.718843054,1580.533949787,2012.0239572179999,1583.3468764911856,2023.304741726,1454.1159821095835,1687.701402613,1157.5045307369996,438.35451835200001,0,0,0,0,0,0,{"$f":"SUM(AC432:AZ432)","v":12589.756375917801},{"$f":"IF(AC419<0,0,IF(AC419>AC429,AC429,AC419))","v":0},{"$f":"IF(AD419<0,0,IF(AD419>AD429,AD429,AD419))","v":0},0,0,0,0,0,0,356.56883066899996,1075.718843054,1580.533949787,2012.0239572179999,1193.6382480717009,2023.304741726,1064.4073536900987,1687.701402613,1157.5045307369996,438.35451835200001,0,0,0,0,0,0,{"$f":"SUM(BB432:BY432)","v":11795.238327228126},{"$f":"IF(BB419<0,0,IF(BB419>BB429,BB429,BB419))","v":0},0,0,0,0,0,0,0,356.56883066899996,1075.718843054,1392.2293230831945,2012.0239572179999,890.53153707876686,2023.304741726,761.30064269716456,1687.701402613,1157.5045307369996,438.35451835200001,0,0,0,0,0,0,{"$f":"SUM(CA432:CX432)","v":13369.173632756771},{"$f":"IF(CA419<0,0,IF(CA419>CA429,CA429,CA419))","v":0},{"$f":"IF(CB419<0,0,IF(CB419>CB429,CB429,CB419))","v":0},0,0,0,0,0,0,356.56883066899996,1075.718843054,1580.533949787,2012.0239572179999,1583.3468764911856,2023.304741726,1454.1159821095835,1687.701402613,1157.5045307369996,438.35451835200001,0,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B419-B432","v":1552029.8960736077},{"$f":"C419-C432","v":52697.808023174213},{"$f":"D419-D432","v":1717.773532680096},{"$f":"E419-E432","v":1551.2313837828813},{"$f":"F419-F432","v":1551.2313837828813},{"$f":"G419-G432","v":1617.5906058241169},{"$f":"H419-H432","v":1767.0459385427471},{"$f":"I419-I432","v":1700.8616802727254},{"$f":"J419-J432","v":1634.5024582314879},{"$f":"K419-K432","v":1879.2377954535098},{"$f":"L419-L432","v":1587.4947219016133},{"$f":"M419-M432","v":4117.4958139474247},{"$f":"N419-N432","v":531.15745653217118},{"$f":"O419-O432","v":2711.4673703451717},{"$f":"P419-P432","v":0},{"$f":"Q419-Q432","v":2845.6670163968806},{"$f":"R419-R432","v":0},{"$f":"S419-S432","v":2836.4985027288667},{"$f":"T419-T432","v":1155.7986831145795},{"$f":"U419-U432","v":5067.6559116138014},{"$f":"V419-V432","v":2716.7208310574188},{"$f":"W419-W432","v":5968.5652464255054},{"$f":"X419-X432","v":2868.294837683919},{"$f":"Y419-Y432","v":2368.6692518858858},{"$f":"Z419-Z432","v":2268.3999556819458},{"$f":"AA419-AA432","v":2234.4476452885806},{"$f":"AB419-AB432","v":45285.854562464301},{"$f":"AC419-AC432","v":1455.4696481669819},{"$f":"AD419-AD432","v":1303.9162926705155},{"$f":"AE419-AE432","v":1303.9162926705155},{"$f":"AF419-AF432","v":1377.7770607006375},{"$f":"AG419-AG432","v":1527.2323934192677},{"$f":"AH419-AH432","v":1453.5465891603596},{"$f":"AI419-AI432","v":1379.6929704187485},{"$f":"AJ419-AJ432","v":1601.9450236077907},{"$f":"AK419-AK432","v":1257.7412670851249},{"$f":"AL419-AL432","v":3735.2815822283128},{"$f":"AM419-AM432","v":126.44833722428916},{"$f":"AN419-AN432","v":2314.2643452253105},{"$f":"AO419-AO432","v":0},{"$f":"AP419-AP432","v":2448.4639912770194},{"$f":"AQ419-AQ432","v":0},{"$f":"AR419-AR432","v":2454.2842710097548},{"$f":"AS419-AS432","v":773.58445139546757},{"$f":"AT419-AT432","v":4677.9472831943167},{"$f":"AU419-AU432","v":2297.0369434147524},{"$f":"AV419-AV432","v":5526.3958411033973},{"$f":"AW419-AW432","v":2448.6109500412526},{"$f":"AX419-AX432","v":1993.9485559735333},{"$f":"AY419-AY432","v":1916.1633107643322},{"$f":"AZ419-AZ432","v":1912.1871617126153},{"$f":"BA419-BA432","v":39709.223322685924},{"$f":"BB419-BB432","v":1251.4555157678917},{"$f":"BC419-BC432","v":1111.5443293945411},{"$f":"BD419-BD432","v":1111.5443293945411},{"$f":"BE419-BE432","v":1191.2464316714543},{"$f":"BF419-BF432","v":1340.7017643900845},{"$f":"BG419-BG432","v":1261.1746258843853},{"$f":"BH419-BH432","v":1181.5078132310607},{"$f":"BI419-BI432","v":1386.2729407858944},{"$f":"BJ419-BJ432","v":1001.2663577834119},{"$f":"BK419-BK432","v":3438.0038464467825},{"$f":"BL419-BL432","v":0},{"$f":"BM419-BM432","v":2005.3286590209755},{"$f":"BN419-BN432","v":0},{"$f":"BO419-BO432","v":2139.5283050726844},{"$f":"BP419-BP432","v":0},{"$f":"BQ419-BQ432","v":2157.0065352282249},{"$f":"BR419-BR432","v":476.30671561393729},{"$f":"BS419-BS432","v":4374.8405722013822},{"$f":"BT419-BT432","v":1970.6120039978887},{"$f":"BU419-BU432","v":5182.4657006207635},{"$f":"BV419-BV432","v":2122.1860106243889},{"$f":"BW419-BW432","v":1702.4867366450719},{"$f":"BX419-BX432","v":1642.201475828412},{"$f":"BY419-BY432","v":1661.5426530821569},{"$f":"BZ419-BZ432","v":52697.808023174213},{"$f":"CA419-CA432","v":1717.773532680096},{"$f":"CB419-CB432","v":1551.2313837828813},{"$f":"CC419-CC432","v":1551.2313837828813},{"$f":"CD419-CD432","v":1617.5906058241169},{"$f":"CE419-CE432","v":1767.0459385427471},{"$f":"CF419-CF432","v":1700.8616802727254},{"$f":"CG419-CG432","v":1634.5024582314879},{"$f":"CH419-CH432","v":1879.2377954535098},{"$f":"CI419-CI432","v":1587.4947219016133},{"$f":"CJ419-CJ432","v":4117.4958139474247},{"$f":"CK419-CK432","v":531.15745653217118},{"$f":"CL419-CL432","v":2711.4673703451717},{"$f":"CM419-CM432","v":0},{"$f":"CN419-CN432","v":2845.6670163968806},{"$f":"CO419-CO432","v":0},{"$f":"CP419-CP432","v":2836.4985027288667},{"$f":"CQ419-CQ432","v":1155.7986831145795},{"$f":"CR419-CR432","v":5067.6559116138014},{"$f":"CS419-CS432","v":2716.7208310574188},{"$f":"CT419-CT432","v":5968.5652464255054},{"$f":"CU419-CU432","v":2868.294837683919},{"$f":"CV419-CV432","v":2368.6692518858858},{"$f":"CW419-CW432","v":2268.3999556819458},{"$f":"CX419-CX432","v":2234.4476452885806}]
[]
["Summary"]
["Produced",{"$f":"B427","v":471663.70126011502},{"$f":"SUM(D436:AA436)","v":15214.958105165},{"$f":"D427","v":0},0,0,0,0,0,0,14.100980635000001,414.56883066899996,1133.718843054,1638.533949787,2070.0239572179999,2227.9549403300002,2081.304741726,2171.5510177900001,1745.701402613,1215.5045307369996,496.35451835200001,5.640392254,0,0,0,0,0,15214.958105165,0,0,0,0,0,0,0,{"$f":"AJ427","v":14.100980635000001},414.56883066899996,1133.718843054,1638.533949787,2070.0239572179999,2227.9549403300002,2081.304741726,2171.5510177900001,1745.701402613,1215.5045307369996,496.35451835200001,5.640392254,0,0,0,0,0,15214.958105165,0,0,0,0,0,0,0,14.100980635000001,414.56883066899996,1133.718843054,1638.533949787,2070.0239572179999,2227.9549403300002,2081.304741726,{"$f":"BP427","v":2171.5510177900001},1745.701402613,1215.5045307369996,496.35451835200001,5.640392254,0,0,0,0,0,15214.958105165,0,0,0,0,0,0,0,14.100980635000001,414.56883066899996,1133.718843054,1638.533949787,2070.0239572179999,2227.9549403300002,2081.304741726,2171.5510177900001,1745.701402613,1215.5045307369996,496.35451835200001,5.640392254,0,0,0,0,0]
["Used",{"$f":"B428","v":-18591.982559558997},{"$f":"C428","v":-599.74137288899999},{"$f":"D428","v":0},0,0,0,0,0,0,-14.100980635000001,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-5.640392254,0,0,0,0,0,-599.74137288899999,0,0,0,0,0,0,0,-14.100980635000001,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-5.640392254,0,0,0,0,0,-599.74137288899999,0,0,0,0,0,0,0,-14.100980635000001,-58,-58,-58,-58,-58,-58,{"$f":"BP428","v":-58},-58,-58,-58,-5.640392254,0,0,0,0,0,-599.74137288899999,0,0,0,0,0,0,0,-14.100980635000001,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,-5.640392254,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB438+4*BA438+19*C438+BZ438*4","v":405030.97236598947},{"$f":"SUM(D438:AA438)","v":13369.173632756771},{"$f":"D432","v":0},{"$f":"E432","v":0},0,0,0,0,0,0,356.56883066899996,1075.718843054,1580.533949787,2012.0239572179999,1583.3468764911856,2023.304741726,1454.1159821095835,1687.701402613,1157.5045307369996,438.35451835200001,0,0,0,0,0,0,12589.756375917801,0,0,0,0,0,0,0,0,356.56883066899996,1075.718843054,1580.533949787,2012.0239572179999,1193.6382480717009,2023.304741726,1064.4073536900987,1687.701402613,1157.5045307369996,438.35451835200001,0,0,0,0,0,0,11795.238327228126,0,0,0,0,0,0,0,0,356.56883066899996,1075.718843054,1392.2293230831945,2012.0239572179999,890.53153707876686,2023.304741726,761.30064269716456,{"$f":"BQ432","v":1687.701402613},1157.5045307369996,438.35451835200001,0,0,0,0,0,0,13369.173632756771,0,0,0,0,0,0,0,0,356.56883066899996,1075.718843054,1580.533949787,2012.0239572179999,1583.3468764911856,2023.304741726,1454.1159821095835,1687.701402613,1157.5045307369996,438.35451835200001,0,0,0,0,0,0]
["  Ponta",223768.02005887264,{"$f":"SUM(D439:AA439)","v":9729.0443503857678},{"$f":"IF(D422=\"P\",D438,0)","v":0},0,0,0,0,0,0,0,0,1075.718843054,1580.533949787,2012.0239572179999,1583.3468764911856,2023.304741726,1454.1159821095835,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC439:AZ439)","v":0},{"$f":"IF(AC422=\"P\",AC438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB439:BY439)","v":0},{"$f":"IF(BB422=\"P\",BB438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA439:CX439)","v":9729.0443503857678},{"$f":"IF(CA422=\"P\",CA438,0)","v":0},0,0,0,0,0,0,0,0,1075.718843054,1580.533949787,2012.0239572179999,1583.3468764911856,2023.304741726,1454.1159821095835,0,0,0,0,0,0,0,0,0]
["  Cheia",128352.84830331219,3640.1292823709996,{"$f":"IF(D422=\"C\",D438,0)","v":0},0,0,0,0,0,0,0,356.56883066899996,0,0,0,0,0,0,1687.701402613,1157.5045307369996,438.35451835200001,0,0,0,0,0,0,11157.468702194799,{"$f":"IF(AC422=\"C\",AC438,0)","v":0},0,0,0,0,0,0,0,0,0,1580.533949787,2012.0239572179999,1193.6382480717009,2023.304741726,1064.4073536900987,1687.701402613,1157.5045307369996,438.35451835200001,0,0,0,0,0,0,0,{"$f":"IF(BB422=\"C\",BB438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3640.1292823709996,{"$f":"IF(CA422=\"C\",CA438,0)","v":0},0,0,0,0,0,0,0,356.56883066899996,0,0,0,0,0,0,1687.701402613,1157.5045307369996,438.35451835200001,0,0,0,0,0,0]
["  Vazio",52910.104003804503,0,{"$f":"IF(D422=\"V\",D438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1432.2876737229999,{"$f":"IF(AC422=\"V\",AC438,0)","v":0},0,0,0,0,0,0,0,356.56883066899996,1075.718843054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11795.238327228126,{"$f":"IF(BB422=\"V\",BB438,0)","v":0},0,0,0,0,0,0,0,356.56883066899996,1075.718843054,1392.2293230831945,2012.0239572179999,890.53153707876686,2023.304741726,761.30064269716456,1687.701402613,1157.5045307369996,438.35451835200001,0,0,0,0,0,0,0,{"$f":"IF(CA422=\"V\",CA438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D422=\"SV\",D438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC422=\"SV\",AC438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB422=\"SV\",BB438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA422=\"SV\",CA438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",48040.746334566604,1246.0430995192312,{"$f":"D436+D437-D438","v":0},{"$f":"E436+E437-E438","v":0},0,0,0,0,0,0,0,0,0,0,586.60806383881459,0,659.4350356804166,0,0,0,0,0,0,0,0,0,2025.4603563581986,0,0,0,0,0,0,0,0,0,0,0,0,976.31669225829933,0,1049.1436640999013,0,0,0,0,0,0,0,0,0,2819.9784050478738,0,0,0,0,0,0,0,0,0,0,188.30462670380552,0,1279.4234032512334,0,1352.2503750928354,{"$f":"BQ436+BQ437-BQ438","v":0},0,0,0,0,0,0,0,0,1246.0430995192291,0,0,0,0,0,0,0,0,0,0,0,0,586.60806383881459,0,659.4350356804166,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B443=0,0,B443/B436)","v":0.10185381280395138},8.1895927080879616E-2,0,0,0,0,0,0,0,0,0,0,0,0,0.26329440206359261,0,0.30367006359884069,0,0,0,0,0,0,0,0,0,0.13312296638336577,0,0,0,0,0,{"$f":"IF(AH443=0,0,AH443/AH436)","v":0},0,0,0,0,0,0,0.43821204575784162,0,0.48313102271371955,0,0,0,0,0,0,0,0,0,0.18534250213219974,0,0,0,0,0,0,0,0,0,0,0.11492262746724537,0,{"$f":"IF(BN443=0,0,BN443/BN436)","v":0.57425910196448038},0,0.62271176869195932,0,0,0,0,0,0,0,0,0,8.1895927080879491E-2,0,0,0,0,0,0,0,0,0,0,0,0,0.26329440206359261,0,0.30367006359884069,0,0,0,0,{"$f":"IF(CT443=0,0,CT443/CT436)","v":0},0,0,0,0]
[]
["NOVEMBER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"5*AB451+5*BA451+16*C451+BZ451*4","v":2570664.6149706328},89414.432756391921,2863.2168672746411,2699.6168409808283,2699.6168409808283,2617.8067482828405,2617.8067482828405,2699.6168409808283,2781.4196700505158,3026.8185646660054,3599.4842788889059,4172.1295050757763,4417.5488877272919,4335.7424268434543,4253.9359659596139,4335.7424268434543,4253.9359659596139,4172.1295050757763,4172.1295050757763,4253.9359659596139,4581.161809494969,4826.5893058481988,4581.161809494969,4090.3047970996918,3844.9036615404198,3517.6778180050665,81367.095407488654,2605.5345850723256,2456.6388254828607,2456.6388254828607,2382.2041409373842,2382.2041409373842,2456.6388254828607,2531.0918997459703,2754.4286735642218,3275.5306937889027,3796.6378496189559,4019.9515552580147,3945.5256084275434,3871.0817290232494,3945.5256084275434,3871.0817290232494,3796.6378496189559,3796.6378496189559,3871.0817290232494,4168.8456437499108,4392.1888848533017,4168.8456437499108,3722.1939702146628,3498.8623320017832,3201.0868143846105,75108.096561070226,2405.1099499848588,2267.6750957000099,2267.6750957000099,2198.9565432805457,2198.9565432805457,2267.6750957000099,2336.3925228424337,2542.5334765828229,3023.5667942666805,3504.5853197558149,3710.7410656909246,3642.0236385485014,3573.3062114060772,3642.0236385485014,3573.3062114060772,3504.5853197558149,3504.5853197558149,3573.3062114060772,3848.1622530581089,4054.3282014030483,3848.1622530581089,3435.871357121227,3229.7190756939535,2954.8493671242559,89414.432756391921,2863.2168672746411,2699.6168409808283,2699.6168409808283,2617.8067482828405,2617.8067482828405,2699.6168409808283,2781.4196700505158,3026.8185646660054,3599.4842788889059,4172.1295050757763,4417.5488877272919,4335.7424268434543,4253.9359659596139,4335.7424268434543,4253.9359659596139,4172.1295050757763,4172.1295050757763,4253.9359659596139,4581.161809494969,4826.5893058481988,4581.161809494969,4090.3047970996918,3844.9036615404198,3517.6778180050665]
["Electric Boat Demand",{"$f":"5*AB452+5*BA452+16*C452+BZ452*4","v":360000},12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0,12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0,12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0,12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0]
["Self-Consumption",{"$f":"5*AB453+5*BA453+16*C453+BZ453*4","v":41760},{"$f":"SUM(D453:AA453)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(AC453:AZ453)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(BB453:BY453)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"BA453","v":1392},{"$f":"BB453","v":58},{"$f":"BC453","v":58},{"$f":"BD453","v":58},{"$f":"BE453","v":58},{"$f":"BF453","v":58},{"$f":"BG453","v":58},{"$f":"BH453","v":58},{"$f":"BI453","v":58},{"$f":"BJ453","v":58},{"$f":"BK453","v":58},{"$f":"BL453","v":58},{"$f":"BM453","v":58},{"$f":"BN453","v":58},{"$f":"BO453","v":58},{"$f":"BP453","v":58},{"$f":"BQ453","v":58},{"$f":"BR453","v":58},{"$f":"BS453","v":58},{"$f":"BT453","v":58},{"$f":"BU453","v":58},{"$f":"BV453","v":58},{"$f":"BW453","v":58},{"$f":"BX453","v":58},{"$f":"BY453","v":58}]
["Demand Including Self-Consumption",{"$f":"SUM(B451:B453)","v":2972424.6149706328},102806.43275639192,2921.2168672746411,2757.6168409808283,2757.6168409808283,2675.8067482828405,2675.8067482828405,2757.6168409808283,2839.4196700505158,3084.8185646660054,3657.4842788889059,7230.1295050757763,4475.5488877272919,4393.7424268434543,4311.9359659596139,7393.7424268434543,4311.9359659596139,4230.1295050757763,4230.1295050757763,7311.9359659596139,4639.161809494969,4884.5893058481988,7639.161809494969,4148.3047970996922,3902.9036615404198,3575.6778180050665,94759.095407488654,2663.5345850723256,2514.6388254828607,2514.6388254828607,2440.2041409373842,2440.2041409373842,{"$f":"SUM(AH451:AH453)","v":2514.6388254828607},2589.0918997459703,2812.4286735642218,3333.5306937889027,6854.6378496189554,4077.9515552580147,4003.5256084275434,3929.0817290232494,7003.5256084275434,3929.0817290232494,3854.6378496189559,3854.6378496189559,6929.0817290232499,4226.8456437499108,4450.1888848533017,7226.8456437499108,3780.1939702146628,3556.8623320017832,3259.0868143846105,88500.096561070226,2463.1099499848588,2325.6750957000099,2325.6750957000099,2256.9565432805457,2256.9565432805457,2325.6750957000099,2394.3925228424337,2600.5334765828229,3081.5667942666805,6562.5853197558154,3768.7410656909246,3700.0236385485014,{"$f":"SUM(BN451:BN453)","v":3631.3062114060772},6700.0236385485014,3631.3062114060772,3562.5853197558149,3562.5853197558149,6631.3062114060776,3906.1622530581089,4112.3282014030483,6906.1622530581089,3493.871357121227,3287.7190756939535,3012.8493671242559,102806.43275639192,2921.2168672746411,2757.6168409808283,2757.6168409808283,2675.8067482828405,2675.8067482828405,2757.6168409808283,2839.4196700505158,3084.8185646660054,3657.4842788889059,7230.1295050757763,4475.5488877272919,4393.7424268434543,4311.9359659596139,7393.7424268434543,4311.9359659596139,4230.1295050757763,4230.1295050757763,7311.9359659596139,4639.161809494969,{"$f":"SUM(CT451:CT453)","v":4884.5893058481988},7639.161809494969,4148.3047970996922,3902.9036615404198,3575.6778180050665]
[null,{"$f":"5*AB455+5*BA455+16*C455+BZ455*4","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(L454:U454)","v":51546.714433409281},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK454:AT454)","v":47769.69220182862},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ454:BS454)","v":44832.029730540293}]
["Projected Renewables Production"]
["   Wind",{"$f":"5*AB457+5*BA457+16*C457+BZ457*4","v":855446.15783335944},28514.871927778648,798.73918036646273,798.73918036646273,798.73918036646273,638.90781209095815,479.24350821987775,638.90781209095815,798.73918036646273,798.73918036646273,1198.1087705496948,1278.0078356707527,1437.7305246596338,1597.4783607329255,1597.4783607329255,1437.7305246596338,1757.2261968062178,1757.2261968062178,1118.2348525130483,1278.0078356707527,1597.4783607329255,1597.4783607329255,1437.7305246596338,1437.7305246596338,1278.0078356707527,958.46182828687336,28514.871927778648,798.73918036646273,798.73918036646273,798.73918036646273,638.90781209095815,479.24350821987775,638.90781209095815,798.73918036646273,798.73918036646273,1198.1087705496948,1278.0078356707527,1437.7305246596338,1597.4783607329255,1597.4783607329255,1437.7305246596338,1757.2261968062178,1757.2261968062178,1118.2348525130483,1278.0078356707527,1597.4783607329255,1597.4783607329255,1437.7305246596338,1437.7305246596338,1278.0078356707527,958.46182828687336,28514.871927778648,798.73918036646273,798.73918036646273,798.73918036646273,638.90781209095815,479.24350821987775,638.90781209095815,798.73918036646273,798.73918036646273,1198.1087705496948,1278.0078356707527,1437.7305246596338,1597.4783607329255,1597.4783607329255,1437.7305246596338,1757.2261968062178,1757.2261968062178,1118.2348525130483,1278.0078356707527,1597.4783607329255,1597.4783607329255,1437.7305246596338,1437.7305246596338,1278.0078356707527,958.46182828687336,28514.871927778648,798.73918036646273,798.73918036646273,798.73918036646273,638.90781209095815,479.24350821987775,638.90781209095815,798.73918036646273,798.73918036646273,1198.1087705496948,1278.0078356707527,1437.7305246596338,1597.4783607329255,1597.4783607329255,1437.7305246596338,1757.2261968062178,1757.2261968062178,1118.2348525130483,1278.0078356707527,1597.4783607329255,1597.4783607329255,1437.7305246596338,1437.7305246596338,1278.0078356707527,958.46182828687336]
["   PV",149969.67764378476,{"$f":"SUM(D458:AA458)","v":4998.9892547928257},{"$f":"Inputs!$E$43/Inputs!$E$31*D469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*L469","v":72.22016079158935},{"$f":"Inputs!$E$43/Inputs!$E$31*M469","v":321.60540352504637},{"$f":"Inputs!$E$43/Inputs!$E$31*N469","v":529.23836580086572},{"$f":"Inputs!$E$43/Inputs!$E$31*O469","v":699.63280766852188},{"$f":"Inputs!$E$43/Inputs!$E$31*P469","v":797.80708874458867},{"$f":"Inputs!$E$43/Inputs!$E$31*Q469","v":771.85296846011124},{"$f":"Inputs!$E$43/Inputs!$E$31*R469","v":725.5869279529993},{"$f":"Inputs!$E$43/Inputs!$E$31*S469","v":638.69704700061834},{"$f":"Inputs!$E$43/Inputs!$E$31*T469","v":362.22924397031534},{"$f":"Inputs!$E$43/Inputs!$E$31*U469","v":80.119240878169435},{"$f":"Inputs!$E$43/Inputs!$E$31*V469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*W469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA469","v":0},{"$f":"C458","v":4998.9892547928257},{"$f":"D458","v":0},{"$f":"E458","v":0},{"$f":"F458","v":0},{"$f":"G458","v":0},{"$f":"H458","v":0},{"$f":"I458","v":0},{"$f":"J458","v":0},{"$f":"K458","v":0},{"$f":"L458","v":72.22016079158935},{"$f":"M458","v":321.60540352504637},{"$f":"N458","v":529.23836580086572},{"$f":"O458","v":699.63280766852188},{"$f":"P458","v":797.80708874458867},{"$f":"Q458","v":771.85296846011124},{"$f":"R458","v":725.5869279529993},{"$f":"S458","v":638.69704700061834},{"$f":"T458","v":362.22924397031534},{"$f":"U458","v":80.119240878169435},{"$f":"V458","v":0},{"$f":"W458","v":0},{"$f":"X458","v":0},{"$f":"Y458","v":0},{"$f":"Z458","v":0},{"$f":"AA458","v":0},{"$f":"AB458","v":4998.9892547928257},{"$f":"AC458","v":0},{"$f":"AD458","v":0},{"$f":"AE458","v":0},{"$f":"AF458","v":0},{"$f":"AG458","v":0},{"$f":"AH458","v":0},{"$f":"AI458","v":0},{"$f":"AJ458","v":0},{"$f":"AK458","v":72.22016079158935},{"$f":"AL458","v":321.60540352504637},{"$f":"AM458","v":529.23836580086572},{"$f":"AN458","v":699.63280766852188},{"$f":"AO458","v":797.80708874458867},{"$f":"AP458","v":771.85296846011124},{"$f":"AQ458","v":725.5869279529993},{"$f":"AR458","v":638.69704700061834},{"$f":"AS458","v":362.22924397031534},{"$f":"AT458","v":80.119240878169435},{"$f":"AU458","v":0},{"$f":"AV458","v":0},{"$f":"AW458","v":0},{"$f":"AX458","v":0},{"$f":"AY458","v":0},{"$f":"AZ458","v":0},{"$f":"BA458","v":4998.9892547928257},{"$f":"BB458","v":0},{"$f":"BC458","v":0},{"$f":"BD458","v":0},{"$f":"BE458","v":0},{"$f":"BF458","v":0},{"$f":"BG458","v":0},{"$f":"BH458","v":0},{"$f":"BI458","v":0},{"$f":"BJ458","v":72.22016079158935},{"$f":"BK458","v":321.60540352504637},{"$f":"BL458","v":529.23836580086572},{"$f":"BM458","v":699.63280766852188},{"$f":"BN458","v":797.80708874458867},{"$f":"BO458","v":771.85296846011124},{"$f":"BP458","v":725.5869279529993},{"$f":"BQ458","v":638.69704700061834},{"$f":"BR458","v":362.22924397031534},{"$f":"BS458","v":80.119240878169435},{"$f":"BT458","v":0},{"$f":"BU458","v":0},{"$f":"BV458","v":0},{"$f":"BW458","v":0},{"$f":"BX458","v":0},{"$f":"BY458","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B457:B458)","v":1005415.8354771442},33513.861182571476,798.73918036646273,798.73918036646273,798.73918036646273,638.90781209095815,479.24350821987775,638.90781209095815,798.73918036646273,798.73918036646273,1270.328931341284,1599.613239195799,1966.9688904604996,2297.1111684014472,2395.2854494775142,2209.5834931197451,2482.8131247592173,2395.9232438068361,1480.4640964833636,1358.1270765489221,1597.4783607329255,1597.4783607329255,1437.7305246596338,1437.7305246596338,1278.0078356707527,958.46182828687336,33513.861182571476,798.73918036646273,798.73918036646273,798.73918036646273,638.90781209095815,479.24350821987775,{"$f":"SUM(AH457:AH458)","v":638.90781209095815},798.73918036646273,798.73918036646273,1270.328931341284,1599.613239195799,1966.9688904604996,2297.1111684014472,2395.2854494775142,2209.5834931197451,2482.8131247592173,2395.9232438068361,1480.4640964833636,1358.1270765489221,1597.4783607329255,1597.4783607329255,1437.7305246596338,1437.7305246596338,1278.0078356707527,958.46182828687336,33513.861182571476,798.73918036646273,798.73918036646273,798.73918036646273,638.90781209095815,479.24350821987775,638.90781209095815,798.73918036646273,798.73918036646273,1270.328931341284,1599.613239195799,1966.9688904604996,2297.1111684014472,{"$f":"SUM(BN457:BN458)","v":2395.2854494775142},2209.5834931197451,2482.8131247592173,2395.9232438068361,1480.4640964833636,1358.1270765489221,1597.4783607329255,1597.4783607329255,1437.7305246596338,1437.7305246596338,1278.0078356707527,958.46182828687336,33513.861182571476,798.73918036646273,798.73918036646273,798.73918036646273,638.90781209095815,479.24350821987775,638.90781209095815,798.73918036646273,798.73918036646273,1270.328931341284,1599.613239195799,1966.9688904604996,2297.1111684014472,2395.2854494775142,2209.5834931197451,2482.8131247592173,2395.9232438068361,1480.4640964833636,1358.1270765489221,1597.4783607329255,{"$f":"SUM(CT457:CT458)","v":1597.4783607329255},1437.7305246596338,1437.7305246596338,1278.0078356707527,958.46182828687336]
[null,{"$f":"5*AB460+5*BA460+16*C460+BZ460*4","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB461+4*BA461+17*C461+BZ461*5","v":365040},{"$f":"SUM(D461:AA461)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(AC461:AZ461)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(BB461:BY461)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(CA461:CX461)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507}]
["Losses",-100541.58354771444,-3351.3861182571482,{"$f":"0.1*D459*-1","v":-79.873918036646273},-79.873918036646273,-79.873918036646273,-63.89078120909582,-47.92435082198778,-63.89078120909582,-79.873918036646273,-79.873918036646273,-127.03289313412841,-159.96132391957991,-196.69688904604996,-229.71111684014474,-239.52854494775144,-220.95834931197453,-248.28131247592174,-239.59232438068364,-148.04640964833638,-135.81270765489222,-159.74783607329255,-159.74783607329255,-143.77305246596339,-143.77305246596339,-127.80078356707527,-95.846182828687347,-3351.3861182571482,{"$f":"0.1*AC459*-1","v":-79.873918036646273},-79.873918036646273,-79.873918036646273,-63.89078120909582,-47.92435082198778,-63.89078120909582,-79.873918036646273,-79.873918036646273,-127.03289313412841,-159.96132391957991,-196.69688904604996,-229.71111684014474,-239.52854494775144,-220.95834931197453,-248.28131247592174,-239.59232438068364,-148.04640964833638,-135.81270765489222,-159.74783607329255,-159.74783607329255,-143.77305246596339,-143.77305246596339,-127.80078356707527,-95.846182828687347,-3351.3861182571482,{"$f":"0.1*BB459*-1","v":-79.873918036646273},-79.873918036646273,-79.873918036646273,-63.89078120909582,-47.92435082198778,-63.89078120909582,-79.873918036646273,-79.873918036646273,-127.03289313412841,-159.96132391957991,-196.69688904604996,-229.71111684014474,-239.52854494775144,-220.95834931197453,-248.28131247592174,-239.59232438068364,-148.04640964833638,-135.81270765489222,-159.74783607329255,-159.74783607329255,-143.77305246596339,-143.77305246596339,-127.80078356707527,-95.846182828687347,-3351.3861182571482,{"$f":"0.1*CA459*-1","v":-79.873918036646273},-79.873918036646273,-79.873918036646273,-63.89078120909582,-47.92435082198778,-63.89078120909582,-79.873918036646273,-79.873918036646273,-127.03289313412841,-159.96132391957991,-196.69688904604996,-229.71111684014474,-239.52854494775144,-220.95834931197453,-248.28131247592174,-239.59232438068364,-148.04640964833638,-135.81270765489222,-159.74783607329255,-159.74783607329255,-143.77305246596339,-143.77305246596339,-127.80078356707527,-95.846182828687347]
["Net Projected Demand (Surplus)",1724864.0365854278,{"$f":"C454-C459-C461-C462","v":60475.957692077594},1695.3516049448247,1531.7515786510119,1531.7515786510119,1593.7897174009784,1737.4875908849506,1675.5998100989661,1613.5544077206994,1858.9533023361889,2007.1882406817506,5283.4775897995569,2198.2768863128422,1819.3423752821518,1649.1790614298511,4898.1172830356836,1570.4041536763184,1566.7985856496239,2390.7118182407494,5582.621597065584,2694.4312848353361,2939.8587811885659,5838.2043373012984,2347.3473249060216,2245.6966094367422,2206.0621725468804,52428.620343174327,1437.6693227425092,1288.7735631530443,1288.7735631530443,1358.187110055522,1501.8849835394942,1432.6217946009986,{"$f":"AI454-AI459-AI461-AI462","v":1363.2266374161538},1586.5634112344053,1683.2346555817469,4907.9859343427361,1800.6795538435651,1429.1255568662409,1266.3248244934866,4507.9004646197727,1187.5499167399539,1191.3069301928035,2015.2201627839283,5199.7673601292199,2282.1151190902779,2505.4583601936688,5425.8881715562402,1979.2364980209925,1899.6552798981058,1889.4711689264245,46169.621496755899,1237.2446876550423,1099.8098333701935,1099.8098333701935,1174.9395123986835,1318.6373858826557,1243.6580648181477,1168.5272605126172,1374.6682142530065,1431.270756059525,4615.933404479596,1491.4690642764751,1125.6235869871989,968.5493068763144,{"$f":"BO454-BO459-BO461-BO462","v":4204.3984947407307},889.77439912278157,899.25440032966242,1723.1676329207874,4901.9918425120477,1961.431728398476,2167.5976767434154,5105.2047808644384,1692.9138849275566,1630.5120235902762,1643.2337216660699,60475.957692077594,1695.3516049448247,1531.7515786510119,1531.7515786510119,1593.7897174009784,1737.4875908849506,1675.5998100989661,1613.5544077206994,1858.9533023361889,2007.1882406817506,5283.4775897995569,2198.2768863128422,1819.3423752821518,1649.1790614298511,4898.1172830356836,1570.4041536763184,1566.7985856496239,2390.7118182407494,5582.621597065584,2694.4312848353361,2939.8587811885659,{"$f":"CU454-CU459-CU461-CU462","v":5838.2043373012984},2347.3473249060216,2245.6966094367422,2206.0621725468804]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D466","v":"V"},{"$f":"E466","v":"SV"},{"$f":"F466","v":"SV"},{"$f":"G466","v":"SV"},{"$f":"H466","v":"SV"},{"$f":"I466","v":"SV"},{"$f":"J466","v":"C"},{"$f":"K466","v":"C"},{"$f":"L466","v":"C"},{"$f":"M466","v":"C"},{"$f":"N466","v":"C"},{"$f":"O466","v":"C"},{"$f":"P466","v":"C"},{"$f":"Q466","v":"C"},{"$f":"R466","v":"C"},{"$f":"S466","v":"C"},{"$f":"T466","v":"C"},{"$f":"U466","v":"P"},{"$f":"V466","v":"P"},{"$f":"W466","v":"P"},{"$f":"X466","v":"P"},{"$f":"Y466","v":"V"},{"$f":"Z466","v":"V"},{"$f":"AA466","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"5*AB469+5*BA469+16*C469+BZ469*4","v":388001.54999999993},{"$f":"SUM(D469:AA469)","v":12933.384999999998},{"$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":186.84799999999998},{"$f":"'Hourly Production'!K25*1","v":832.0575},{"$f":"'Hourly Production'!L25*1","v":1369.2455},{"$f":"'Hourly Production'!M25*1","v":1810.09},{"$f":"'Hourly Production'!N25*1","v":2064.0864999999999},{"$f":"'Hourly Production'!O25*1","v":1996.9379999999999},{"$f":"'Hourly Production'!P25*1","v":1877.2384999999999},{"$f":"'Hourly Production'!Q25*1","v":1652.4369999999999},{"$f":"'Hourly Production'!R25*1","v":937.15949999999998},{"$f":"'Hourly Production'!S25*1","v":207.28449999999998},{"$f":"'Hourly Production'!T25*1","v":0},{"$f":"'Hourly Production'!U25*1","v":0},{"$f":"'Hourly Production'!V25*1","v":0},{"$f":"'Hourly Production'!W25*1","v":0},{"$f":"'Hourly Production'!X25*1","v":0},{"$f":"'Hourly Production'!Y25*1","v":0},{"$f":"SUM(AC469:AZ469)","v":12933.384999999998},{"$f":"D469","v":0},{"$f":"E469","v":0},0,0,0,0,0,0,186.84799999999998,832.0575,1369.2455,1810.09,2064.0864999999999,1996.9379999999999,1877.2384999999999,1652.4369999999999,937.15949999999998,207.28449999999998,0,0,0,0,{"$f":"Z469","v":0},{"$f":"AA469","v":0},{"$f":"SUM(BB469:BY469)","v":12933.384999999998},{"$f":"AC469","v":0},0,0,0,0,0,0,0,186.84799999999998,832.0575,1369.2455,1810.09,2064.0864999999999,1996.9379999999999,1877.2384999999999,1652.4369999999999,937.15949999999998,207.28449999999998,0,0,0,0,{"$f":"AY469","v":0},0,{"$f":"SUM(CA469:CX469)","v":12933.384999999998},{"$f":"BB469","v":0},0,0,0,0,0,0,0,186.84799999999998,832.0575,1369.2455,1810.09,2064.0864999999999,1996.9379999999999,1877.2384999999999,1652.4369999999999,937.15949999999998,207.28449999999998,0,0,0,0,0,0]
["AC Losses",{"$f":"4*AB470+4*BA470+18*C470+BZ470*4","v":-13197.484721699993},{"$f":"SUM(D470:AA470)","v":-439.9161573899998},{"$f":"Inputs!$E$51*D469*-1","v":0},{"$f":"Inputs!$E$51*E469*-1","v":0},{"$f":"Inputs!$E$51*F469*-1","v":0},{"$f":"Inputs!$E$51*G469*-1","v":0},{"$f":"Inputs!$E$51*H469*-1","v":0},{"$f":"Inputs!$E$51*I469*-1","v":0},{"$f":"Inputs!$E$51*J469*-1","v":0},{"$f":"Inputs!$E$51*K469*-1","v":0},{"$f":"Inputs!$E$51*L469*-1","v":-6.3554478719999974},{"$f":"Inputs!$E$51*M469*-1","v":-28.301603804999992},{"$f":"Inputs!$E$51*N469*-1","v":-46.573516436999981},{"$f":"Inputs!$E$51*O469*-1","v":-61.568401259999973},{"$f":"Inputs!$E$51*P469*-1","v":-70.207838210999967},{"$f":"Inputs!$E$51*Q469*-1","v":-67.923849131999972},{"$f":"Inputs!$E$51*R469*-1","v":-63.852390338999975},{"$f":"Inputs!$E$51*S469*-1","v":-56.205992117999976},{"$f":"Inputs!$E$51*T469*-1","v":-31.876543232999989},{"$f":"Inputs!$E$51*U469*-1","v":-7.0505749829999971},{"$f":"Inputs!$E$51*V469*-1","v":0},{"$f":"Inputs!$E$51*W469*-1","v":0},{"$f":"Inputs!$E$51*X469*-1","v":0},{"$f":"Inputs!$E$51*Y469*-1","v":0},{"$f":"Inputs!$E$51*Z469*-1","v":0},{"$f":"Inputs!$E$51*AA469*-1","v":0},{"$f":"SUM(AC470:AZ470)","v":-439.9161573899998},{"$f":"Inputs!$E$51*AC469*-1","v":0},{"$f":"Inputs!$E$51*AD469*-1","v":0},{"$f":"Inputs!$E$51*AE469*-1","v":0},{"$f":"Inputs!$E$51*AF469*-1","v":0},{"$f":"Inputs!$E$51*AG469*-1","v":0},{"$f":"Inputs!$E$51*AH469*-1","v":0},{"$f":"Inputs!$E$51*AI469*-1","v":0},{"$f":"Inputs!$E$51*AJ469*-1","v":0},{"$f":"Inputs!$E$51*AK469*-1","v":-6.3554478719999974},{"$f":"Inputs!$E$51*AL469*-1","v":-28.301603804999992},{"$f":"Inputs!$E$51*AM469*-1","v":-46.573516436999981},{"$f":"Inputs!$E$51*AN469*-1","v":-61.568401259999973},{"$f":"Inputs!$E$51*AO469*-1","v":-70.207838210999967},{"$f":"Inputs!$E$51*AP469*-1","v":-67.923849131999972},{"$f":"Inputs!$E$51*AQ469*-1","v":-63.852390338999975},{"$f":"Inputs!$E$51*AR469*-1","v":-56.205992117999976},{"$f":"Inputs!$E$51*AS469*-1","v":-31.876543232999989},{"$f":"Inputs!$E$51*AT469*-1","v":-7.0505749829999971},{"$f":"Inputs!$E$51*AU469*-1","v":0},{"$f":"Inputs!$E$51*AV469*-1","v":0},{"$f":"Inputs!$E$51*AW469*-1","v":0},{"$f":"Inputs!$E$51*AX469*-1","v":0},{"$f":"Inputs!$E$51*AY469*-1","v":0},{"$f":"Inputs!$E$51*AZ469*-1","v":0},{"$f":"SUM(BB470:BY470)","v":-439.9161573899998},{"$f":"Inputs!$E$51*BB469*-1","v":0},{"$f":"Inputs!$E$51*BC469*-1","v":0},{"$f":"Inputs!$E$51*BD469*-1","v":0},{"$f":"Inputs!$E$51*BE469*-1","v":0},{"$f":"Inputs!$E$51*BF469*-1","v":0},{"$f":"Inputs!$E$51*BG469*-1","v":0},{"$f":"Inputs!$E$51*BH469*-1","v":0},{"$f":"Inputs!$E$51*BI469*-1","v":0},{"$f":"Inputs!$E$51*BJ469*-1","v":-6.3554478719999974},{"$f":"Inputs!$E$51*BK469*-1","v":-28.301603804999992},{"$f":"Inputs!$E$51*BL469*-1","v":-46.573516436999981},{"$f":"Inputs!$E$51*BM469*-1","v":-61.568401259999973},{"$f":"Inputs!$E$51*BN469*-1","v":-70.207838210999967},{"$f":"Inputs!$E$51*BO469*-1","v":-67.923849131999972},{"$f":"Inputs!$E$51*BP469*-1","v":-63.852390338999975},{"$f":"Inputs!$E$51*BQ469*-1","v":-56.205992117999976},{"$f":"Inputs!$E$51*BR469*-1","v":-31.876543232999989},{"$f":"Inputs!$E$51*BS469*-1","v":-7.0505749829999971},{"$f":"Inputs!$E$51*BT469*-1","v":0},{"$f":"Inputs!$E$51*BU469*-1","v":0},{"$f":"Inputs!$E$51*BV469*-1","v":0},{"$f":"Inputs!$E$51*BW469*-1","v":0},{"$f":"Inputs!$E$51*BX469*-1","v":0},{"$f":"Inputs!$E$51*BY469*-1","v":0},{"$f":"SUM(CA470:CX470)","v":-439.9161573899998},{"$f":"Inputs!$E$51*CA469*-1","v":0},{"$f":"Inputs!$E$51*CB469*-1","v":0},{"$f":"Inputs!$E$51*CC469*-1","v":0},{"$f":"Inputs!$E$51*CD469*-1","v":0},{"$f":"Inputs!$E$51*CE469*-1","v":0},{"$f":"Inputs!$E$51*CF469*-1","v":0},{"$f":"Inputs!$E$51*CG469*-1","v":0},{"$f":"Inputs!$E$51*CH469*-1","v":0},{"$f":"Inputs!$E$51*CI469*-1","v":-6.3554478719999974},{"$f":"Inputs!$E$51*CJ469*-1","v":-28.301603804999992},{"$f":"Inputs!$E$51*CK469*-1","v":-46.573516436999981},{"$f":"Inputs!$E$51*CL469*-1","v":-61.568401259999973},{"$f":"Inputs!$E$51*CM469*-1","v":-70.207838210999967},{"$f":"Inputs!$E$51*CN469*-1","v":-67.923849131999972},{"$f":"Inputs!$E$51*CO469*-1","v":-63.852390338999975},{"$f":"Inputs!$E$51*CP469*-1","v":-56.205992117999976},{"$f":"Inputs!$E$51*CQ469*-1","v":-31.876543232999989},{"$f":"Inputs!$E$51*CR469*-1","v":-7.0505749829999971},{"$f":"Inputs!$E$51*CS469*-1","v":0},{"$f":"Inputs!$E$51*CT469*-1","v":0},{"$f":"Inputs!$E$51*CU469*-1","v":0},{"$f":"Inputs!$E$51*CV469*-1","v":0},{"$f":"Inputs!$E$51*CW469*-1","v":0},{"$f":"Inputs!$E$51*CX469*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB471+4*BA471+18*C471+BZ471*4","v":374804.06527830003},{"$f":"SUM(D471:AA471)","v":12493.46884261},{"$f":"D469+D470","v":0},{"$f":"E469+E470","v":0},{"$f":"F469+F470","v":0},{"$f":"G469+G470","v":0},{"$f":"H469+H470","v":0},{"$f":"I469+I470","v":0},{"$f":"J469+J470","v":0},{"$f":"K469+K470","v":0},{"$f":"L469+L470","v":180.492552128},{"$f":"M469+M470","v":803.75589619499999},{"$f":"N469+N470","v":1322.6719835629999},{"$f":"O469+O470","v":1748.5215987399999},{"$f":"P469+P470","v":1993.878661789},{"$f":"Q469+Q470","v":1929.0141508679999},{"$f":"R469+R470","v":1813.3861096609999},{"$f":"S469+S470","v":1596.2310078819999},{"$f":"T469+T470","v":905.28295676699997},{"$f":"U469+U470","v":200.23392501699999},{"$f":"V469+V470","v":0},{"$f":"W469+W470","v":0},{"$f":"X469+X470","v":0},{"$f":"Y469+Y470","v":0},{"$f":"Z469+Z470","v":0},{"$f":"AA469+AA470","v":0},{"$f":"SUM(AC471:AZ471)","v":12493.46884261},{"$f":"AC469+AC470","v":0},{"$f":"AD469+AD470","v":0},{"$f":"AE469+AE470","v":0},{"$f":"AF469+AF470","v":0},{"$f":"AG469+AG470","v":0},{"$f":"AH469+AH470","v":0},{"$f":"AI469+AI470","v":0},{"$f":"AJ469+AJ470","v":0},{"$f":"AK469+AK470","v":180.492552128},{"$f":"AL469+AL470","v":803.75589619499999},{"$f":"AM469+AM470","v":1322.6719835629999},{"$f":"AN469+AN470","v":1748.5215987399999},{"$f":"AO469+AO470","v":1993.878661789},{"$f":"AP469+AP470","v":1929.0141508679999},{"$f":"AQ469+AQ470","v":1813.3861096609999},{"$f":"AR469+AR470","v":1596.2310078819999},{"$f":"AS469+AS470","v":905.28295676699997},{"$f":"AT469+AT470","v":200.23392501699999},{"$f":"AU469+AU470","v":0},{"$f":"AV469+AV470","v":0},{"$f":"AW469+AW470","v":0},{"$f":"AX469+AX470","v":0},{"$f":"AY469+AY470","v":0},{"$f":"AZ469+AZ470","v":0},12493.46884261,{"$f":"BB469+BB470","v":0},{"$f":"BC469+BC470","v":0},{"$f":"BD469+BD470","v":0},{"$f":"BE469+BE470","v":0},{"$f":"BF469+BF470","v":0},{"$f":"BG469+BG470","v":0},{"$f":"BH469+BH470","v":0},{"$f":"BI469+BI470","v":0},{"$f":"BJ469+BJ470","v":180.492552128},{"$f":"BK469+BK470","v":803.75589619499999},{"$f":"BL469+BL470","v":1322.6719835629999},{"$f":"BM469+BM470","v":1748.5215987399999},{"$f":"BN469+BN470","v":1993.878661789},{"$f":"BO469+BO470","v":1929.0141508679999},{"$f":"BP469+BP470","v":1813.3861096609999},{"$f":"BQ469+BQ470","v":1596.2310078819999},{"$f":"BR469+BR470","v":905.28295676699997},{"$f":"BS469+BS470","v":200.23392501699999},{"$f":"BT469+BT470","v":0},{"$f":"BU469+BU470","v":0},{"$f":"BV469+BV470","v":0},{"$f":"BW469+BW470","v":0},{"$f":"BX469+BX470","v":0},{"$f":"BY469+BY470","v":0},12493.46884261,{"$f":"CA469+CA470","v":0},{"$f":"CB469+CB470","v":0},{"$f":"CC469+CC470","v":0},{"$f":"CD469+CD470","v":0},{"$f":"CE469+CE470","v":0},{"$f":"CF469+CF470","v":0},{"$f":"CG469+CG470","v":0},{"$f":"CH469+CH470","v":0},{"$f":"CI469+CI470","v":180.492552128},{"$f":"CJ469+CJ470","v":803.75589619499999},{"$f":"CK469+CK470","v":1322.6719835629999},{"$f":"CL469+CL470","v":1748.5215987399999},{"$f":"CM469+CM470","v":1993.878661789},{"$f":"CN469+CN470","v":1929.0141508679999},{"$f":"CO469+CO470","v":1813.3861096609999},{"$f":"CP469+CP470","v":1596.2310078819999},{"$f":"CQ469+CQ470","v":905.28295676699997},{"$f":"CR469+CR470","v":200.23392501699999},{"$f":"CS469+CS470","v":0},{"$f":"CT469+CT470","v":0},{"$f":"CU469+CU470","v":0},{"$f":"CV469+CV470","v":0},{"$f":"CW469+CW470","v":0},{"$f":"CX469+CX470","v":0}]
["PV Production used internally",-17400,{"$f":"SUM(D472:AA472)","v":-580},{"$f":"IF(D471>Inputs!$E$81,Inputs!$E$81,D471)*-1","v":0},{"$f":"IF(E471>Inputs!$E$81,Inputs!$E$81,E471)*-1","v":0},{"$f":"IF(F471>Inputs!$E$81,Inputs!$E$81,F471)*-1","v":0},{"$f":"IF(G471>Inputs!$E$81,Inputs!$E$81,G471)*-1","v":0},{"$f":"IF(H471>Inputs!$E$81,Inputs!$E$81,H471)*-1","v":0},{"$f":"IF(I471>Inputs!$E$81,Inputs!$E$81,I471)*-1","v":0},{"$f":"IF(J471>Inputs!$E$81,Inputs!$E$81,J471)*-1","v":0},{"$f":"IF(K471>Inputs!$E$81,Inputs!$E$81,K471)*-1","v":0},{"$f":"IF(L471>Inputs!$E$81,Inputs!$E$81,L471)*-1","v":-58},{"$f":"IF(M471>Inputs!$E$81,Inputs!$E$81,M471)*-1","v":-58},{"$f":"IF(N471>Inputs!$E$81,Inputs!$E$81,N471)*-1","v":-58},{"$f":"IF(O471>Inputs!$E$81,Inputs!$E$81,O471)*-1","v":-58},{"$f":"IF(P471>Inputs!$E$81,Inputs!$E$81,P471)*-1","v":-58},{"$f":"IF(Q471>Inputs!$E$81,Inputs!$E$81,Q471)*-1","v":-58},{"$f":"IF(R471>Inputs!$E$81,Inputs!$E$81,R471)*-1","v":-58},{"$f":"IF(S471>Inputs!$E$81,Inputs!$E$81,S471)*-1","v":-58},{"$f":"IF(T471>Inputs!$E$81,Inputs!$E$81,T471)*-1","v":-58},{"$f":"IF(U471>Inputs!$E$81,Inputs!$E$81,U471)*-1","v":-58},{"$f":"IF(V471>Inputs!$E$81,Inputs!$E$81,V471)*-1","v":0},{"$f":"IF(W471>Inputs!$E$81,Inputs!$E$81,W471)*-1","v":0},{"$f":"IF(X471>Inputs!$E$81,Inputs!$E$81,X471)*-1","v":0},{"$f":"IF(Y471>Inputs!$E$81,Inputs!$E$81,Y471)*-1","v":0},{"$f":"IF(Z471>Inputs!$E$81,Inputs!$E$81,Z471)*-1","v":0},{"$f":"IF(AA471>Inputs!$E$81,Inputs!$E$81,AA471)*-1","v":0},{"$f":"SUM(AC472:AZ472)","v":-580},{"$f":"IF(AC471>Inputs!$E$81,Inputs!$E$81,AC471)*-1","v":0},{"$f":"IF(AD471>Inputs!$E$81,Inputs!$E$81,AD471)*-1","v":0},{"$f":"IF(AE471>Inputs!$E$81,Inputs!$E$81,AE471)*-1","v":0},{"$f":"IF(AF471>Inputs!$E$81,Inputs!$E$81,AF471)*-1","v":0},{"$f":"IF(AG471>Inputs!$E$81,Inputs!$E$81,AG471)*-1","v":0},{"$f":"IF(AH471>Inputs!$E$81,Inputs!$E$81,AH471)*-1","v":0},{"$f":"IF(AI471>Inputs!$E$81,Inputs!$E$81,AI471)*-1","v":0},{"$f":"IF(AJ471>Inputs!$E$81,Inputs!$E$81,AJ471)*-1","v":0},{"$f":"IF(AK471>Inputs!$E$81,Inputs!$E$81,AK471)*-1","v":-58},{"$f":"IF(AL471>Inputs!$E$81,Inputs!$E$81,AL471)*-1","v":-58},{"$f":"IF(AM471>Inputs!$E$81,Inputs!$E$81,AM471)*-1","v":-58},{"$f":"IF(AN471>Inputs!$E$81,Inputs!$E$81,AN471)*-1","v":-58},{"$f":"IF(AO471>Inputs!$E$81,Inputs!$E$81,AO471)*-1","v":-58},{"$f":"IF(AP471>Inputs!$E$81,Inputs!$E$81,AP471)*-1","v":-58},{"$f":"IF(AQ471>Inputs!$E$81,Inputs!$E$81,AQ471)*-1","v":-58},{"$f":"IF(AR471>Inputs!$E$81,Inputs!$E$81,AR471)*-1","v":-58},{"$f":"IF(AS471>Inputs!$E$81,Inputs!$E$81,AS471)*-1","v":-58},{"$f":"IF(AT471>Inputs!$E$81,Inputs!$E$81,AT471)*-1","v":-58},{"$f":"IF(AU471>Inputs!$E$81,Inputs!$E$81,AU471)*-1","v":0},{"$f":"IF(AV471>Inputs!$E$81,Inputs!$E$81,AV471)*-1","v":0},{"$f":"IF(AW471>Inputs!$E$81,Inputs!$E$81,AW471)*-1","v":0},{"$f":"IF(AX471>Inputs!$E$81,Inputs!$E$81,AX471)*-1","v":0},{"$f":"IF(AY471>Inputs!$E$81,Inputs!$E$81,AY471)*-1","v":0},{"$f":"IF(AZ471>Inputs!$E$81,Inputs!$E$81,AZ471)*-1","v":0},{"$f":"SUM(BB472:BY472)","v":-580},{"$f":"IF(BB471>Inputs!$E$81,Inputs!$E$81,BB471)*-1","v":0},{"$f":"IF(BC471>Inputs!$E$81,Inputs!$E$81,BC471)*-1","v":0},{"$f":"IF(BD471>Inputs!$E$81,Inputs!$E$81,BD471)*-1","v":0},{"$f":"IF(BE471>Inputs!$E$81,Inputs!$E$81,BE471)*-1","v":0},{"$f":"IF(BF471>Inputs!$E$81,Inputs!$E$81,BF471)*-1","v":0},{"$f":"IF(BG471>Inputs!$E$81,Inputs!$E$81,BG471)*-1","v":0},{"$f":"IF(BH471>Inputs!$E$81,Inputs!$E$81,BH471)*-1","v":0},{"$f":"IF(BI471>Inputs!$E$81,Inputs!$E$81,BI471)*-1","v":0},{"$f":"IF(BJ471>Inputs!$E$81,Inputs!$E$81,BJ471)*-1","v":-58},{"$f":"IF(BK471>Inputs!$E$81,Inputs!$E$81,BK471)*-1","v":-58},{"$f":"IF(BL471>Inputs!$E$81,Inputs!$E$81,BL471)*-1","v":-58},{"$f":"IF(BM471>Inputs!$E$81,Inputs!$E$81,BM471)*-1","v":-58},{"$f":"IF(BN471>Inputs!$E$81,Inputs!$E$81,BN471)*-1","v":-58},{"$f":"IF(BO471>Inputs!$E$81,Inputs!$E$81,BO471)*-1","v":-58},{"$f":"IF(BP471>Inputs!$E$81,Inputs!$E$81,BP471)*-1","v":-58},{"$f":"IF(BQ471>Inputs!$E$81,Inputs!$E$81,BQ471)*-1","v":-58},{"$f":"IF(BR471>Inputs!$E$81,Inputs!$E$81,BR471)*-1","v":-58},{"$f":"IF(BS471>Inputs!$E$81,Inputs!$E$81,BS471)*-1","v":-58},{"$f":"IF(BT471>Inputs!$E$81,Inputs!$E$81,BT471)*-1","v":0},{"$f":"IF(BU471>Inputs!$E$81,Inputs!$E$81,BU471)*-1","v":0},{"$f":"IF(BV471>Inputs!$E$81,Inputs!$E$81,BV471)*-1","v":0},{"$f":"IF(BW471>Inputs!$E$81,Inputs!$E$81,BW471)*-1","v":0},{"$f":"IF(BX471>Inputs!$E$81,Inputs!$E$81,BX471)*-1","v":0},{"$f":"IF(BY471>Inputs!$E$81,Inputs!$E$81,BY471)*-1","v":0},{"$f":"SUM(CA472:CX472)","v":-580},{"$f":"IF(CA471>Inputs!$E$81,Inputs!$E$81,CA471)*-1","v":0},{"$f":"IF(CB471>Inputs!$E$81,Inputs!$E$81,CB471)*-1","v":0},{"$f":"IF(CC471>Inputs!$E$81,Inputs!$E$81,CC471)*-1","v":0},{"$f":"IF(CD471>Inputs!$E$81,Inputs!$E$81,CD471)*-1","v":0},{"$f":"IF(CE471>Inputs!$E$81,Inputs!$E$81,CE471)*-1","v":0},{"$f":"IF(CF471>Inputs!$E$81,Inputs!$E$81,CF471)*-1","v":0},{"$f":"IF(CG471>Inputs!$E$81,Inputs!$E$81,CG471)*-1","v":0},{"$f":"IF(CH471>Inputs!$E$81,Inputs!$E$81,CH471)*-1","v":0},{"$f":"IF(CI471>Inputs!$E$81,Inputs!$E$81,CI471)*-1","v":-58},{"$f":"IF(CJ471>Inputs!$E$81,Inputs!$E$81,CJ471)*-1","v":-58},{"$f":"IF(CK471>Inputs!$E$81,Inputs!$E$81,CK471)*-1","v":-58},{"$f":"IF(CL471>Inputs!$E$81,Inputs!$E$81,CL471)*-1","v":-58},{"$f":"IF(CM471>Inputs!$E$81,Inputs!$E$81,CM471)*-1","v":-58},{"$f":"IF(CN471>Inputs!$E$81,Inputs!$E$81,CN471)*-1","v":-58},{"$f":"IF(CO471>Inputs!$E$81,Inputs!$E$81,CO471)*-1","v":-58},{"$f":"IF(CP471>Inputs!$E$81,Inputs!$E$81,CP471)*-1","v":-58},{"$f":"IF(CQ471>Inputs!$E$81,Inputs!$E$81,CQ471)*-1","v":-58},{"$f":"IF(CR471>Inputs!$E$81,Inputs!$E$81,CR471)*-1","v":-58},{"$f":"IF(CS471>Inputs!$E$81,Inputs!$E$81,CS471)*-1","v":0},{"$f":"IF(CT471>Inputs!$E$81,Inputs!$E$81,CT471)*-1","v":0},{"$f":"IF(CU471>Inputs!$E$81,Inputs!$E$81,CU471)*-1","v":0},{"$f":"IF(CV471>Inputs!$E$81,Inputs!$E$81,CV471)*-1","v":0},{"$f":"IF(CW471>Inputs!$E$81,Inputs!$E$81,CW471)*-1","v":0},{"$f":"IF(CX471>Inputs!$E$81,Inputs!$E$81,CX471)*-1","v":0}]
["Net PV Production Available",357404.06527830003,{"$f":"SUM(D473:AA473)","v":11913.46884261},{"$f":"D471+D472","v":0},{"$f":"E471+E472","v":0},0,0,0,0,0,0,122.492552128,745.75589619499999,1264.6719835629999,1690.5215987399999,1935.878661789,1871.0141508679999,1755.3861096609999,1538.2310078819999,847.28295676699997,142.23392501699999,0,0,0,0,0,0,{"$f":"SUM(AC473:AZ473)","v":11913.46884261},{"$f":"AC471+AC472","v":0},{"$f":"AD471+AD472","v":0},0,0,0,0,0,0,122.492552128,745.75589619499999,1264.6719835629999,1690.5215987399999,1935.878661789,1871.0141508679999,1755.3861096609999,1538.2310078819999,847.28295676699997,142.23392501699999,0,0,0,0,0,0,{"$f":"SUM(BB473:BY473)","v":11913.46884261},{"$f":"BB471+BB472","v":0},{"$f":"BC471+BC472","v":0},0,0,0,0,0,0,122.492552128,745.75589619499999,1264.6719835629999,1690.5215987399999,1935.878661789,1871.0141508679999,1755.3861096609999,1538.2310078819999,847.28295676699997,142.23392501699999,0,0,0,0,0,0,{"$f":"SUM(CA473:CX473)","v":11913.46884261},{"$f":"CA471+CA472","v":0},{"$f":"CB471+CB472","v":0},0,0,0,0,0,0,122.492552128,745.75589619499999,1264.6719835629999,1690.5215987399999,1935.878661789,1871.0141508679999,1755.3861096609999,1538.2310078819999,847.28295676699997,142.23392501699999,0,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB476+4*BA476+18*C476+BZ476*4","v":327496.96770059358},{"$f":"SUM(D476:AA476)","v":11441.78728626617},{"$f":"IF(D463<0,0,IF(D463>D473,D473,D463))","v":0},{"$f":"IF(E463<0,0,IF(E463>E473,E473,E463))","v":0},0,0,0,0,0,0,122.492552128,745.75589619499999,1264.6719835629999,1690.5215987399999,1649.1790614298511,1871.0141508679999,1570.4041536763184,1538.2310078819999,847.28295676699997,142.23392501699999,0,0,0,0,0,0,{"$f":"SUM(AC476:AZ476)","v":10067.758692830486},{"$f":"IF(AC463<0,0,IF(AC463>AC473,AC473,AC463))","v":0},{"$f":"IF(AD463<0,0,IF(AD463>AD473,AD473,AD463))","v":0},0,0,0,0,0,0,122.492552128,745.75589619499999,1264.6719835629999,1429.1255568662409,1266.3248244934866,1871.0141508679999,1187.5499167399539,1191.3069301928035,847.28295676699997,142.23392501699999,0,0,0,0,0,0,{"$f":"SUM(BB476:BY476)","v":8876.653157853958},{"$f":"IF(BB463<0,0,IF(BB463>BB473,BB473,BB463))","v":0},0,0,0,0,0,0,0,122.492552128,745.75589619499999,1264.6719835629999,1125.6235869871989,968.5493068763144,1871.0141508679999,889.77439912278157,899.25440032966242,847.28295676699997,142.23392501699999,0,0,0,0,0,0,{"$f":"SUM(CA476:CX476)","v":11441.78728626617},{"$f":"IF(CA463<0,0,IF(CA463>CA473,CA473,CA463))","v":0},{"$f":"IF(CB463<0,0,IF(CB463>CB473,CB473,CB463))","v":0},0,0,0,0,0,0,122.492552128,745.75589619499999,1264.6719835629999,1690.5215987399999,1649.1790614298511,1871.0141508679999,1570.4041536763184,1538.2310078819999,847.28295676699997,142.23392501699999,0,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B463-B476","v":1397367.0688848342},{"$f":"C463-C476","v":49034.170405811426},{"$f":"D463-D476","v":1695.3516049448247},{"$f":"E463-E476","v":1531.7515786510119},{"$f":"F463-F476","v":1531.7515786510119},{"$f":"G463-G476","v":1593.7897174009784},{"$f":"H463-H476","v":1737.4875908849506},{"$f":"I463-I476","v":1675.5998100989661},{"$f":"J463-J476","v":1613.5544077206994},{"$f":"K463-K476","v":1858.9533023361889},{"$f":"L463-L476","v":1884.6956885537506},{"$f":"M463-M476","v":4537.721693604557},{"$f":"N463-N476","v":933.60490274984227},{"$f":"O463-O476","v":128.82077654215186},{"$f":"P463-P476","v":0},{"$f":"Q463-Q476","v":3027.1031321676837},{"$f":"R463-R476","v":0},{"$f":"S463-S476","v":28.567577767624016},{"$f":"T463-T476","v":1543.4288614737493},{"$f":"U463-U476","v":5440.3876720485841},{"$f":"V463-V476","v":2694.4312848353361},{"$f":"W463-W476","v":2939.8587811885659},{"$f":"X463-X476","v":5838.2043373012984},{"$f":"Y463-Y476","v":2347.3473249060216},{"$f":"Z463-Z476","v":2245.6966094367422},{"$f":"AA463-AA476","v":2206.0621725468804},{"$f":"AB463-AB476","v":42360.861650343839},{"$f":"AC463-AC476","v":1437.6693227425092},{"$f":"AD463-AD476","v":1288.7735631530443},{"$f":"AE463-AE476","v":1288.7735631530443},{"$f":"AF463-AF476","v":1358.187110055522},{"$f":"AG463-AG476","v":1501.8849835394942},{"$f":"AH463-AH476","v":1432.6217946009986},{"$f":"AI463-AI476","v":1363.2266374161538},{"$f":"AJ463-AJ476","v":1586.5634112344053},{"$f":"AK463-AK476","v":1560.7421034537469},{"$f":"AL463-AL476","v":4162.2300381477362},{"$f":"AM463-AM476","v":536.00757028056523},{"$f":"AN463-AN476","v":0},{"$f":"AO463-AO476","v":0},{"$f":"AP463-AP476","v":2636.8863137517728},{"$f":"AQ463-AQ476","v":0},{"$f":"AR463-AR476","v":0},{"$f":"AS463-AS476","v":1167.9372060169285},{"$f":"AT463-AT476","v":5057.5334351122201},{"$f":"AU463-AU476","v":2282.1151190902779},{"$f":"AV463-AV476","v":2505.4583601936688},{"$f":"AW463-AW476","v":5425.8881715562402},{"$f":"AX463-AX476","v":1979.2364980209925},{"$f":"AY463-AY476","v":1899.6552798981058},{"$f":"AZ463-AZ476","v":1889.4711689264245},{"$f":"BA463-BA476","v":37292.968338901941},{"$f":"BB463-BB476","v":1237.2446876550423},{"$f":"BC463-BC476","v":1099.8098333701935},{"$f":"BD463-BD476","v":1099.8098333701935},{"$f":"BE463-BE476","v":1174.9395123986835},{"$f":"BF463-BF476","v":1318.6373858826557},{"$f":"BG463-BG476","v":1243.6580648181477},{"$f":"BH463-BH476","v":1168.5272605126172},{"$f":"BI463-BI476","v":1374.6682142530065},{"$f":"BJ463-BJ476","v":1308.778203931525},{"$f":"BK463-BK476","v":3870.1775082845961},{"$f":"BL463-BL476","v":226.79708071347522},{"$f":"BM463-BM476","v":0},{"$f":"BN463-BN476","v":0},{"$f":"BO463-BO476","v":2333.3843438727308},{"$f":"BP463-BP476","v":0},{"$f":"BQ463-BQ476","v":0},{"$f":"BR463-BR476","v":875.88467615378738},{"$f":"BS463-BS476","v":4759.7579174950479},{"$f":"BT463-BT476","v":1961.431728398476},{"$f":"BU463-BU476","v":2167.5976767434154},{"$f":"BV463-BV476","v":5105.2047808644384},{"$f":"BW463-BW476","v":1692.9138849275566},{"$f":"BX463-BX476","v":1630.5120235902762},{"$f":"BY463-BY476","v":1643.2337216660699},{"$f":"BZ463-BZ476","v":49034.170405811426},{"$f":"CA463-CA476","v":1695.3516049448247},{"$f":"CB463-CB476","v":1531.7515786510119},{"$f":"CC463-CC476","v":1531.7515786510119},{"$f":"CD463-CD476","v":1593.7897174009784},{"$f":"CE463-CE476","v":1737.4875908849506},{"$f":"CF463-CF476","v":1675.5998100989661},{"$f":"CG463-CG476","v":1613.5544077206994},{"$f":"CH463-CH476","v":1858.9533023361889},{"$f":"CI463-CI476","v":1884.6956885537506},{"$f":"CJ463-CJ476","v":4537.721693604557},{"$f":"CK463-CK476","v":933.60490274984227},{"$f":"CL463-CL476","v":128.82077654215186},{"$f":"CM463-CM476","v":0},{"$f":"CN463-CN476","v":3027.1031321676837},{"$f":"CO463-CO476","v":0},{"$f":"CP463-CP476","v":28.567577767624016},{"$f":"CQ463-CQ476","v":1543.4288614737493},{"$f":"CR463-CR476","v":5440.3876720485841},{"$f":"CS463-CS476","v":2694.4312848353361},{"$f":"CT463-CT476","v":2939.8587811885659},{"$f":"CU463-CU476","v":5838.2043373012984},{"$f":"CV463-CV476","v":2347.3473249060216},{"$f":"CW463-CW476","v":2245.6966094367422},{"$f":"CX463-CX476","v":2206.0621725468804}]
[]
["Summary"]
["Produced",{"$f":"B471","v":374804.06527830003},{"$f":"SUM(D480:AA480)","v":12493.46884261},{"$f":"D471","v":0},0,0,0,0,0,0,0,180.492552128,803.75589619499999,1322.6719835629999,1748.5215987399999,1993.878661789,1929.0141508679999,1813.3861096609999,1596.2310078819999,905.28295676699997,200.23392501699999,0,0,0,0,0,0,12493.46884261,0,0,0,0,0,0,0,{"$f":"AJ471","v":0},180.492552128,803.75589619499999,1322.6719835629999,1748.5215987399999,1993.878661789,1929.0141508679999,1813.3861096609999,1596.2310078819999,905.28295676699997,200.23392501699999,0,0,0,0,0,0,12493.46884261,0,0,0,0,0,0,0,0,180.492552128,803.75589619499999,1322.6719835629999,1748.5215987399999,1993.878661789,1929.0141508679999,{"$f":"BP471","v":1813.3861096609999},1596.2310078819999,905.28295676699997,200.23392501699999,0,0,0,0,0,0,12493.46884261,0,0,0,0,0,0,0,0,180.492552128,803.75589619499999,1322.6719835629999,1748.5215987399999,1993.878661789,1929.0141508679999,1813.3861096609999,1596.2310078819999,905.28295676699997,200.23392501699999,0,0,0,0,0,0]
["Used",{"$f":"B472","v":-17400},{"$f":"C472","v":-580},{"$f":"D472","v":0},0,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0,0,0,-580,0,0,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0,0,0,-580,0,0,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,{"$f":"BP472","v":-58},-58,-58,-58,0,0,0,0,0,0,-580,0,0,0,0,0,0,0,0,-58,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB482+4*BA482+18*C482+BZ482*4","v":327496.96770059358},{"$f":"SUM(D482:AA482)","v":11441.78728626617},{"$f":"D476","v":0},{"$f":"E476","v":0},0,0,0,0,0,0,122.492552128,745.75589619499999,1264.6719835629999,1690.5215987399999,1649.1790614298511,1871.0141508679999,1570.4041536763184,1538.2310078819999,847.28295676699997,142.23392501699999,0,0,0,0,0,0,10067.758692830486,0,0,0,0,0,0,0,0,122.492552128,745.75589619499999,1264.6719835629999,1429.1255568662409,1266.3248244934866,1871.0141508679999,1187.5499167399539,1191.3069301928035,847.28295676699997,142.23392501699999,0,0,0,0,0,0,8876.653157853958,0,0,0,0,0,0,0,0,122.492552128,745.75589619499999,1264.6719835629999,1125.6235869871989,968.5493068763144,1871.0141508679999,889.77439912278157,{"$f":"BQ476","v":899.25440032966242},847.28295676699997,142.23392501699999,0,0,0,0,0,0,11441.78728626617,0,0,0,0,0,0,0,0,122.492552128,745.75589619499999,1264.6719835629999,1690.5215987399999,1649.1790614298511,1871.0141508679999,1570.4041536763184,1538.2310078819999,847.28295676699997,142.23392501699999,0,0,0,0,0,0]
["  Ponta",3129.1463503739997,{"$f":"SUM(D483:AA483)","v":142.23392501699999},{"$f":"IF(D466=\"P\",D482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,142.23392501699999,0,0,0,0,0,0,{"$f":"SUM(AC483:AZ483)","v":0},{"$f":"IF(AC466=\"P\",AC482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB483:BY483)","v":0},{"$f":"IF(BB466=\"P\",BB482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA483:CX483)","v":142.23392501699999},{"$f":"IF(CA466=\"P\",CA482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,142.23392501699999,0,0,0,0,0,0]
["  Cheia",273153.95865507983,11299.553361249169,{"$f":"IF(D466=\"C\",D482,0)","v":0},0,0,0,0,0,0,0,122.492552128,745.75589619499999,1264.6719835629999,1690.5215987399999,1649.1790614298511,1871.0141508679999,1570.4041536763184,1538.2310078819999,847.28295676699997,0,0,0,0,0,0,0,6140.9461768995307,{"$f":"IF(AC466=\"C\",AC482,0)","v":0},0,0,0,0,0,0,0,0,0,1264.6719835629999,1429.1255568662409,1266.3248244934866,0,0,1191.3069301928035,847.28295676699997,142.23392501699999,0,0,0,0,0,0,0,{"$f":"IF(BB466=\"C\",BB482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11299.553361249169,{"$f":"IF(CA466=\"C\",CA482,0)","v":0},0,0,0,0,0,0,0,122.492552128,745.75589619499999,1264.6719835629999,1690.5215987399999,1649.1790614298511,1871.0141508679999,1570.4041536763184,1538.2310078819999,847.28295676699997,0,0,0,0,0,0,0]
["  Vazio",51213.862695139644,0,{"$f":"IF(D466=\"V\",D482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3926.8125159309539,{"$f":"IF(AC466=\"V\",AC482,0)","v":0},0,0,0,0,0,0,0,122.492552128,745.75589619499999,0,0,0,1871.0141508679999,1187.5499167399539,0,0,0,0,0,0,0,0,0,8876.653157853958,{"$f":"IF(BB466=\"V\",BB482,0)","v":0},0,0,0,0,0,0,0,122.492552128,745.75589619499999,1264.6719835629999,1125.6235869871989,968.5493068763144,1871.0141508679999,889.77439912278157,899.25440032966242,847.28295676699997,142.23392501699999,0,0,0,0,0,0,0,{"$f":"IF(CA466=\"V\",CA482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D466=\"SV\",D482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC466=\"SV\",AC482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB466=\"SV\",BB482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA466=\"SV\",CA482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",29907.097577706492,471.68155634383038,{"$f":"D480+D481-D482","v":0},{"$f":"E480+E481-E482","v":0},0,0,0,0,0,0,0,0,0,0,286.69960035914892,0,184.98195598468146,0,0,0,0,0,0,0,0,0,1845.7101497795138,0,0,0,0,0,0,0,0,0,0,0,261.39604187375903,669.5538372955134,0,567.83619292104595,346.92407768919634,0,0,0,0,0,0,0,0,3036.8156847560422,0,0,0,0,0,0,0,0,0,0,0,564.89801175280104,967.32935491268563,0,865.61171053821829,{"$f":"BQ480+BQ481-BQ482","v":638.97660755233744},0,0,0,0,0,0,0,0,471.68155634383038,0,0,0,0,0,0,0,0,0,0,0,0,286.69960035914892,0,184.98195598468146,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B487=0,0,B487/B480)","v":7.9793951955936859E-2},3.7754250823848194E-2,0,0,0,0,0,0,0,0,0,0,0,0,0.14378989346418342,0,0.10200913914536523,0,0,0,0,0,0,0,0,0,0.14773400190382419,0,0,0,0,0,{"$f":"IF(AH487=0,0,AH487/AH480)","v":0},0,0,0,0,0,0.14949546065780561,0.33580470573608467,0,0.31313584564028618,0.21733951788690126,0,0,0,0,0,0,0,0,0.24307225823453718,0,0,0,0,0,0,0,0,0,0,0,0.32307179514389273,{"$f":"IF(BN487=0,0,BN487/BN480)","v":0.48514955972534107},0,0.47734550624744693,0.4003033423089431,0,0,0,0,0,0,0,0,3.7754250823848194E-2,0,0,0,0,0,0,0,0,0,0,0,0,0.14378989346418342,0,0.10200913914536523,0,0,0,0,{"$f":"IF(CT487=0,0,CT487/CT480)","v":0},0,0,0,0]
[]
["DECEMBER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB495+4*BA495+18*C495+BZ495*5","v":2948828.2039438603},98294.283090980229,3147.5765615214605,2967.7150437202331,2967.7150437202331,2877.7842848196215,2877.7842848196215,2967.7150437202331,3057.645802620847,3327.4201619183127,3956.9533916269797,4586.4687039312703,4856.2609806331102,4766.3302217324963,4676.3994628318842,4766.3302217324963,4676.3994628318842,4586.4687039312703,4586.4687039312703,4676.3994628318842,5036.122498434338,5305.9147751361752,5036.122498434338,4496.5379450306582,4226.7456683288174,3867.0041627407695,89447.694850997694,2864.2946709845287,2700.596612817973,2700.596612817973,2618.7836991858549,2618.7836991858549,2700.596612817973,2782.4576803849718,3027.9732596240565,3600.8275863805507,4173.6865205774557,4419.197492376129,4337.3605017765722,4255.5046433329562,4337.3605017765722,4255.5046433329562,4173.6865205774557,4173.6865205774557,4255.5046433329562,4582.8714735752455,4828.3824453739217,4582.8714735752455,4091.8495299778983,3846.326910854134,3518.9905957809929,82567.228361830945,2643.9643116780267,2492.8806367249963,2492.8806367249963,2417.3387992484813,2417.3387992484813,2492.8806367249963,2568.4224742015112,2795.0479866310561,3323.8408489666626,3852.6337113022687,4079.2592237318131,4003.7173862552972,3928.1755487787823,4003.7173862552972,3928.1755487787823,3852.6337113022687,3852.6337113022687,3928.1755487787823,4230.3428986848412,4456.9684111143888,4230.3428986848412,3777.0918738257515,3550.466361396207,3248.2990114901468,98294.283090980229,3147.5765615214605,2967.7150437202331,2967.7150437202331,2877.7842848196215,2877.7842848196215,2967.7150437202331,3057.645802620847,3327.4201619183127,3956.9533916269797,4586.4687039312703,4856.2609806331102,4766.3302217324963,4676.3994628318842,4766.3302217324963,4676.3994628318842,4586.4687039312703,4586.4687039312703,4676.3994628318842,5036.122498434338,5305.9147751361752,5036.122498434338,4496.5379450306582,4226.7456683288174,3867.0041627407695]
["Electric Boat Demand",{"$f":"4*AB496+4*BA496+18*C496+BZ496*5","v":372000},12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0,12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0,12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0,12000,0,0,0,0,0,0,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,3000,0,0,0]
["Self-Consumption",{"$f":"4*AB497+4*BA497+18*C497+BZ497*5","v":43152},{"$f":"SUM(D497:AA497)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(AC497:AZ497)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"SUM(BB497:BY497)","v":1392},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"Inputs!$E$81","v":58},{"$f":"BA497","v":1392},{"$f":"BB497","v":58},{"$f":"BC497","v":58},{"$f":"BD497","v":58},{"$f":"BE497","v":58},{"$f":"BF497","v":58},{"$f":"BG497","v":58},{"$f":"BH497","v":58},{"$f":"BI497","v":58},{"$f":"BJ497","v":58},{"$f":"BK497","v":58},{"$f":"BL497","v":58},{"$f":"BM497","v":58},{"$f":"BN497","v":58},{"$f":"BO497","v":58},{"$f":"BP497","v":58},{"$f":"BQ497","v":58},{"$f":"BR497","v":58},{"$f":"BS497","v":58},{"$f":"BT497","v":58},{"$f":"BU497","v":58},{"$f":"BV497","v":58},{"$f":"BW497","v":58},{"$f":"BX497","v":58},{"$f":"BY497","v":58}]
["Demand Including Self-Consumption",{"$f":"SUM(B495:B497)","v":3363980.2039438603},111686.28309098023,3205.5765615214605,3025.7150437202331,3025.7150437202331,2935.7842848196215,2935.7842848196215,3025.7150437202331,3115.645802620847,3385.4201619183127,4014.9533916269797,7644.4687039312703,4914.2609806331102,4824.3302217324963,4734.3994628318842,7824.3302217324963,4734.3994628318842,4644.4687039312703,4644.4687039312703,7734.3994628318842,5094.122498434338,5363.9147751361752,8094.122498434338,4554.5379450306582,4284.7456683288174,3925.0041627407695,102839.69485099769,2922.2946709845287,2758.596612817973,2758.596612817973,2676.7836991858549,2676.7836991858549,{"$f":"SUM(AH495:AH497)","v":2758.596612817973},2840.4576803849718,3085.9732596240565,3658.8275863805507,7231.6865205774557,4477.197492376129,4395.3605017765722,4313.5046433329562,7395.3605017765722,4313.5046433329562,4231.6865205774557,4231.6865205774557,7313.5046433329562,4640.8714735752455,4886.3824453739217,7640.8714735752455,4149.8495299778988,3904.326910854134,3576.9905957809929,95959.228361830945,2701.9643116780267,2550.8806367249963,2550.8806367249963,2475.3387992484813,2475.3387992484813,2550.8806367249963,2626.4224742015112,2853.0479866310561,3381.8408489666626,6910.6337113022691,4137.2592237318131,4061.7173862552972,{"$f":"SUM(BN495:BN497)","v":3986.1755487787823},7061.7173862552972,3986.1755487787823,3910.6337113022687,3910.6337113022687,6986.1755487787823,4288.3428986848412,4514.9684111143888,7288.3428986848412,3835.0918738257515,3608.466361396207,3306.2990114901468,111686.28309098023,3205.5765615214605,3025.7150437202331,3025.7150437202331,2935.7842848196215,2935.7842848196215,3025.7150437202331,3115.645802620847,3385.4201619183127,4014.9533916269797,7644.4687039312703,4914.2609806331102,4824.3302217324963,4734.3994628318842,7824.3302217324963,4734.3994628318842,4644.4687039312703,4644.4687039312703,7734.3994628318842,5094.122498434338,{"$f":"SUM(CT495:CT497)","v":5363.9147751361752},8094.122498434338,4554.5379450306582,4284.7456683288174,3925.0041627407695]
[null,{"$f":"4*AB499+4*BA499+18*C499+BZ499*5","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(L498:U498)","v":55714.479316014542},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK498:AT498)","v":51562.319574041059},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ498:BS498)","v":48332.962625452215}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB501+4*BA501+18*C501+BZ501*5","v":883961.02976113814},28514.871927778648,798.73918036646273,798.73918036646273,798.73918036646273,638.90781209095815,479.24350821987775,638.90781209095815,798.73918036646273,798.73918036646273,1198.1087705496948,1278.0078356707527,1437.7305246596338,1597.4783607329255,1597.4783607329255,1437.7305246596338,1757.2261968062178,1757.2261968062178,1118.2348525130483,1278.0078356707527,1597.4783607329255,1597.4783607329255,1437.7305246596338,1437.7305246596338,1278.0078356707527,958.46182828687336,28514.871927778648,798.73918036646273,798.73918036646273,798.73918036646273,638.90781209095815,479.24350821987775,638.90781209095815,798.73918036646273,798.73918036646273,1198.1087705496948,1278.0078356707527,1437.7305246596338,1597.4783607329255,1597.4783607329255,1437.7305246596338,1757.2261968062178,1757.2261968062178,1118.2348525130483,1278.0078356707527,1597.4783607329255,1597.4783607329255,1437.7305246596338,1437.7305246596338,1278.0078356707527,958.46182828687336,28514.871927778648,798.73918036646273,798.73918036646273,798.73918036646273,638.90781209095815,479.24350821987775,638.90781209095815,798.73918036646273,798.73918036646273,1198.1087705496948,1278.0078356707527,1437.7305246596338,1597.4783607329255,1597.4783607329255,1437.7305246596338,1757.2261968062178,1757.2261968062178,1118.2348525130483,1278.0078356707527,1597.4783607329255,1597.4783607329255,1437.7305246596338,1437.7305246596338,1278.0078356707527,958.46182828687336,28514.871927778648,798.73918036646273,798.73918036646273,798.73918036646273,638.90781209095815,479.24350821987775,638.90781209095815,798.73918036646273,798.73918036646273,1198.1087705496948,1278.0078356707527,1437.7305246596338,1597.4783607329255,1597.4783607329255,1437.7305246596338,1757.2261968062178,1757.2261968062178,1118.2348525130483,1278.0078356707527,1597.4783607329255,1597.4783607329255,1437.7305246596338,1437.7305246596338,1278.0078356707527,958.46182828687336]
["   PV",91162.154839208408,{"$f":"SUM(D502:AA502)","v":2940.7146722325292},{"$f":"Inputs!$E$43/Inputs!$E$31*D513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*L513","v":1.1284400123685836},{"$f":"Inputs!$E$43/Inputs!$E$31*M513","v":147.82564162028447},{"$f":"Inputs!$E$43/Inputs!$E$31*N513","v":326.11916357452071},{"$f":"Inputs!$E$43/Inputs!$E$31*O513","v":419.77968460111316},{"$f":"Inputs!$E$43/Inputs!$E$31*P513","v":403.98152442795299},{"$f":"Inputs!$E$43/Inputs!$E$31*Q513","v":498.77048546691395},{"$f":"Inputs!$E$43/Inputs!$E$31*R513","v":446.8622448979591},{"$f":"Inputs!$E$43/Inputs!$E$31*S513","v":429.93564471243042},{"$f":"Inputs!$E$43/Inputs!$E$31*T513","v":239.22928262213972},{"$f":"Inputs!$E$43/Inputs!$E$31*U513","v":27.082560296846008},{"$f":"Inputs!$E$43/Inputs!$E$31*V513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*W513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA513","v":0},{"$f":"C502","v":2940.7146722325292},{"$f":"D502","v":0},{"$f":"E502","v":0},{"$f":"F502","v":0},{"$f":"G502","v":0},{"$f":"H502","v":0},{"$f":"I502","v":0},{"$f":"J502","v":0},{"$f":"K502","v":0},{"$f":"L502","v":1.1284400123685836},{"$f":"M502","v":147.82564162028447},{"$f":"N502","v":326.11916357452071},{"$f":"O502","v":419.77968460111316},{"$f":"P502","v":403.98152442795299},{"$f":"Q502","v":498.77048546691395},{"$f":"R502","v":446.8622448979591},{"$f":"S502","v":429.93564471243042},{"$f":"T502","v":239.22928262213972},{"$f":"U502","v":27.082560296846008},{"$f":"V502","v":0},{"$f":"W502","v":0},{"$f":"X502","v":0},{"$f":"Y502","v":0},{"$f":"Z502","v":0},{"$f":"AA502","v":0},{"$f":"AB502","v":2940.7146722325292},{"$f":"AC502","v":0},{"$f":"AD502","v":0},{"$f":"AE502","v":0},{"$f":"AF502","v":0},{"$f":"AG502","v":0},{"$f":"AH502","v":0},{"$f":"AI502","v":0},{"$f":"AJ502","v":0},{"$f":"AK502","v":1.1284400123685836},{"$f":"AL502","v":147.82564162028447},{"$f":"AM502","v":326.11916357452071},{"$f":"AN502","v":419.77968460111316},{"$f":"AO502","v":403.98152442795299},{"$f":"AP502","v":498.77048546691395},{"$f":"AQ502","v":446.8622448979591},{"$f":"AR502","v":429.93564471243042},{"$f":"AS502","v":239.22928262213972},{"$f":"AT502","v":27.082560296846008},{"$f":"AU502","v":0},{"$f":"AV502","v":0},{"$f":"AW502","v":0},{"$f":"AX502","v":0},{"$f":"AY502","v":0},{"$f":"AZ502","v":0},{"$f":"BA502","v":2940.7146722325292},{"$f":"BB502","v":0},{"$f":"BC502","v":0},{"$f":"BD502","v":0},{"$f":"BE502","v":0},{"$f":"BF502","v":0},{"$f":"BG502","v":0},{"$f":"BH502","v":0},{"$f":"BI502","v":0},{"$f":"BJ502","v":1.1284400123685836},{"$f":"BK502","v":147.82564162028447},{"$f":"BL502","v":326.11916357452071},{"$f":"BM502","v":419.77968460111316},{"$f":"BN502","v":403.98152442795299},{"$f":"BO502","v":498.77048546691395},{"$f":"BP502","v":446.8622448979591},{"$f":"BQ502","v":429.93564471243042},{"$f":"BR502","v":239.22928262213972},{"$f":"BS502","v":27.082560296846008},{"$f":"BT502","v":0},{"$f":"BU502","v":0},{"$f":"BV502","v":0},{"$f":"BW502","v":0},{"$f":"BX502","v":0},{"$f":"BY502","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B501:B502)","v":975123.18460034649},31455.586600011178,798.73918036646273,798.73918036646273,798.73918036646273,638.90781209095815,479.24350821987775,638.90781209095815,798.73918036646273,798.73918036646273,1199.2372105620634,1425.8334772910371,1763.8496882341547,2017.2580453340386,2001.4598851608785,1936.5010101265477,2204.0884417041771,2187.1618415186481,1357.4641351351879,1305.0903959675986,1597.4783607329255,1597.4783607329255,1437.7305246596338,1437.7305246596338,1278.0078356707527,958.46182828687336,31455.586600011178,798.73918036646273,798.73918036646273,798.73918036646273,638.90781209095815,479.24350821987775,{"$f":"SUM(AH501:AH502)","v":638.90781209095815},798.73918036646273,798.73918036646273,1199.2372105620634,1425.8334772910371,1763.8496882341547,2017.2580453340386,2001.4598851608785,1936.5010101265477,2204.0884417041771,2187.1618415186481,1357.4641351351879,1305.0903959675986,1597.4783607329255,1597.4783607329255,1437.7305246596338,1437.7305246596338,1278.0078356707527,958.46182828687336,31455.586600011178,798.73918036646273,798.73918036646273,798.73918036646273,638.90781209095815,479.24350821987775,638.90781209095815,798.73918036646273,798.73918036646273,1199.2372105620634,1425.8334772910371,1763.8496882341547,2017.2580453340386,{"$f":"SUM(BN501:BN502)","v":2001.4598851608785},1936.5010101265477,2204.0884417041771,2187.1618415186481,1357.4641351351879,1305.0903959675986,1597.4783607329255,1597.4783607329255,1437.7305246596338,1437.7305246596338,1278.0078356707527,958.46182828687336,31455.586600011178,798.73918036646273,798.73918036646273,798.73918036646273,638.90781209095815,479.24350821987775,638.90781209095815,798.73918036646273,798.73918036646273,1199.2372105620634,1425.8334772910371,1763.8496882341547,2017.2580453340386,2001.4598851608785,1936.5010101265477,2204.0884417041771,2187.1618415186481,1357.4641351351879,1305.0903959675986,1597.4783607329255,{"$f":"SUM(CT501:CT502)","v":1597.4783607329255},1437.7305246596338,1437.7305246596338,1278.0078356707527,958.46182828687336]
[null,{"$f":"4*AB504+4*BA504+18*C504+BZ504*5","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB505+4*BA505+19*C505+BZ505*4","v":377208},{"$f":"SUM(D505:AA505)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(AC505:AZ505)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(BB505:BY505)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"SUM(CA505:CX505)","v":12168},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$45","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507},{"$f":"Inputs!$E$46","v":507}]
["Losses",{"$f":"4*AB506+4*BA506+19*C506+BZ506*4","v":-97512.318460034658},-3145.5586600011179,{"$f":"0.1*D503*-1","v":-79.873918036646273},-79.873918036646273,-79.873918036646273,-63.89078120909582,-47.92435082198778,-63.89078120909582,-79.873918036646273,-79.873918036646273,-119.92372105620635,-142.58334772910371,-176.38496882341548,-201.72580453340387,-200.14598851608787,-193.65010101265477,-220.40884417041772,-218.71618415186481,-135.7464135135188,-130.50903959675986,-159.74783607329255,-159.74783607329255,-143.77305246596339,-143.77305246596339,-127.80078356707527,-95.846182828687347,-3145.5586600011179,{"$f":"0.1*AC503*-1","v":-79.873918036646273},-79.873918036646273,-79.873918036646273,-63.89078120909582,-47.92435082198778,-63.89078120909582,-79.873918036646273,-79.873918036646273,-119.92372105620635,-142.58334772910371,-176.38496882341548,-201.72580453340387,-200.14598851608787,-193.65010101265477,-220.40884417041772,-218.71618415186481,-135.7464135135188,-130.50903959675986,-159.74783607329255,-159.74783607329255,-143.77305246596339,-143.77305246596339,-127.80078356707527,-95.846182828687347,-3145.5586600011179,{"$f":"0.1*BB503*-1","v":-79.873918036646273},-79.873918036646273,-79.873918036646273,-63.89078120909582,-47.92435082198778,-63.89078120909582,-79.873918036646273,-79.873918036646273,-119.92372105620635,-142.58334772910371,-176.38496882341548,-201.72580453340387,-200.14598851608787,-193.65010101265477,-220.40884417041772,-218.71618415186481,-135.7464135135188,-130.50903959675986,-159.74783607329255,-159.74783607329255,-143.77305246596339,-143.77305246596339,-127.80078356707527,-95.846182828687347,-3145.5586600011179,{"$f":"0.1*CA503*-1","v":-79.873918036646273},-79.873918036646273,-79.873918036646273,-63.89078120909582,-47.92435082198778,-63.89078120909582,-79.873918036646273,-79.873918036646273,-119.92372105620635,-142.58334772910371,-176.38496882341548,-201.72580453340387,-200.14598851608787,-193.65010101265477,-220.40884417041772,-218.71618415186481,-135.7464135135188,-130.50903959675986,-159.74783607329255,-159.74783607329255,-143.77305246596339,-143.77305246596339,-127.80078356707527,-95.846182828687347]
["Net Projected Demand (Surplus)",{"$f":"4*AB507+4*BA507+19*C507+BZ507*4","v":2109161.3378035477},{"$f":"C498-C503-C505-C506","v":71208.255150970159},1979.711299191644,1799.8497813904166,1799.8497813904166,1853.7672539377593,1997.4651274217315,1943.6980128383709,1889.7805402910305,2159.5548995884965,2428.6399021211228,5854.2185743693371,2819.796261222371,2501.7979809318613,2426.0855661870937,5574.4793126186032,2243.7198652981247,2169.0230465644872,2915.7509823096011,6052.8181064610453,3149.3919737747051,3419.1842504765423,6293.1650262406674,2753.5804728369876,2627.5386162251398,2555.3885172825835,62361.666910987638,1696.4294086547122,1532.7313504881565,1532.7313504881565,1594.7666683039927,1738.4645417879649,1676.5795819361108,{"$f":"AI498-AI503-AI505-AI506","v":1614.5924180551553},1860.10799729424,2072.5140968746937,5441.4363910155225,2382.7327729653898,2072.8282609759372,2005.1907466881657,5145.5095926626791,1822.8250457991969,1756.2408632106724,2502.9687989557865,5631.9232869621173,2696.1409489156126,2941.6519207142887,5839.9140013815759,2348.8920577842282,2247.1198587504564,2207.3749503228069,55481.200421820882,1476.0990493482102,1325.0153743951798,1325.0153743951798,1393.3217683666192,1537.0196418505914,1468.8636058431341,1400.5572118716948,1627.1827243012397,1795.5273594608057,5120.383581740336,2042.7945043210739,1739.1851454546625,1677.8616521339918,{"$f":"BO498-BO503-BO505-BO506","v":4811.8664771414042},1495.495951245023,1435.1880539354854,2181.9159896805995,5304.5941924079434,2343.6123740252083,2570.2378864547559,5487.3854264911715,2034.1344016320811,1951.2593092925297,1936.6833660319608,71208.255150970159,1979.711299191644,1799.8497813904166,1799.8497813904166,1853.7672539377593,1997.4651274217315,1943.6980128383709,1889.7805402910305,2159.5548995884965,2428.6399021211228,5854.2185743693371,2819.796261222371,2501.7979809318613,2426.0855661870937,5574.4793126186032,2243.7198652981247,2169.0230465644872,2915.7509823096011,6052.8181064610453,3149.3919737747051,3419.1842504765423,{"$f":"CU498-CU503-CU505-CU506","v":6293.1650262406674},2753.5804728369876,2627.5386162251398,2555.3885172825835]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D510","v":"V"},{"$f":"E510","v":"SV"},{"$f":"F510","v":"SV"},{"$f":"G510","v":"SV"},{"$f":"H510","v":"SV"},{"$f":"I510","v":"SV"},{"$f":"J510","v":"C"},{"$f":"K510","v":"C"},{"$f":"L510","v":"C"},{"$f":"M510","v":"C"},{"$f":"N510","v":"C"},{"$f":"O510","v":"C"},{"$f":"P510","v":"C"},{"$f":"Q510","v":"C"},{"$f":"R510","v":"C"},{"$f":"S510","v":"C"},{"$f":"T510","v":"C"},{"$f":"U510","v":"P"},{"$f":"V510","v":"P"},{"$f":"W510","v":"P"},{"$f":"X510","v":"P"},{"$f":"Y510","v":"V"},{"$f":"Z510","v":"V"},{"$f":"AA510","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB513+4*BA513+18*C513+BZ513*5","v":235854.72700000001},{"$f":"SUM(D513:AA513)","v":7608.2170000000006},{"$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":2.9194999999999998},{"$f":"'Hourly Production'!K26*1","v":382.4545},{"$f":"'Hourly Production'!L26*1","v":843.7355},{"$f":"'Hourly Production'!M26*1","v":1086.0540000000001},{"$f":"'Hourly Production'!N26*1","v":1045.181},{"$f":"'Hourly Production'!O26*1","v":1290.4189999999999},{"$f":"'Hourly Production'!P26*1","v":1156.1219999999998},{"$f":"'Hourly Production'!Q26*1","v":1112.3295000000001},{"$f":"'Hourly Production'!R26*1","v":618.93399999999997},{"$f":"'Hourly Production'!S26*1","v":70.067999999999998},{"$f":"'Hourly Production'!T26*1","v":0},{"$f":"'Hourly Production'!U26*1","v":0},{"$f":"'Hourly Production'!V26*1","v":0},{"$f":"'Hourly Production'!W26*1","v":0},{"$f":"'Hourly Production'!X26*1","v":0},{"$f":"'Hourly Production'!Y26*1","v":0},{"$f":"SUM(AC513:AZ513)","v":7608.2170000000006},{"$f":"D513","v":0},{"$f":"E513","v":0},0,0,0,0,0,0,2.9194999999999998,382.4545,843.7355,1086.0540000000001,1045.181,1290.4189999999999,1156.1219999999998,1112.3295000000001,618.93399999999997,70.067999999999998,0,0,0,0,{"$f":"Z513","v":0},{"$f":"AA513","v":0},{"$f":"SUM(BB513:BY513)","v":7608.2170000000006},{"$f":"AC513","v":0},0,0,0,0,0,0,0,2.9194999999999998,382.4545,843.7355,1086.0540000000001,1045.181,1290.4189999999999,1156.1219999999998,1112.3295000000001,618.93399999999997,70.067999999999998,0,0,0,0,{"$f":"AY513","v":0},0,{"$f":"SUM(CA513:CX513)","v":7608.2170000000006},{"$f":"BB513","v":0},0,0,0,0,0,0,0,2.9194999999999998,382.4545,843.7355,1086.0540000000001,1045.181,1290.4189999999999,1156.1219999999998,1112.3295000000001,618.93399999999997,70.067999999999998,0,0,0,0,0,0]
["AC Losses",{"$f":"4*AB514+4*BA514+19*C514+BZ514*4","v":-8022.3626841779951},{"$f":"SUM(D514:AA514)","v":-258.78589303799987},{"$f":"Inputs!$E$51*D513*-1","v":0},{"$f":"Inputs!$E$51*E513*-1","v":0},{"$f":"Inputs!$E$51*F513*-1","v":0},{"$f":"Inputs!$E$51*G513*-1","v":0},{"$f":"Inputs!$E$51*H513*-1","v":0},{"$f":"Inputs!$E$51*I513*-1","v":0},{"$f":"Inputs!$E$51*J513*-1","v":0},{"$f":"Inputs!$E$51*K513*-1","v":0},{"$f":"Inputs!$E$51*L513*-1","v":-9.9303872999999959E-2},{"$f":"Inputs!$E$51*M513*-1","v":-13.008807362999995},{"$f":"Inputs!$E$51*N513*-1","v":-28.698819296999989},{"$f":"Inputs!$E$51*O513*-1","v":-36.941040755999992},{"$f":"Inputs!$E$51*P513*-1","v":-35.55078653399999},{"$f":"Inputs!$E$51*Q513*-1","v":-43.892311865999979},{"$f":"Inputs!$E$51*R513*-1","v":-39.324333707999983},{"$f":"Inputs!$E$51*S513*-1","v":-37.834775612999991},{"$f":"Inputs!$E$51*T513*-1","v":-21.052421075999991},{"$f":"Inputs!$E$51*U513*-1","v":-2.3832929519999992},{"$f":"Inputs!$E$51*V513*-1","v":0},{"$f":"Inputs!$E$51*W513*-1","v":0},{"$f":"Inputs!$E$51*X513*-1","v":0},{"$f":"Inputs!$E$51*Y513*-1","v":0},{"$f":"Inputs!$E$51*Z513*-1","v":0},{"$f":"Inputs!$E$51*AA513*-1","v":0},{"$f":"SUM(AC514:AZ514)","v":-258.78589303799987},{"$f":"Inputs!$E$51*AC513*-1","v":0},{"$f":"Inputs!$E$51*AD513*-1","v":0},{"$f":"Inputs!$E$51*AE513*-1","v":0},{"$f":"Inputs!$E$51*AF513*-1","v":0},{"$f":"Inputs!$E$51*AG513*-1","v":0},{"$f":"Inputs!$E$51*AH513*-1","v":0},{"$f":"Inputs!$E$51*AI513*-1","v":0},{"$f":"Inputs!$E$51*AJ513*-1","v":0},{"$f":"Inputs!$E$51*AK513*-1","v":-9.9303872999999959E-2},{"$f":"Inputs!$E$51*AL513*-1","v":-13.008807362999995},{"$f":"Inputs!$E$51*AM513*-1","v":-28.698819296999989},{"$f":"Inputs!$E$51*AN513*-1","v":-36.941040755999992},{"$f":"Inputs!$E$51*AO513*-1","v":-35.55078653399999},{"$f":"Inputs!$E$51*AP513*-1","v":-43.892311865999979},{"$f":"Inputs!$E$51*AQ513*-1","v":-39.324333707999983},{"$f":"Inputs!$E$51*AR513*-1","v":-37.834775612999991},{"$f":"Inputs!$E$51*AS513*-1","v":-21.052421075999991},{"$f":"Inputs!$E$51*AT513*-1","v":-2.3832929519999992},{"$f":"Inputs!$E$51*AU513*-1","v":0},{"$f":"Inputs!$E$51*AV513*-1","v":0},{"$f":"Inputs!$E$51*AW513*-1","v":0},{"$f":"Inputs!$E$51*AX513*-1","v":0},{"$f":"Inputs!$E$51*AY513*-1","v":0},{"$f":"Inputs!$E$51*AZ513*-1","v":0},{"$f":"SUM(BB514:BY514)","v":-258.78589303799987},{"$f":"Inputs!$E$51*BB513*-1","v":0},{"$f":"Inputs!$E$51*BC513*-1","v":0},{"$f":"Inputs!$E$51*BD513*-1","v":0},{"$f":"Inputs!$E$51*BE513*-1","v":0},{"$f":"Inputs!$E$51*BF513*-1","v":0},{"$f":"Inputs!$E$51*BG513*-1","v":0},{"$f":"Inputs!$E$51*BH513*-1","v":0},{"$f":"Inputs!$E$51*BI513*-1","v":0},{"$f":"Inputs!$E$51*BJ513*-1","v":-9.9303872999999959E-2},{"$f":"Inputs!$E$51*BK513*-1","v":-13.008807362999995},{"$f":"Inputs!$E$51*BL513*-1","v":-28.698819296999989},{"$f":"Inputs!$E$51*BM513*-1","v":-36.941040755999992},{"$f":"Inputs!$E$51*BN513*-1","v":-35.55078653399999},{"$f":"Inputs!$E$51*BO513*-1","v":-43.892311865999979},{"$f":"Inputs!$E$51*BP513*-1","v":-39.324333707999983},{"$f":"Inputs!$E$51*BQ513*-1","v":-37.834775612999991},{"$f":"Inputs!$E$51*BR513*-1","v":-21.052421075999991},{"$f":"Inputs!$E$51*BS513*-1","v":-2.3832929519999992},{"$f":"Inputs!$E$51*BT513*-1","v":0},{"$f":"Inputs!$E$51*BU513*-1","v":0},{"$f":"Inputs!$E$51*BV513*-1","v":0},{"$f":"Inputs!$E$51*BW513*-1","v":0},{"$f":"Inputs!$E$51*BX513*-1","v":0},{"$f":"Inputs!$E$51*BY513*-1","v":0},{"$f":"SUM(CA514:CX514)","v":-258.78589303799987},{"$f":"Inputs!$E$51*CA513*-1","v":0},{"$f":"Inputs!$E$51*CB513*-1","v":0},{"$f":"Inputs!$E$51*CC513*-1","v":0},{"$f":"Inputs!$E$51*CD513*-1","v":0},{"$f":"Inputs!$E$51*CE513*-1","v":0},{"$f":"Inputs!$E$51*CF513*-1","v":0},{"$f":"Inputs!$E$51*CG513*-1","v":0},{"$f":"Inputs!$E$51*CH513*-1","v":0},{"$f":"Inputs!$E$51*CI513*-1","v":-9.9303872999999959E-2},{"$f":"Inputs!$E$51*CJ513*-1","v":-13.008807362999995},{"$f":"Inputs!$E$51*CK513*-1","v":-28.698819296999989},{"$f":"Inputs!$E$51*CL513*-1","v":-36.941040755999992},{"$f":"Inputs!$E$51*CM513*-1","v":-35.55078653399999},{"$f":"Inputs!$E$51*CN513*-1","v":-43.892311865999979},{"$f":"Inputs!$E$51*CO513*-1","v":-39.324333707999983},{"$f":"Inputs!$E$51*CP513*-1","v":-37.834775612999991},{"$f":"Inputs!$E$51*CQ513*-1","v":-21.052421075999991},{"$f":"Inputs!$E$51*CR513*-1","v":-2.3832929519999992},{"$f":"Inputs!$E$51*CS513*-1","v":0},{"$f":"Inputs!$E$51*CT513*-1","v":0},{"$f":"Inputs!$E$51*CU513*-1","v":0},{"$f":"Inputs!$E$51*CV513*-1","v":0},{"$f":"Inputs!$E$51*CW513*-1","v":0},{"$f":"Inputs!$E$51*CX513*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB515+4*BA515+19*C515+BZ515*4","v":227832.36431582202},{"$f":"SUM(D515:AA515)","v":7349.4311069619998},{"$f":"D513+D514","v":0},{"$f":"E513+E514","v":0},{"$f":"F513+F514","v":0},{"$f":"G513+G514","v":0},{"$f":"H513+H514","v":0},{"$f":"I513+I514","v":0},{"$f":"J513+J514","v":0},{"$f":"K513+K514","v":0},{"$f":"L513+L514","v":2.820196127},{"$f":"M513+M514","v":369.44569263699998},{"$f":"N513+N514","v":815.036680703},{"$f":"O513+O514","v":1049.1129592440002},{"$f":"P513+P514","v":1009.6302134660001},{"$f":"Q513+Q514","v":1246.5266881339999},{"$f":"R513+R514","v":1116.7976662919998},{"$f":"S513+S514","v":1074.4947243870001},{"$f":"T513+T514","v":597.881578924},{"$f":"U513+U514","v":67.684707047999993},{"$f":"V513+V514","v":0},{"$f":"W513+W514","v":0},{"$f":"X513+X514","v":0},{"$f":"Y513+Y514","v":0},{"$f":"Z513+Z514","v":0},{"$f":"AA513+AA514","v":0},{"$f":"SUM(AC515:AZ515)","v":7349.4311069619998},{"$f":"AC513+AC514","v":0},{"$f":"AD513+AD514","v":0},{"$f":"AE513+AE514","v":0},{"$f":"AF513+AF514","v":0},{"$f":"AG513+AG514","v":0},{"$f":"AH513+AH514","v":0},{"$f":"AI513+AI514","v":0},{"$f":"AJ513+AJ514","v":0},{"$f":"AK513+AK514","v":2.820196127},{"$f":"AL513+AL514","v":369.44569263699998},{"$f":"AM513+AM514","v":815.036680703},{"$f":"AN513+AN514","v":1049.1129592440002},{"$f":"AO513+AO514","v":1009.6302134660001},{"$f":"AP513+AP514","v":1246.5266881339999},{"$f":"AQ513+AQ514","v":1116.7976662919998},{"$f":"AR513+AR514","v":1074.4947243870001},{"$f":"AS513+AS514","v":597.881578924},{"$f":"AT513+AT514","v":67.684707047999993},{"$f":"AU513+AU514","v":0},{"$f":"AV513+AV514","v":0},{"$f":"AW513+AW514","v":0},{"$f":"AX513+AX514","v":0},{"$f":"AY513+AY514","v":0},{"$f":"AZ513+AZ514","v":0},7349.4311069619998,{"$f":"BB513+BB514","v":0},{"$f":"BC513+BC514","v":0},{"$f":"BD513+BD514","v":0},{"$f":"BE513+BE514","v":0},{"$f":"BF513+BF514","v":0},{"$f":"BG513+BG514","v":0},{"$f":"BH513+BH514","v":0},{"$f":"BI513+BI514","v":0},{"$f":"BJ513+BJ514","v":2.820196127},{"$f":"BK513+BK514","v":369.44569263699998},{"$f":"BL513+BL514","v":815.036680703},{"$f":"BM513+BM514","v":1049.1129592440002},{"$f":"BN513+BN514","v":1009.6302134660001},{"$f":"BO513+BO514","v":1246.5266881339999},{"$f":"BP513+BP514","v":1116.7976662919998},{"$f":"BQ513+BQ514","v":1074.4947243870001},{"$f":"BR513+BR514","v":597.881578924},{"$f":"BS513+BS514","v":67.684707047999993},{"$f":"BT513+BT514","v":0},{"$f":"BU513+BU514","v":0},{"$f":"BV513+BV514","v":0},{"$f":"BW513+BW514","v":0},{"$f":"BX513+BX514","v":0},{"$f":"BY513+BY514","v":0},7349.4311069619998,{"$f":"CA513+CA514","v":0},{"$f":"CB513+CB514","v":0},{"$f":"CC513+CC514","v":0},{"$f":"CD513+CD514","v":0},{"$f":"CE513+CE514","v":0},{"$f":"CF513+CF514","v":0},{"$f":"CG513+CG514","v":0},{"$f":"CH513+CH514","v":0},{"$f":"CI513+CI514","v":2.820196127},{"$f":"CJ513+CJ514","v":369.44569263699998},{"$f":"CK513+CK514","v":815.036680703},{"$f":"CL513+CL514","v":1049.1129592440002},{"$f":"CM513+CM514","v":1009.6302134660001},{"$f":"CN513+CN514","v":1246.5266881339999},{"$f":"CO513+CO514","v":1116.7976662919998},{"$f":"CP513+CP514","v":1074.4947243870001},{"$f":"CQ513+CQ514","v":597.881578924},{"$f":"CR513+CR514","v":67.684707047999993},{"$f":"CS513+CS514","v":0},{"$f":"CT513+CT514","v":0},{"$f":"CU513+CU514","v":0},{"$f":"CV513+CV514","v":0},{"$f":"CW513+CW514","v":0},{"$f":"CX513+CX514","v":0}]
["PV Production used internally",{"$f":"4*AB516+4*BA516+19*C516+BZ516*4","v":-16269.426079937},{"$f":"SUM(D516:AA516)","v":-524.82019612700003},{"$f":"IF(D515>Inputs!$E$81,Inputs!$E$81,D515)*-1","v":0},{"$f":"IF(E515>Inputs!$E$81,Inputs!$E$81,E515)*-1","v":0},{"$f":"IF(F515>Inputs!$E$81,Inputs!$E$81,F515)*-1","v":0},{"$f":"IF(G515>Inputs!$E$81,Inputs!$E$81,G515)*-1","v":0},{"$f":"IF(H515>Inputs!$E$81,Inputs!$E$81,H515)*-1","v":0},{"$f":"IF(I515>Inputs!$E$81,Inputs!$E$81,I515)*-1","v":0},{"$f":"IF(J515>Inputs!$E$81,Inputs!$E$81,J515)*-1","v":0},{"$f":"IF(K515>Inputs!$E$81,Inputs!$E$81,K515)*-1","v":0},{"$f":"IF(L515>Inputs!$E$81,Inputs!$E$81,L515)*-1","v":-2.820196127},{"$f":"IF(M515>Inputs!$E$81,Inputs!$E$81,M515)*-1","v":-58},{"$f":"IF(N515>Inputs!$E$81,Inputs!$E$81,N515)*-1","v":-58},{"$f":"IF(O515>Inputs!$E$81,Inputs!$E$81,O515)*-1","v":-58},{"$f":"IF(P515>Inputs!$E$81,Inputs!$E$81,P515)*-1","v":-58},{"$f":"IF(Q515>Inputs!$E$81,Inputs!$E$81,Q515)*-1","v":-58},{"$f":"IF(R515>Inputs!$E$81,Inputs!$E$81,R515)*-1","v":-58},{"$f":"IF(S515>Inputs!$E$81,Inputs!$E$81,S515)*-1","v":-58},{"$f":"IF(T515>Inputs!$E$81,Inputs!$E$81,T515)*-1","v":-58},{"$f":"IF(U515>Inputs!$E$81,Inputs!$E$81,U515)*-1","v":-58},{"$f":"IF(V515>Inputs!$E$81,Inputs!$E$81,V515)*-1","v":0},{"$f":"IF(W515>Inputs!$E$81,Inputs!$E$81,W515)*-1","v":0},{"$f":"IF(X515>Inputs!$E$81,Inputs!$E$81,X515)*-1","v":0},{"$f":"IF(Y515>Inputs!$E$81,Inputs!$E$81,Y515)*-1","v":0},{"$f":"IF(Z515>Inputs!$E$81,Inputs!$E$81,Z515)*-1","v":0},{"$f":"IF(AA515>Inputs!$E$81,Inputs!$E$81,AA515)*-1","v":0},{"$f":"SUM(AC516:AZ516)","v":-524.82019612700003},{"$f":"IF(AC515>Inputs!$E$81,Inputs!$E$81,AC515)*-1","v":0},{"$f":"IF(AD515>Inputs!$E$81,Inputs!$E$81,AD515)*-1","v":0},{"$f":"IF(AE515>Inputs!$E$81,Inputs!$E$81,AE515)*-1","v":0},{"$f":"IF(AF515>Inputs!$E$81,Inputs!$E$81,AF515)*-1","v":0},{"$f":"IF(AG515>Inputs!$E$81,Inputs!$E$81,AG515)*-1","v":0},{"$f":"IF(AH515>Inputs!$E$81,Inputs!$E$81,AH515)*-1","v":0},{"$f":"IF(AI515>Inputs!$E$81,Inputs!$E$81,AI515)*-1","v":0},{"$f":"IF(AJ515>Inputs!$E$81,Inputs!$E$81,AJ515)*-1","v":0},{"$f":"IF(AK515>Inputs!$E$81,Inputs!$E$81,AK515)*-1","v":-2.820196127},{"$f":"IF(AL515>Inputs!$E$81,Inputs!$E$81,AL515)*-1","v":-58},{"$f":"IF(AM515>Inputs!$E$81,Inputs!$E$81,AM515)*-1","v":-58},{"$f":"IF(AN515>Inputs!$E$81,Inputs!$E$81,AN515)*-1","v":-58},{"$f":"IF(AO515>Inputs!$E$81,Inputs!$E$81,AO515)*-1","v":-58},{"$f":"IF(AP515>Inputs!$E$81,Inputs!$E$81,AP515)*-1","v":-58},{"$f":"IF(AQ515>Inputs!$E$81,Inputs!$E$81,AQ515)*-1","v":-58},{"$f":"IF(AR515>Inputs!$E$81,Inputs!$E$81,AR515)*-1","v":-58},{"$f":"IF(AS515>Inputs!$E$81,Inputs!$E$81,AS515)*-1","v":-58},{"$f":"IF(AT515>Inputs!$E$81,Inputs!$E$81,AT515)*-1","v":-58},{"$f":"IF(AU515>Inputs!$E$81,Inputs!$E$81,AU515)*-1","v":0},{"$f":"IF(AV515>Inputs!$E$81,Inputs!$E$81,AV515)*-1","v":0},{"$f":"IF(AW515>Inputs!$E$81,Inputs!$E$81,AW515)*-1","v":0},{"$f":"IF(AX515>Inputs!$E$81,Inputs!$E$81,AX515)*-1","v":0},{"$f":"IF(AY515>Inputs!$E$81,Inputs!$E$81,AY515)*-1","v":0},{"$f":"IF(AZ515>Inputs!$E$81,Inputs!$E$81,AZ515)*-1","v":0},{"$f":"SUM(BB516:BY516)","v":-524.82019612700003},{"$f":"IF(BB515>Inputs!$E$81,Inputs!$E$81,BB515)*-1","v":0},{"$f":"IF(BC515>Inputs!$E$81,Inputs!$E$81,BC515)*-1","v":0},{"$f":"IF(BD515>Inputs!$E$81,Inputs!$E$81,BD515)*-1","v":0},{"$f":"IF(BE515>Inputs!$E$81,Inputs!$E$81,BE515)*-1","v":0},{"$f":"IF(BF515>Inputs!$E$81,Inputs!$E$81,BF515)*-1","v":0},{"$f":"IF(BG515>Inputs!$E$81,Inputs!$E$81,BG515)*-1","v":0},{"$f":"IF(BH515>Inputs!$E$81,Inputs!$E$81,BH515)*-1","v":0},{"$f":"IF(BI515>Inputs!$E$81,Inputs!$E$81,BI515)*-1","v":0},{"$f":"IF(BJ515>Inputs!$E$81,Inputs!$E$81,BJ515)*-1","v":-2.820196127},{"$f":"IF(BK515>Inputs!$E$81,Inputs!$E$81,BK515)*-1","v":-58},{"$f":"IF(BL515>Inputs!$E$81,Inputs!$E$81,BL515)*-1","v":-58},{"$f":"IF(BM515>Inputs!$E$81,Inputs!$E$81,BM515)*-1","v":-58},{"$f":"IF(BN515>Inputs!$E$81,Inputs!$E$81,BN515)*-1","v":-58},{"$f":"IF(BO515>Inputs!$E$81,Inputs!$E$81,BO515)*-1","v":-58},{"$f":"IF(BP515>Inputs!$E$81,Inputs!$E$81,BP515)*-1","v":-58},{"$f":"IF(BQ515>Inputs!$E$81,Inputs!$E$81,BQ515)*-1","v":-58},{"$f":"IF(BR515>Inputs!$E$81,Inputs!$E$81,BR515)*-1","v":-58},{"$f":"IF(BS515>Inputs!$E$81,Inputs!$E$81,BS515)*-1","v":-58},{"$f":"IF(BT515>Inputs!$E$81,Inputs!$E$81,BT515)*-1","v":0},{"$f":"IF(BU515>Inputs!$E$81,Inputs!$E$81,BU515)*-1","v":0},{"$f":"IF(BV515>Inputs!$E$81,Inputs!$E$81,BV515)*-1","v":0},{"$f":"IF(BW515>Inputs!$E$81,Inputs!$E$81,BW515)*-1","v":0},{"$f":"IF(BX515>Inputs!$E$81,Inputs!$E$81,BX515)*-1","v":0},{"$f":"IF(BY515>Inputs!$E$81,Inputs!$E$81,BY515)*-1","v":0},{"$f":"SUM(CA516:CX516)","v":-524.82019612700003},{"$f":"IF(CA515>Inputs!$E$81,Inputs!$E$81,CA515)*-1","v":0},{"$f":"IF(CB515>Inputs!$E$81,Inputs!$E$81,CB515)*-1","v":0},{"$f":"IF(CC515>Inputs!$E$81,Inputs!$E$81,CC515)*-1","v":0},{"$f":"IF(CD515>Inputs!$E$81,Inputs!$E$81,CD515)*-1","v":0},{"$f":"IF(CE515>Inputs!$E$81,Inputs!$E$81,CE515)*-1","v":0},{"$f":"IF(CF515>Inputs!$E$81,Inputs!$E$81,CF515)*-1","v":0},{"$f":"IF(CG515>Inputs!$E$81,Inputs!$E$81,CG515)*-1","v":0},{"$f":"IF(CH515>Inputs!$E$81,Inputs!$E$81,CH515)*-1","v":0},{"$f":"IF(CI515>Inputs!$E$81,Inputs!$E$81,CI515)*-1","v":-2.820196127},{"$f":"IF(CJ515>Inputs!$E$81,Inputs!$E$81,CJ515)*-1","v":-58},{"$f":"IF(CK515>Inputs!$E$81,Inputs!$E$81,CK515)*-1","v":-58},{"$f":"IF(CL515>Inputs!$E$81,Inputs!$E$81,CL515)*-1","v":-58},{"$f":"IF(CM515>Inputs!$E$81,Inputs!$E$81,CM515)*-1","v":-58},{"$f":"IF(CN515>Inputs!$E$81,Inputs!$E$81,CN515)*-1","v":-58},{"$f":"IF(CO515>Inputs!$E$81,Inputs!$E$81,CO515)*-1","v":-58},{"$f":"IF(CP515>Inputs!$E$81,Inputs!$E$81,CP515)*-1","v":-58},{"$f":"IF(CQ515>Inputs!$E$81,Inputs!$E$81,CQ515)*-1","v":-58},{"$f":"IF(CR515>Inputs!$E$81,Inputs!$E$81,CR515)*-1","v":-58},{"$f":"IF(CS515>Inputs!$E$81,Inputs!$E$81,CS515)*-1","v":0},{"$f":"IF(CT515>Inputs!$E$81,Inputs!$E$81,CT515)*-1","v":0},{"$f":"IF(CU515>Inputs!$E$81,Inputs!$E$81,CU515)*-1","v":0},{"$f":"IF(CV515>Inputs!$E$81,Inputs!$E$81,CV515)*-1","v":0},{"$f":"IF(CW515>Inputs!$E$81,Inputs!$E$81,CW515)*-1","v":0},{"$f":"IF(CX515>Inputs!$E$81,Inputs!$E$81,CX515)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB517+4*BA517+19*C517+BZ517*4","v":211562.93823588497},{"$f":"SUM(D517:AA517)","v":6824.6109108349992},{"$f":"D515+D516","v":0},{"$f":"E515+E516","v":0},0,0,0,0,0,0,0,311.44569263699998,757.036680703,991.11295924400019,951.6302134660001,1188.5266881339999,1058.7976662919998,1016.4947243870001,539.881578924,9.6847070479999928,0,0,0,0,0,0,{"$f":"SUM(AC517:AZ517)","v":6824.6109108349992},{"$f":"AC515+AC516","v":0},{"$f":"AD515+AD516","v":0},0,0,0,0,0,0,0,311.44569263699998,757.036680703,991.11295924400019,951.6302134660001,1188.5266881339999,1058.7976662919998,1016.4947243870001,539.881578924,9.6847070479999928,0,0,0,0,0,0,{"$f":"SUM(BB517:BY517)","v":6824.6109108349992},{"$f":"BB515+BB516","v":0},{"$f":"BC515+BC516","v":0},0,0,0,0,0,0,0,311.44569263699998,757.036680703,991.11295924400019,951.6302134660001,1188.5266881339999,1058.7976662919998,1016.4947243870001,539.881578924,9.6847070479999928,0,0,0,0,0,0,{"$f":"SUM(CA517:CX517)","v":6824.6109108349992},{"$f":"CA515+CA516","v":0},{"$f":"CB515+CB516","v":0},0,0,0,0,0,0,0,311.44569263699998,757.036680703,991.11295924400019,951.6302134660001,1188.5266881339999,1058.7976662919998,1016.4947243870001,539.881578924,9.6847070479999928,0,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB520+4*BA520+19*C520+BZ520*4","v":211562.93823588497},{"$f":"SUM(D520:AA520)","v":6824.6109108349992},{"$f":"IF(D507<0,0,IF(D507>D517,D517,D507))","v":0},{"$f":"IF(E507<0,0,IF(E507>E517,E517,E507))","v":0},0,0,0,0,0,0,0,311.44569263699998,757.036680703,991.11295924400019,951.6302134660001,1188.5266881339999,1058.7976662919998,1016.4947243870001,539.881578924,9.6847070479999928,0,0,0,0,0,0,{"$f":"SUM(AC520:AZ520)","v":6824.6109108349992},{"$f":"IF(AC507<0,0,IF(AC507>AC517,AC517,AC507))","v":0},{"$f":"IF(AD507<0,0,IF(AD507>AD517,AD517,AD507))","v":0},0,0,0,0,0,0,0,311.44569263699998,757.036680703,991.11295924400019,951.6302134660001,1188.5266881339999,1058.7976662919998,1016.4947243870001,539.881578924,9.6847070479999928,0,0,0,0,0,0,{"$f":"SUM(BB520:BY520)","v":6824.6109108349992},{"$f":"IF(BB507<0,0,IF(BB507>BB517,BB517,BB507))","v":0},0,0,0,0,0,0,0,0,311.44569263699998,757.036680703,991.11295924400019,951.6302134660001,1188.5266881339999,1058.7976662919998,1016.4947243870001,539.881578924,9.6847070479999928,0,0,0,0,0,0,{"$f":"SUM(CA520:CX520)","v":6824.6109108349992},{"$f":"IF(CA507<0,0,IF(CA507>CA517,CA517,CA507))","v":0},{"$f":"IF(CB507<0,0,IF(CB507>CB517,CB517,CB507))","v":0},0,0,0,0,0,0,0,311.44569263699998,757.036680703,991.11295924400019,951.6302134660001,1188.5266881339999,1058.7976662919998,1016.4947243870001,539.881578924,9.6847070479999928,0,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B507-B520","v":1897598.3995676627},{"$f":"C507-C520","v":64383.64424013516},{"$f":"D507-D520","v":1979.711299191644},{"$f":"E507-E520","v":1799.8497813904166},{"$f":"F507-F520","v":1799.8497813904166},{"$f":"G507-G520","v":1853.7672539377593},{"$f":"H507-H520","v":1997.4651274217315},{"$f":"I507-I520","v":1943.6980128383709},{"$f":"J507-J520","v":1889.7805402910305},{"$f":"K507-K520","v":2159.5548995884965},{"$f":"L507-L520","v":2428.6399021211228},{"$f":"M507-M520","v":5542.7728817323368},{"$f":"N507-N520","v":2062.759580519371},{"$f":"O507-O520","v":1510.6850216878611},{"$f":"P507-P520","v":1474.4553527210937},{"$f":"Q507-Q520","v":4385.9526244846038},{"$f":"R507-R520","v":1184.9221990061249},{"$f":"S507-S520","v":1152.5283221774871},{"$f":"T507-T520","v":2375.8694033856009},{"$f":"U507-U520","v":6043.1333994130455},{"$f":"V507-V520","v":3149.3919737747051},{"$f":"W507-W520","v":3419.1842504765423},{"$f":"X507-X520","v":6293.1650262406674},{"$f":"Y507-Y520","v":2753.5804728369876},{"$f":"Z507-Z520","v":2627.5386162251398},{"$f":"AA507-AA520","v":2555.3885172825835},{"$f":"AB507-AB520","v":55537.056000152639},{"$f":"AC507-AC520","v":1696.4294086547122},{"$f":"AD507-AD520","v":1532.7313504881565},{"$f":"AE507-AE520","v":1532.7313504881565},{"$f":"AF507-AF520","v":1594.7666683039927},{"$f":"AG507-AG520","v":1738.4645417879649},{"$f":"AH507-AH520","v":1676.5795819361108},{"$f":"AI507-AI520","v":1614.5924180551553},{"$f":"AJ507-AJ520","v":1860.10799729424},{"$f":"AK507-AK520","v":2072.5140968746937},{"$f":"AL507-AL520","v":5129.9906983785222},{"$f":"AM507-AM520","v":1625.6960922623898},{"$f":"AN507-AN520","v":1081.715301731937},{"$f":"AO507-AO520","v":1053.5605332221658},{"$f":"AP507-AP520","v":3956.9829045286792},{"$f":"AQ507-AQ520","v":764.02737950719711},{"$f":"AR507-AR520","v":739.74613882367225},{"$f":"AS507-AS520","v":1963.0872200317865},{"$f":"AT507-AT520","v":5622.2385799141175},{"$f":"AU507-AU520","v":2696.1409489156126},{"$f":"AV507-AV520","v":2941.6519207142887},{"$f":"AW507-AW520","v":5839.9140013815759},{"$f":"AX507-AX520","v":2348.8920577842282},{"$f":"AY507-AY520","v":2247.1198587504564},{"$f":"AZ507-AZ520","v":2207.3749503228069},{"$f":"BA507-BA520","v":48656.589510985883},{"$f":"BB507-BB520","v":1476.0990493482102},{"$f":"BC507-BC520","v":1325.0153743951798},{"$f":"BD507-BD520","v":1325.0153743951798},{"$f":"BE507-BE520","v":1393.3217683666192},{"$f":"BF507-BF520","v":1537.0196418505914},{"$f":"BG507-BG520","v":1468.8636058431341},{"$f":"BH507-BH520","v":1400.5572118716948},{"$f":"BI507-BI520","v":1627.1827243012397},{"$f":"BJ507-BJ520","v":1795.5273594608057},{"$f":"BK507-BK520","v":4808.9378891033357},{"$f":"BL507-BL520","v":1285.7578236180739},{"$f":"BM507-BM520","v":748.07218621066227},{"$f":"BN507-BN520","v":726.23143866799171},{"$f":"BO507-BO520","v":3623.3397890074043},{"$f":"BP507-BP520","v":436.69828495302318},{"$f":"BQ507-BQ520","v":418.69332954848528},{"$f":"BR507-BR520","v":1642.0344107565995},{"$f":"BS507-BS520","v":5294.9094853599436},{"$f":"BT507-BT520","v":2343.6123740252083},{"$f":"BU507-BU520","v":2570.2378864547559},{"$f":"BV507-BV520","v":5487.3854264911715},{"$f":"BW507-BW520","v":2034.1344016320811},{"$f":"BX507-BX520","v":1951.2593092925297},{"$f":"BY507-BY520","v":1936.6833660319608},{"$f":"BZ507-BZ520","v":64383.64424013516},{"$f":"CA507-CA520","v":1979.711299191644},{"$f":"CB507-CB520","v":1799.8497813904166},{"$f":"CC507-CC520","v":1799.8497813904166},{"$f":"CD507-CD520","v":1853.7672539377593},{"$f":"CE507-CE520","v":1997.4651274217315},{"$f":"CF507-CF520","v":1943.6980128383709},{"$f":"CG507-CG520","v":1889.7805402910305},{"$f":"CH507-CH520","v":2159.5548995884965},{"$f":"CI507-CI520","v":2428.6399021211228},{"$f":"CJ507-CJ520","v":5542.7728817323368},{"$f":"CK507-CK520","v":2062.759580519371},{"$f":"CL507-CL520","v":1510.6850216878611},{"$f":"CM507-CM520","v":1474.4553527210937},{"$f":"CN507-CN520","v":4385.9526244846038},{"$f":"CO507-CO520","v":1184.9221990061249},{"$f":"CP507-CP520","v":1152.5283221774871},{"$f":"CQ507-CQ520","v":2375.8694033856009},{"$f":"CR507-CR520","v":6043.1333994130455},{"$f":"CS507-CS520","v":3149.3919737747051},{"$f":"CT507-CT520","v":3419.1842504765423},{"$f":"CU507-CU520","v":6293.1650262406674},{"$f":"CV507-CV520","v":2753.5804728369876},{"$f":"CW507-CW520","v":2627.5386162251398},{"$f":"CX507-CX520","v":2555.3885172825835}]
[]
["Summary"]
["Produced",{"$f":"B515","v":227832.36431582202},{"$f":"SUM(D524:AA524)","v":7349.4311069619998},{"$f":"D515","v":0},0,0,0,0,0,0,0,2.820196127,369.44569263699998,815.036680703,1049.1129592440002,1009.6302134660001,1246.5266881339999,1116.7976662919998,1074.4947243870001,597.881578924,67.684707047999993,0,0,0,0,0,0,7349.4311069619998,0,0,0,0,0,0,0,{"$f":"AJ515","v":0},2.820196127,369.44569263699998,815.036680703,1049.1129592440002,1009.6302134660001,1246.5266881339999,1116.7976662919998,1074.4947243870001,597.881578924,67.684707047999993,0,0,0,0,0,0,7349.4311069619998,0,0,0,0,0,0,0,0,2.820196127,369.44569263699998,815.036680703,1049.1129592440002,1009.6302134660001,1246.5266881339999,{"$f":"BP515","v":1116.7976662919998},1074.4947243870001,597.881578924,67.684707047999993,0,0,0,0,0,0,7349.4311069619998,0,0,0,0,0,0,0,0,2.820196127,369.44569263699998,815.036680703,1049.1129592440002,1009.6302134660001,1246.5266881339999,1116.7976662919998,1074.4947243870001,597.881578924,67.684707047999993,0,0,0,0,0,0]
["Used",{"$f":"B516","v":-16269.426079937},{"$f":"C516","v":-524.82019612700003},{"$f":"D516","v":0},0,0,0,0,0,0,0,-2.820196127,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0,0,0,-524.82019612700003,0,0,0,0,0,0,0,0,-2.820196127,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0,0,0,-524.82019612700003,0,0,0,0,0,0,0,0,-2.820196127,-58,-58,-58,-58,-58,{"$f":"BP516","v":-58},-58,-58,-58,0,0,0,0,0,0,-524.82019612700003,0,0,0,0,0,0,0,0,-2.820196127,-58,-58,-58,-58,-58,-58,-58,-58,-58,0,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB526+4*BA526+19*C526+BZ526*4","v":211562.93823588497},{"$f":"SUM(D526:AA526)","v":6824.6109108349992},{"$f":"D520","v":0},{"$f":"E520","v":0},0,0,0,0,0,0,0,311.44569263699998,757.036680703,991.11295924400019,951.6302134660001,1188.5266881339999,1058.7976662919998,1016.4947243870001,539.881578924,9.6847070479999928,0,0,0,0,0,0,6824.6109108349992,0,0,0,0,0,0,0,0,0,311.44569263699998,757.036680703,991.11295924400019,951.6302134660001,1188.5266881339999,1058.7976662919998,1016.4947243870001,539.881578924,9.6847070479999928,0,0,0,0,0,0,6824.6109108349992,0,0,0,0,0,0,0,0,0,311.44569263699998,757.036680703,991.11295924400019,951.6302134660001,1188.5266881339999,1058.7976662919998,{"$f":"BQ520","v":1016.4947243870001},539.881578924,9.6847070479999928,0,0,0,0,0,0,6824.6109108349992,0,0,0,0,0,0,0,0,0,311.44569263699998,757.036680703,991.11295924400019,951.6302134660001,1188.5266881339999,1058.7976662919998,1016.4947243870001,539.881578924,9.6847070479999928,0,0,0,0,0,0]
["  Ponta",222.74826210399982,{"$f":"SUM(D527:AA527)","v":9.6847070479999928},{"$f":"IF(D510=\"P\",D526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.6847070479999928,0,0,0,0,0,0,{"$f":"SUM(AC527:AZ527)","v":0},{"$f":"IF(AC510=\"P\",AC526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB527:BY527)","v":0},{"$f":"IF(BB510=\"P\",BB526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA527:CX527)","v":9.6847070479999928},{"$f":"IF(CA510=\"P\",CA526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.6847070479999928,0,0,0,0,0,0]
["  Cheia",173806.66614218897,6814.9262037869994,{"$f":"IF(D510=\"C\",D526,0)","v":0},0,0,0,0,0,0,0,0,311.44569263699998,757.036680703,991.11295924400019,951.6302134660001,1188.5266881339999,1058.7976662919998,1016.4947243870001,539.881578924,0,0,0,0,0,0,0,4265.8408637720004,{"$f":"IF(AC510=\"C\",AC526,0)","v":0},0,0,0,0,0,0,0,0,0,757.036680703,991.11295924400019,951.6302134660001,0,0,1016.4947243870001,539.881578924,9.6847070479999928,0,0,0,0,0,0,0,{"$f":"IF(BB510=\"C\",BB526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6814.9262037869994,{"$f":"IF(CA510=\"C\",CA526,0)","v":0},0,0,0,0,0,0,0,0,311.44569263699998,757.036680703,991.11295924400019,951.6302134660001,1188.5266881339999,1058.7976662919998,1016.4947243870001,539.881578924,0,0,0,0,0,0,0]
["  Vazio",37533.523831592,0,{"$f":"IF(D510=\"V\",D526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2558.7700470629998,{"$f":"IF(AC510=\"V\",AC526,0)","v":0},0,0,0,0,0,0,0,0,311.44569263699998,0,0,0,1188.5266881339999,1058.7976662919998,0,0,0,0,0,0,0,0,0,6824.6109108349992,{"$f":"IF(BB510=\"V\",BB526,0)","v":0},0,0,0,0,0,0,0,0,311.44569263699998,757.036680703,991.11295924400019,951.6302134660001,1188.5266881339999,1058.7976662919998,1016.4947243870001,539.881578924,9.6847070479999928,0,0,0,0,0,0,0,{"$f":"IF(CA510=\"V\",CA526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D510=\"SV\",D526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC510=\"SV\",AC526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB510=\"SV\",BB526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA510=\"SV\",CA526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",0,0,{"$f":"D524+D525-D526","v":0},{"$f":"E524+E525-E526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ524+BQ525-BQ526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B531=0,0,B531/B524)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH531=0,0,AH531/AH524)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN531=0,0,BN531/BN524)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT531=0,0,CT531/CT524)","v":0},0,0,0,0]
[]
["TOTALS ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"B11+B55+B99+B143+B187+B231+B275+B319+B363+B407+B451+B495","v":31683346.53151603},1079063.2188612693,35613.694757580903,34113.02796968531,33578.675835040631,32293.929588343475,32026.768274266855,32777.145348670878,33794.640692440495,36580.021289607153,42634.080169903005,49756.847853519888,53343.842050386113,52326.299888133297,51575.93714765623,52326.299888133297,51308.731646377935,50558.37259345944,50558.37259345944,51308.731646377935,54310.141995125894,56567.632681710114,54049.092062562035,49011.946674721949,46226.190374757978,42422.795839349004,986140.68298206048,33129.893413020123,31738.01248072166,31236.687653452871,30039.526046572435,29735.582784622253,{"$f":"AH11+AH55+AH99+AH143+AH187+AH231+AH275+AH319+AH363+AH407+AH451+AH495","v":30374.833081562494},31204.876590880784,32843.525936367558,38214.92135121255,43867.917424813466,47046.979019666127,46175.318516446838,47693.198072334031,47772.816716631052,46584.092529986658,45903.351189239431,45903.351189239431,47457.790086076486,50221.459543980483,52109.46061784192,49795.455537293223,45167.443499110901,42681.145496500343,39243.044204487509,903691.01490224246,31448.905474199426,30119.062764205639,29651.818700170061,28519.662708958502,28286.038614161076,28950.952496423841,29339.941915585357,29274.556658371563,34050.028924747145,39197.324003955568,42023.865796192244,41246.042286453703,{"$f":"BN11+BN55+BN99+BN143+BN187+BN231+BN275+BN319+BN363+BN407+BN451+BN495","v":42607.109189749681},42679.263292157593,41609.153954006666,40996.00006193883,41003.014013131389,42307.373379166871,46054.546803630132,47871.106940658043,45906.542686856672,42838.010186029511,40484.037067559977,37226.656983933171,1079063.2188612693,35613.694757580903,34113.02796968531,33578.675835040631,32293.929588343475,32026.768274266855,32777.145348670878,33794.640692440495,36580.021289607153,42634.080169903005,49756.847853519888,53343.842050386113,52326.299888133297,51575.93714765623,52326.299888133297,51308.731646377935,50558.37259345944,50558.37259345944,51308.731646377935,54310.141995125894,56567.632681710114,54049.092062562035,49011.946674721949,46226.190374757978,42422.795839349004]
["Electric Boat Demand",5484000,180000,0,0,0,0,0,0,0,0,0,36000,0,18000,0,36000,0,18000,0,36000,0,18000,18000,0,0,0,180000,0,0,0,0,0,0,0,0,0,36000,0,18000,0,36000,0,18000,0,36000,0,18000,18000,0,0,0,180000,0,0,0,0,0,0,0,0,0,36000,0,18000,0,36000,0,18000,0,36000,0,18000,18000,0,0,0,180000,0,0,0,0,0,0,0,0,0,36000,0,18000,0,36000,0,18000,0,36000,0,18000,18000,0,0,0]
["Self-Consumption",{"$f":"B13+B57+B101+B145+B189+B233+B277+B321+B365+B409+B453+B497","v":508080},16704,696,696,696,696,696,696,696,696,696,696,696,696,696,696,696,696,696,696,696,696,696,696,696,696,16704,696,696,696,696,696,{"$f":"AH13+AH57+AH101+AH145+AH189+AH233+AH277+AH321+AH365+AH409+AH453+AH497","v":696},696,696,696,696,696,696,696,696,696,696,696,696,696,696,696,696,696,696,16704,696,696,696,696,696,696,696,696,696,696,696,696,{"$f":"BN13+BN57+BN101+BN145+BN189+BN233+BN277+BN321+BN365+BN409+BN453+BN497","v":696},696,696,696,696,696,696,696,696,696,696,696,16704,696,696,696,696,696,696,696,696,696,696,696,696,696,696,696,696,696,696,696,696,696,696,696,696]
["Demand Including Self-Consumption",{"$f":"B14+B58+B102+B146+B190+B234+B278+B322+B366+B410+B454+B498","v":37675426.531516038},1275767.2188612693,36309.694757580903,34809.02796968531,34274.675835040631,32989.929588343475,32722.768274266855,33473.145348670878,34490.640692440495,37276.021289607153,43330.080169903005,86452.847853519896,54039.842050386113,71022.29988813329,52271.93714765623,89022.29988813329,52004.731646377935,69254.37259345944,51254.372593459448,88004.731646377943,55006.141995125894,75263.632681710122,72745.092062562049,49707.946674721949,46922.190374757978,43118.795839349004,1182844.6829820608,33825.893413020123,32434.01248072166,31932.687653452871,30735.526046572435,30431.582784622253,{"$f":"AH14+AH58+AH102+AH146+AH190+AH234+AH278+AH322+AH366+AH410+AH454+AH498","v":31070.833081562494},31900.876590880784,33539.525936367558,38910.92135121255,80563.917424813466,47742.979019666134,64871.318516446838,48389.198072334031,84468.816716631045,47280.092529986658,64599.351189239431,46599.351189239431,84153.790086076493,50917.459543980483,70805.46061784192,68491.455537293223,45863.443499110901,43377.145496500343,39939.044204487502,1100395.0149022425,32144.905474199426,30815.062764205639,30347.818700170061,29215.662708958502,28982.038614161076,29646.952496423841,30035.941915585357,29970.556658371563,34746.028924747145,75893.324003955582,42719.865796192244,59942.042286453703,{"$f":"BN14+BN58+BN102+BN146+BN190+BN234+BN278+BN322+BN366+BN410+BN454+BN498","v":43303.109189749681},79375.263292157601,42305.153954006666,59692.00006193883,41699.014013131389,79003.373379166864,46750.546803630132,66567.106940658035,64602.542686856672,43534.010186029511,41180.037067559977,37922.656983933171,1275767.2188612693,36309.694757580903,34809.02796968531,34274.675835040631,32989.929588343475,32722.768274266855,33473.145348670878,34490.640692440495,37276.021289607153,43330.080169903005,86452.847853519896,54039.842050386113,71022.29988813329,52271.93714765623,89022.29988813329,52004.731646377935,69254.37259345944,51254.372593459448,88004.731646377943,55006.141995125894,75263.632681710122,72745.092062562049,49707.946674721949,46922.190374757978,43118.795839349004]
[]
["Projected Renewables Production"]
["   Wind",{"$f":"B17+B61+B105+B149+B193+B237+B281+B325+B369+B413+B457+B501","v":11263688.296280537},371893.35913798929,10416.945095391764,10416.945095391764,10416.945095391764,8333.6353800967609,6250.4247349472289,8333.6353800967609,10416.945095391764,10416.945095391764,15625.729946157684,16667.683631529231,18751.104547786137,20834.163959430571,20834.163959430571,18751.104547786137,22918.102764818155,22918.102764818155,14584.261155812699,16667.683631529231,20834.163959430571,20834.163959430571,18751.104547786137,18751.104547786137,16667.683631529231,12500.616610828532,371893.35913798929,10416.945095391764,10416.945095391764,10416.945095391764,8333.6353800967609,6250.4247349472289,{"$f":"AH17+AH61+AH105+AH149+AH193+AH237+AH281+AH325+AH369+AH413+AH457+AH501","v":8333.6353800967609},10416.945095391764,10416.945095391764,15625.729946157684,16667.683631529231,18751.104547786137,20834.163959430571,20834.163959430571,18751.104547786137,22918.102764818155,22918.102764818155,14584.261155812699,16667.683631529231,20834.163959430571,20834.163959430571,18751.104547786137,18751.104547786137,16667.683631529231,12500.616610828532,371893.35913798929,10416.945095391764,10416.945095391764,10416.945095391764,8333.6353800967609,6250.4247349472289,8333.6353800967609,10416.945095391764,10416.945095391764,15625.729946157684,16667.683631529231,18751.104547786137,20834.163959430571,{"$f":"BN17+BN61+BN105+BN149+BN193+BN237+BN281+BN325+BN369+BN413+BN457+BN501","v":20834.163959430571},18751.104547786137,22918.102764818155,22918.102764818155,14584.261155812699,16667.683631529231,20834.163959430571,20834.163959430571,18751.104547786137,18751.104547786137,16667.683631529231,12500.616610828532,371893.35913798929,10416.945095391764,10416.945095391764,10416.945095391764,8333.6353800967609,6250.4247349472289,8333.6353800967609,10416.945095391764,10416.945095391764,15625.729946157684,16667.683631529231,18751.104547786137,20834.163959430571,20834.163959430571,18751.104547786137,22918.102764818155,22918.102764818155,14584.261155812699,16667.683631529231,20834.163959430571,20834.163959430571,18751.104547786137,18751.104547786137,16667.683631529231,12500.616610828532]
["   PV",{"$f":"B18+B62+B106+B150+B194+B238+B282+B326+B370+B414+B458+B502","v":2474913.8186069876},81287.176290970921,0,0,0,0,0,0,161.36692176870747,635.31172696351257,2329.1001855287573,4850.0351731601731,7676.7774041434741,9757.6207869511436,10716.794797464438,10995.519480519479,10987.620400432899,9939.2996289424846,7525.5664424860843,4099.6225649350645,1407.1646954236237,205.37608225108221,0,0,0,0,81287.176290970921,0,0,0,0,0,{"$f":"AH18+AH62+AH106+AH150+AH194+AH238+AH282+AH326+AH370+AH414+AH458+AH502","v":0},161.36692176870747,635.31172696351257,2329.1001855287573,4850.0351731601731,7676.7774041434741,9757.6207869511436,10716.794797464438,10995.519480519479,10987.620400432899,9939.2996289424846,7525.5664424860843,4099.6225649350645,1407.1646954236237,205.37608225108221,0,0,0,0,81287.176290970921,0,0,0,0,0,0,161.36692176870747,635.31172696351257,2329.1001855287573,4850.0351731601731,7676.7774041434741,9757.6207869511436,{"$f":"BN18+BN62+BN106+BN150+BN194+BN238+BN282+BN326+BN370+BN414+BN458+BN502","v":10716.794797464438},10995.519480519479,10987.620400432899,9939.2996289424846,7525.5664424860843,4099.6225649350645,1407.1646954236237,205.37608225108221,0,0,0,0,81287.176290970921,0,0,0,0,0,0,161.36692176870747,635.31172696351257,2329.1001855287573,4850.0351731601731,7676.7774041434741,9757.6207869511436,10716.794797464438,10995.519480519479,10987.620400432899,9939.2996289424846,7525.5664424860843,4099.6225649350645,1407.1646954236237,205.37608225108221,0,0,0,0]
["Total Projected Renewables Production",{"$f":"B19+B63+B107+B151+B195+B239+B283+B327+B371+B415+B459+B503","v":13738602.114887521},453180.53542896017,10416.945095391764,10416.945095391764,10416.945095391764,8333.6353800967609,6250.4247349472289,8333.6353800967609,10578.312017160471,11052.256822355275,17954.830131686438,21517.718804689404,26427.881951929616,30591.784746381712,31550.958756895001,29746.624028305614,33905.723165251045,32857.402393760633,22109.827598298787,20767.306196464298,22241.328654854191,21039.540041681652,18751.104547786137,18751.104547786137,16667.683631529231,12500.616610828532,453180.53542896017,10416.945095391764,10416.945095391764,10416.945095391764,8333.6353800967609,6250.4247349472289,{"$f":"AH19+AH63+AH107+AH151+AH195+AH239+AH283+AH327+AH371+AH415+AH459+AH503","v":8333.6353800967609},10578.312017160471,11052.256822355275,17954.830131686438,21517.718804689404,26427.881951929616,30591.784746381712,31550.958756895001,29746.624028305614,33905.723165251045,32857.402393760633,22109.827598298787,20767.306196464298,22241.328654854191,21039.540041681652,18751.104547786137,18751.104547786137,16667.683631529231,12500.616610828532,453180.53542896017,10416.945095391764,10416.945095391764,10416.945095391764,8333.6353800967609,6250.4247349472289,8333.6353800967609,10578.312017160471,11052.256822355275,17954.830131686438,21517.718804689404,26427.881951929616,30591.784746381712,{"$f":"BN19+BN63+BN107+BN151+BN195+BN239+BN283+BN327+BN371+BN415+BN459+BN503","v":31550.958756895001},29746.624028305614,33905.723165251045,32857.402393760633,22109.827598298787,20767.306196464298,22241.328654854191,21039.540041681652,18751.104547786137,18751.104547786137,16667.683631529231,12500.616610828532,453180.53542896017,10416.945095391764,10416.945095391764,10416.945095391764,8333.6353800967609,6250.4247349472289,8333.6353800967609,10578.312017160471,11052.256822355275,17954.830131686438,21517.718804689404,26427.881951929616,30591.784746381712,31550.958756895001,29746.624028305614,33905.723165251045,32857.402393760633,22109.827598298787,20767.306196464298,22241.328654854191,21039.540041681652,18751.104547786137,18751.104547786137,16667.683631529231,12500.616610828532]
[]
["Minimum Non-Renewables Production",{"$f":"B21+B65+B109+B153+B197+B241+B285+B329+B373+B417+B461+B505","v":4441320},146016,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,146016,6084,6084,6084,6084,6084,{"$f":"AH21+AH65+AH109+AH153+AH197+AH241+AH285+AH329+AH373+AH417+AH461+AH505","v":6084},6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,146016,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,{"$f":"BN21+BN65+BN109+BN153+BN197+BN241+BN285+BN329+BN373+BN417+BN461+BN505","v":6084},6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,146016,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084,6084]
["Losses",{"$f":"B22+B66+B110+B154+B198+B242+B286+B330+B374+B418+B462+B506","v":-1373860.2114887524},-45318.053542896028,-1041.6945095391761,-1041.6945095391761,-1041.6945095391761,-833.36353800967629,-625.04247349472291,-833.36353800967629,-1057.831201716047,-1105.2256822355275,-1795.4830131686442,-2151.7718804689403,-2642.7881951929612,-3059.1784746381713,-3155.0958756895011,-2974.6624028305619,-3390.5723165251052,-3285.740239376064,-2210.9827598298789,-2076.7306196464297,-2224.1328654854192,-2103.9540041681648,-1875.1104547786142,-1875.1104547786142,-1666.7683631529233,-1250.0616610828533,-45318.053542896028,-1041.6945095391761,-1041.6945095391761,-1041.6945095391761,-833.36353800967629,-625.04247349472291,{"$f":"AH22+AH66+AH110+AH154+AH198+AH242+AH286+AH330+AH374+AH418+AH462+AH506","v":-833.36353800967629},-1057.831201716047,-1105.2256822355275,-1795.4830131686442,-2151.7718804689403,-2642.7881951929612,-3059.1784746381713,-3155.0958756895011,-2974.6624028305619,-3390.5723165251052,-3285.740239376064,-2210.9827598298789,-2076.7306196464297,-2224.1328654854192,-2103.9540041681648,-1875.1104547786142,-1875.1104547786142,-1666.7683631529233,-1250.0616610828533,-45318.053542896028,-1041.6945095391761,-1041.6945095391761,-1041.6945095391761,-833.36353800967629,-625.04247349472291,-833.36353800967629,-1057.831201716047,-1105.2256822355275,-1795.4830131686442,-2151.7718804689403,-2642.7881951929612,-3059.1784746381713,{"$f":"BN22+BN66+BN110+BN154+BN198+BN242+BN286+BN330+BN374+BN418+BN462+BN506","v":-3155.0958756895011},-2974.6624028305619,-3390.5723165251052,-3285.740239376064,-2210.9827598298789,-2076.7306196464297,-2224.1328654854192,-2103.9540041681648,-1875.1104547786142,-1875.1104547786142,-1666.7683631529233,-1250.0616610828533,-45318.053542896028,-1041.6945095391761,-1041.6945095391761,-1041.6945095391761,-833.36353800967629,-625.04247349472291,-833.36353800967629,-1057.831201716047,-1105.2256822355275,-1795.4830131686442,-2151.7718804689403,-2642.7881951929612,-3059.1784746381713,-3155.0958756895011,-2974.6624028305619,-3390.5723165251052,-3285.740239376064,-2210.9827598298789,-2076.7306196464297,-2224.1328654854192,-2103.9540041681648,-1875.1104547786142,-1875.1104547786142,-1666.7683631529233,-1250.0616610828533]
["Net Projected Demand (Surplus)",{"$f":"B23+B67+B111+B155+B199+B243+B287+B331+B375+B419+B463+B507","v":20858609.5133137},721888.73697520525,20850.444171728315,19349.777383832723,18815.425249188043,19405.657746256395,21013.38601281435,19888.87350658379,18886.159876996069,21244.990149487407,21086.73305138521,61002.900929299431,24170.748293649449,37405.693616389755,17792.074266450716,56166.338262658239,15405.580797651986,33598.710439074872,25271.52775499054,63230.156069560078,28904.946205757129,50244.046644196635,49785.097969554525,26747.952581714428,25837.275106381676,25784.240889603323,628966.20109599642,18366.642827167543,16974.761894869076,16473.437067600287,17151.254204485347,18722.200523169751,{"$f":"AH23+AH67+AH111+AH155+AH199+AH243+AH287+AH331+AH375+AH419+AH463+AH507","v":17486.56123947541},16296.395775436362,17508.494796247804,16667.574232694751,55113.970500593001,17873.885262929478,31254.712244703289,13909.335191128523,51612.855091155994,10680.941681260712,28943.689034854851,20616.506350770516,59379.214509258614,24816.263754611722,45785.874580328426,45531.461444285698,22903.449406103384,22292.230228124034,22604.489254741828,546516.53301617841,16685.654888346835,15355.812178353051,14888.56811431747,15631.390866871416,17272.656352708571,16062.680654336753,14431.461100140934,13939.525518251819,12502.681806229342,50443.377079735117,12850.772039455584,26325.436014710165,{"$f":"BN23+BN67+BN111+BN155+BN199+BN243+BN287+BN331+BN375+BN419+BN463+BN507","v":8823.2463085441723},46519.301666682535,5706.0031052807262,24036.337907554254,15716.169174662484,54228.797802349007,20649.351014261352,41547.520903144556,41642.548593849147,20574.016093021975,20095.121799183667,20588.102034187494,721888.73697520525,20850.444171728315,19349.777383832723,18815.425249188043,19405.657746256395,21013.38601281435,19888.87350658379,18886.159876996069,21244.990149487407,21086.73305138521,61002.900929299431,24170.748293649449,37405.693616389755,17792.074266450716,56166.338262658239,15405.580797651986,33598.710439074872,25271.52775499054,63230.156069560078,28904.946205757129,50244.046644196635,49785.097969554525,26747.952581714428,25837.275106381676,25784.240889603323]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"L","L","L","L","L","L","L","M","M","M","M","M","M","M","M","M","M","M","P","P","P","P","M","M",null,"L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","M","M","M","M","M","M",null,"L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L",null,"L","L","L","L","L","L","L","M","M","M","M","M","M","M","M","M","M","M","P","P","P","P","M","M"]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"B29+B73+B117+B161+B205+B249+B293+B337+B381+B425+B469+B513","v":6403097.0314999996},210306.18250000005,0,0,0,0,0,0,417.48849999999999,1643.6784999999998,6025.848,12548.011,19861.358500000002,25244.916499999999,27726.4915,28447.608,28427.171499999997,25714.955999999998,19470.145499999999,10606.5435,3640.6164999999992,531.34899999999993,0,0,0,0,210306.18250000005,0,0,0,0,0,{"$f":"AH29+AH73+AH117+AH161+AH205+AH249+AH293+AH337+AH381+AH425+AH469+AH513","v":0},417.48849999999999,1643.6784999999998,6025.848,12548.011,19861.358500000002,25244.916499999999,27726.4915,28447.608,28427.171499999997,25714.955999999998,19470.145499999999,10606.5435,3640.6164999999992,531.34899999999993,0,0,0,0,210306.18250000005,0,0,0,0,0,0,417.48849999999999,1643.6784999999998,6025.848,12548.011,19861.358500000002,25244.916499999999,{"$f":"BN29+BN73+BN117+BN161+BN205+BN249+BN293+BN337+BN381+BN425+BN469+BN513","v":27726.4915},28447.608,28427.171499999997,25714.955999999998,19470.145499999999,10606.5435,3640.6164999999992,531.34899999999993,0,0,0,0,210306.18250000005,0,0,0,0,0,0,417.48849999999999,1643.6784999999998,6025.848,12548.011,19861.358500000002,25244.916499999999,27726.4915,28447.608,28427.171499999997,25714.955999999998,19470.145499999999,10606.5435,3640.6164999999992,531.34899999999993,0,0,0,0]
["AC Losses",{"$f":"B30+B74+B118+B162+B206+B250+B294+B338+B382+B426+B470+B514","v":-217794.94242944094},-7153.3544915549974,0,0,0,0,0,0,-14.200453838999994,-55.908080498999979,-204.96319387199989,-426.80804615399984,-675.56424801899971,-858.68058983099968,-943.08888188099957,-967.61693851199971,-966.92181140099956,-874.66851338399965,-662.2575290369997,-360.77097060899985,-123.83192963099992,-18.073304885999995,0,0,0,0,-7153.3544915549974,0,0,0,0,0,{"$f":"AH30+AH74+AH118+AH162+AH206+AH250+AH294+AH338+AH382+AH426+AH470+AH514","v":0},-14.200453838999994,-55.908080498999979,-204.96319387199989,-426.80804615399984,-675.56424801899971,-858.68058983099968,-943.08888188099957,-967.61693851199971,-966.92181140099956,-874.66851338399965,-662.2575290369997,-360.77097060899985,-123.83192963099992,-18.073304885999995,0,0,0,0,-7153.3544915549974,0,0,0,0,0,0,-14.200453838999994,-55.908080498999979,-204.96319387199989,-426.80804615399984,-675.56424801899971,-858.68058983099968,{"$f":"BN30+BN74+BN118+BN162+BN206+BN250+BN294+BN338+BN382+BN426+BN470+BN514","v":-943.08888188099957},-967.61693851199971,-966.92181140099956,-874.66851338399965,-662.2575290369997,-360.77097060899985,-123.83192963099992,-18.073304885999995,0,0,0,0,-7153.3544915549974,0,0,0,0,0,0,-14.200453838999994,-55.908080498999979,-204.96319387199989,-426.80804615399984,-675.56424801899971,-858.68058983099968,-943.08888188099957,-967.61693851199971,-966.92181140099956,-874.66851338399965,-662.2575290369997,-360.77097060899985,-123.83192963099992,-18.073304885999995,0,0,0,0]
["PV Production Net of Curtailment",{"$f":"B31+B75+B119+B163+B207+B251+B295+B339+B383+B427+B471+B515","v":6185302.0890705595},203152.82800844498,0,0,0,0,0,0,403.28804616099995,1587.7704195009997,5820.8848061279996,12121.202953845999,19185.794251980999,24386.235910169002,26783.402618118998,27479.991061487995,27460.249688599,24840.287486616002,18807.887970962998,10245.772529390999,3516.7845703689995,513.27569511399997,0,0,0,0,203152.82800844498,0,0,0,0,0,{"$f":"AH31+AH75+AH119+AH163+AH207+AH251+AH295+AH339+AH383+AH427+AH471+AH515","v":0},403.28804616099995,1587.7704195009997,5820.8848061279996,12121.202953845999,19185.794251980999,24386.235910169002,26783.402618118998,27479.991061487995,27460.249688599,24840.287486616002,18807.887970962998,10245.772529390999,3516.7845703689995,513.27569511399997,0,0,0,0,203152.82800844498,0,0,0,0,0,0,403.28804616099995,1587.7704195009997,5820.8848061279996,12121.202953845999,19185.794251980999,24386.235910169002,{"$f":"BN31+BN75+BN119+BN163+BN207+BN251+BN295+BN339+BN383+BN427+BN471+BN515","v":26783.402618118998},27479.991061487995,27460.249688599,24840.287486616002,18807.887970962998,10245.772529390999,3516.7845703689995,513.27569511399997,0,0,0,0,203152.82800844498,0,0,0,0,0,0,403.28804616099995,1587.7704195009997,5820.8848061279996,12121.202953845999,19185.794251980999,24386.235910169002,26783.402618118998,27479.991061487995,27460.249688599,24840.287486616002,18807.887970962998,10245.772529390999,3516.7845703689995,513.27569511399997,0,0,0,0]
["PV Production used internally",{"$f":"B32+B76+B120+B164+B208+B252+B296+B340+B384+B428+B472+B516","v":-246846.045742177},-8113.9876489529988,0,0,0,0,0,0,-176.820196127,-384.66254965100001,-582.82019612700003,-696,-696,-696,-696,-696,-696,-696,-696,-696,-462.40392254,-243.28078450800001,0,0,0,0,-8113.9876489529988,0,0,0,0,0,{"$f":"AH32+AH76+AH120+AH164+AH208+AH252+AH296+AH340+AH384+AH428+AH472+AH516","v":0},-176.820196127,-384.66254965100001,-582.82019612700003,-696,-696,-696,-696,-696,-696,-696,-696,-696,-462.40392254,-243.28078450800001,0,0,0,0,-8113.9876489529988,0,0,0,0,0,0,-176.820196127,-384.66254965100001,-582.82019612700003,-696,-696,-696,{"$f":"BN32+BN76+BN120+BN164+BN208+BN252+BN296+BN340+BN384+BN428+BN472+BN516","v":-696},-696,-696,-696,-696,-696,-462.40392254,-243.28078450800001,0,0,0,0,-8113.9876489529988,0,0,0,0,0,0,-176.820196127,-384.66254965100001,-582.82019612700003,-696,-696,-696,-696,-696,-696,-696,-696,-696,-462.40392254,-243.28078450800001,0,0,0,0]
["Net PV Production Available",{"$f":"B33+B77+B121+B165+B209+B253+B297+B341+B385+B429+B473+B517","v":5938456.0433283811},195038.84035949202,0,0,0,0,0,0,226.46785003399998,1203.1078698499998,5238.0646100009999,11425.202953845999,18489.794251980999,23690.235910169002,26087.402618119002,26783.991061487995,26764.249688599,24144.287486616002,18111.887970962998,9549.7725293909989,3054.3806478289998,269.99491060600002,0,0,0,0,195038.84035949202,0,0,0,0,0,{"$f":"AH33+AH77+AH121+AH165+AH209+AH253+AH297+AH341+AH385+AH429+AH473+AH517","v":0},226.46785003399998,1203.1078698499998,5238.0646100009999,11425.202953845999,18489.794251980999,23690.235910169002,26087.402618119002,26783.991061487995,26764.249688599,24144.287486616002,18111.887970962998,9549.7725293909989,3054.3806478289998,269.99491060600002,0,0,0,0,195038.84035949202,0,0,0,0,0,0,226.46785003399998,1203.1078698499998,5238.0646100009999,11425.202953845999,18489.794251980999,23690.235910169002,{"$f":"BN33+BN77+BN121+BN165+BN209+BN253+BN297+BN341+BN385+BN429+BN473+BN517","v":26087.402618119002},26783.991061487995,26764.249688599,24144.287486616002,18111.887970962998,9549.7725293909989,3054.3806478289998,269.99491060600002,0,0,0,0,195038.84035949202,0,0,0,0,0,0,226.46785003399998,1203.1078698499998,5238.0646100009999,11425.202953845999,18489.794251980999,23690.235910169002,26087.402618119002,26783.991061487995,26764.249688599,24144.287486616002,18111.887970962998,9549.7725293909989,3054.3806478289998,269.99491060600002,0,0,0,0]
[null,{"$f":"B34+B78+B122+B166+B210+B254+B298+B342+B386+B430+B474+B518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1331.984731818,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH34+AH78+AH122+AH166+AH210+AH254+AH298+AH342+AH386+AH430+AH474+AH518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN34+BN78+BN122+BN166+BN210+BN254+BN298+BN342+BN386+BN430+BN474+BN518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"B36+B80+B124+B168+B212+B256+B300+B344+B388+B432+B476+B520","v":4769255.3526861575},162670.38354235777,0,0,0,0,0,0,226.46785003399998,1203.1078698499998,5238.0646100009999,11425.202953845999,17445.190006233759,20837.31040395649,16317.618913729622,26783.991061487995,14220.658598645861,18442.686573606181,17655.936613140857,9549.7725293909989,3054.3806478289998,269.99491060600002,0,0,0,0,147068.5775335753,0,0,0,0,0,{"$f":"AH36+AH80+AH124+AH168+AH212+AH256+AH300+AH344+AH388+AH432+AH476+AH520","v":0},226.46785003399998,1203.1078698499998,5238.0646100009999,11425.202953845999,14973.625717432777,18251.440621249076,12855.774657906357,26783.991061487995,10246.340571889157,16879.845003847848,16110.568528205084,9549.7725293909989,3054.3806478289998,269.99491060600002,0,0,0,0,130164.26348930734,0,0,0,0,0,0,226.46785003399998,1203.1078698499998,4716.8042722174932,11425.202953845999,11616.798307402993,17168.718657204907,{"$f":"BN36+BN80+BN124+BN168+BN212+BN256+BN300+BN344+BN388+BN432+BN476+BN520","v":8572.9984818551402},26783.991061487995,7148.6490652438733,15982.973986349993,12444.402895988937,9549.7725293909989,3054.3806478289998,269.99491060600002,0,0,0,0,162670.38354235777,0,0,0,0,0,0,226.46785003399998,1203.1078698499998,5238.0646100009999,11425.202953845999,17445.190006233759,20837.31040395649,16317.618913729622,26783.991061487995,14220.658598645861,18442.686573606181,17655.936613140857,9549.7725293909989,3054.3806478289998,269.99491060600002,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B37+B81+B125+B169+B213+B257+B301+B345+B389+B433+B477+B521","v":15137993.922096878},559218.35343284754,20850.444171728315,19349.777383832723,18815.425249188043,19405.657746256395,21013.38601281435,19888.87350658379,18659.692026962068,20041.882279637408,15848.668441384216,49577.697975453433,6725.558287415688,16568.383212433262,1474.4553527210937,29382.34720117024,1184.9221990061249,15156.023865468695,7615.5911418496862,53680.383540169067,25850.565557928123,49974.051733590633,49785.097969554525,26747.952581714428,25837.275106381676,25784.240889603323,481897.62356242124,18366.642827167543,16974.761894869076,16473.437067600287,17151.254204485347,18722.200523169751,{"$f":"AH37+AH81+AH125+AH169+AH213+AH257+AH301+AH345+AH389+AH433+AH477+AH521","v":17486.56123947541},16069.92792540236,16305.386926397805,11429.509622693753,43688.767546746996,2900.2595454967045,13003.271623454213,1053.5605332221658,24828.864029667999,434.60110937155468,12063.844031007005,4505.9378225654355,49829.441979867617,21761.883106782716,45515.879669722432,45531.461444285698,22903.449406103384,22292.230228124034,22604.489254741828,416352.26952687104,16685.654888346835,15355.812178353051,14888.56811431747,15631.390866871416,17272.656352708571,16062.680654336753,14204.993250106934,12736.417648401819,7785.8775340118482,39018.174125889105,1233.973732052591,9156.7173575052566,{"$f":"BN37+BN81+BN125+BN169+BN213+BN257+BN301+BN345+BN389+BN433+BN477+BN521","v":250.24782668903191},19735.31060519454,-1442.6459599631473,8053.3639212042635,3271.7662786735464,44679.025272958002,17594.970366432357,41277.525992538554,41642.548593849147,20574.016093021975,20095.121799183667,20588.102034187494,559218.35343284754,20850.444171728315,19349.777383832723,18815.425249188043,19405.657746256395,21013.38601281435,19888.87350658379,18659.692026962068,20041.882279637408,15848.668441384216,49577.697975453433,6725.558287415688,16568.383212433262,1474.4553527210937,29382.34720117024,1184.9221990061249,15156.023865468695,7615.5911418496862,53680.383540169067,25850.565557928123,49974.051733590633,49785.097969554525,26747.952581714428,25837.275106381676,25784.240889603323]
[]
["Summary"]
["Produced",{"$f":"B40+B84+B128+B172+B216+B260+B304+B348+B392+B436+B480+B524","v":6185302.0890705595},203152.82800844498,0,0,0,0,0,0,403.28804616099995,1587.7704195009997,5820.8848061279996,12121.202953845999,19185.794251980999,24386.235910169002,26783.402618118998,27479.991061487995,27460.249688599,24840.287486616002,18807.887970962998,10245.772529390999,3516.7845703689995,513.27569511399997,0,0,0,0,203152.82800844498,0,0,0,0,0,{"$f":"AH40+AH84+AH128+AH172+AH216+AH260+AH304+AH348+AH392+AH436+AH480+AH524","v":0},403.28804616099995,1587.7704195009997,5820.8848061279996,12121.202953845999,19185.794251980999,24386.235910169002,26783.402618118998,27479.991061487995,27460.249688599,24840.287486616002,18807.887970962998,10245.772529390999,3516.7845703689995,513.27569511399997,0,0,0,0,203152.82800844498,0,0,0,0,0,0,403.28804616099995,1587.7704195009997,5820.8848061279996,12121.202953845999,19185.794251980999,24386.235910169002,{"$f":"BN40+BN84+BN128+BN172+BN216+BN260+BN304+BN348+BN392+BN436+BN480+BN524","v":26783.402618118998},27479.991061487995,27460.249688599,24840.287486616002,18807.887970962998,10245.772529390999,3516.7845703689995,513.27569511399997,0,0,0,0,203152.82800844498,0,0,0,0,0,0,403.28804616099995,1587.7704195009997,5820.8848061279996,12121.202953845999,19185.794251980999,24386.235910169002,26783.402618118998,27479.991061487995,27460.249688599,24840.287486616002,18807.887970962998,10245.772529390999,3516.7845703689995,513.27569511399997,0,0,0,0]
["Used",{"$f":"B41+B85+B129+B173+B217+B261+B305+B349+B393+B437+B481+B525","v":-246846.045742177},-8113.9876489529988,0,0,0,0,0,0,-176.820196127,-384.66254965100001,-582.82019612700003,-696,-696,-696,-696,-696,-696,-696,-696,-696,-462.40392254,-243.28078450800001,0,0,0,0,-8113.9876489529988,0,0,0,0,0,{"$f":"AH41+AH85+AH129+AH173+AH217+AH261+AH305+AH349+AH393+AH437+AH481+AH525","v":0},-176.820196127,-384.66254965100001,-582.82019612700003,-696,-696,-696,-696,-696,-696,-696,-696,-696,-462.40392254,-243.28078450800001,0,0,0,0,-8113.9876489529988,0,0,0,0,0,0,-176.820196127,-384.66254965100001,-582.82019612700003,-696,-696,-696,{"$f":"BN41+BN85+BN129+BN173+BN217+BN261+BN305+BN349+BN393+BN437+BN481+BN525","v":-696},-696,-696,-696,-696,-696,-462.40392254,-243.28078450800001,0,0,0,0,-8113.9876489529988,0,0,0,0,0,0,-176.820196127,-384.66254965100001,-582.82019612700003,-696,-696,-696,-696,-696,-696,-696,-696,-696,-462.40392254,-243.28078450800001,0,0,0,0]
["Total Sold to EDA",{"$f":"B42+B86+B130+B174+B218+B262+B306+B350+B394+B438+B482+B526","v":4762985.1455770554},162670.38354235777,0,0,0,0,0,0,226.46785003399998,1203.1078698499998,5238.0646100009999,11425.202953845999,17445.190006233759,20837.31040395649,16317.618913729622,26783.991061487995,14220.658598645861,18442.686573606181,17655.936613140857,9549.7725293909989,3054.3806478289998,269.99491060600002,0,0,0,0,147068.5775335753,0,0,0,0,0,{"$f":"AH42+AH86+AH130+AH174+AH218+AH262+AH306+AH350+AH394+AH438+AH482+AH526","v":0},226.46785003399998,1203.1078698499998,5238.0646100009999,11425.202953845999,14973.625717432777,18251.440621249076,12855.774657906357,26783.991061487995,10246.340571889157,16879.845003847848,16110.568528205084,9549.7725293909989,3054.3806478289998,269.99491060600002,0,0,0,0,130164.26348930734,0,0,0,0,0,0,226.46785003399998,1203.1078698499998,4716.8042722174932,11425.202953845999,11616.798307402993,17168.718657204907,{"$f":"BN42+BN86+BN130+BN174+BN218+BN262+BN306+BN350+BN394+BN438+BN482+BN526","v":8572.9984818551402},26783.991061487995,7148.6490652438733,15982.973986349993,12444.402895988937,9549.7725293909989,3054.3806478289998,269.99491060600002,0,0,0,0,162670.38354235777,0,0,0,0,0,0,226.46785003399998,1203.1078698499998,5238.0646100009999,11425.202953845999,17445.190006233759,20837.31040395649,16317.618913729622,26783.991061487995,14220.658598645861,18442.686573606181,17655.936613140857,9549.7725293909989,3054.3806478289998,269.99491060600002,0,0,0,0]
["  Ponta",{"$f":"B43+B87+B131+B175+B219+B263+B307+B351+B395+B439+B483+B527","v":1432835.1887486426},63477.456031525398,0,0,0,0,0,0,0,0,0,6329.0003100690001,9349.430362086001,11949.651191179999,9425.1142072896255,12916.978462741001,8499.2488519057806,0,0,4038.629096151999,951.25825467300001,18.145295429000001,0,0,0,0,0,0,0,0,0,0,{"$f":"AH43+AH87+AH131+AH175+AH219+AH263+AH307+AH351+AH395+AH439+AH483+AH527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN43+BN87+BN131+BN175+BN219+BN263+BN307+BN351+BN395+BN439+BN483+BN527","v":0},0,0,0,0,0,0,0,0,0,0,0,63477.456031525398,0,0,0,0,0,0,0,0,0,6329.0003100690001,9349.430362086001,11949.651191179999,9425.1142072896255,12916.978462741001,8499.2488519057806,0,0,4038.629096151999,951.25825467300001,18.145295429000001,0,0,0,0]
["  Cheia",{"$f":"B44+B88+B132+B176+B220+B264+B308+B352+B396+B440+B484+B528","v":2666810.7880501039},99192.927510832378,0,0,0,0,0,0,226.46785003399998,1203.1078698499998,5238.0646100009999,5096.202643777,8095.7596441477599,8887.6592127764907,6892.5047064399987,13867.012598746998,5721.4097467400852,18442.686573606181,17655.936613140857,5511.1434332389999,2103.1223931559998,251.84961517699998,0,0,0,0,111398.04882830533,0,0,0,0,0,{"$f":"AH44+AH88+AH132+AH176+AH220+AH264+AH308+AH352+AH396+AH440+AH484+AH528","v":0},0,0,0,0,14973.625717432777,18251.440621249076,12855.774657906357,12916.978462741001,6535.6677490971842,16879.845003847848,16110.568528205084,9549.7725293909989,3054.3806478289998,269.99491060600002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN44+BN88+BN132+BN176+BN220+BN264+BN308+BN352+BN396+BN440+BN484+BN528","v":0},0,0,0,0,0,0,0,0,0,0,0,99192.927510832378,0,0,0,0,0,0,226.46785003399998,1203.1078698499998,5238.0646100009999,5096.202643777,8095.7596441477599,8887.6592127764907,6892.5047064399987,13867.012598746998,5721.4097467400852,18442.686573606181,17655.936613140857,5511.1434332389999,2103.1223931559998,251.84961517699998,0,0,0,0]
["  Vazio",{"$f":"B45+B89+B133+B177+B221+B265+B309+B353+B397+B441+B485+B529","v":663339.16877830913},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35670.528705269979,0,0,0,0,0,{"$f":"AH45+AH89+AH133+AH177+AH221+AH265+AH309+AH353+AH397+AH441+AH485+AH529","v":0},226.46785003399998,1203.1078698499998,5238.0646100009999,11425.202953845999,0,0,0,13867.012598746998,3710.6728227919748,0,0,0,0,0,0,0,0,0,130164.26348930734,0,0,0,0,0,0,226.46785003399998,1203.1078698499998,4716.8042722174932,11425.202953845999,11616.798307402993,17168.718657204907,{"$f":"BN45+BN89+BN133+BN177+BN221+BN265+BN309+BN353+BN397+BN441+BN485+BN529","v":8572.9984818551402},26783.991061487995,7148.6490652438733,15982.973986349993,12444.402895988937,9549.7725293909989,3054.3806478289998,269.99491060600002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",{"$f":"B46+B90+B134+B178+B222+B266+B310+B354+B398+B442+B486+B530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH46+AH90+AH134+AH178+AH222+AH266+AH310+AH354+AH398+AH442+AH486+AH530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN46+BN90+BN134+BN178+BN222+BN266+BN310+BN354+BN398+BN442+BN486+BN530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",{"$f":"B47+B91+B135+B179+B223+B267+B311+B355+B399+B443+B487+B531","v":1164827.7412845329},32368.456817134225,0,0,0,0,0,0,0,0,0,0,1044.6042457472399,2852.9255062125085,9769.783704389376,0,12543.591089953137,5701.6009130098164,455.9513578221422,0,0,0,0,0,0,0,47970.262825916696,0,0,0,0,0,{"$f":"AH47+AH91+AH135+AH179+AH223+AH267+AH311+AH355+AH399+AH443+AH487+AH531","v":0},0,0,0,0,3516.1685345482238,5438.795288919925,13231.627960212638,0,16517.909116709841,7264.4424827681523,2001.3194427579167,0,0,0,0,0,0,0,64874.576870184668,0,0,0,0,0,0,0,0,521.26033778350666,0,6872.9959445780078,6521.517252964095,{"$f":"BN47+BN91+BN135+BN179+BN223+BN267+BN311+BN355+BN399+BN443+BN487+BN531","v":17514.404136263856},0,19615.600623355127,8161.3135002660065,5667.4850749740617,0,0,0,0,0,0,0,32368.456817134225,0,0,0,0,0,0,0,0,0,0,1044.6042457472399,2852.9255062125085,9769.783704389376,0,12543.591089953137,5701.6009130098164,455.9513578221422,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B575=0,0,B575/B568)","v":0.18832188379978818},0.15933057459475131,0,0,0,0,0,0,0,0,0,0,5.4446755345527641E-2,0.11698917031401494,0.36477007211100609,0,0.45679086068765828,0.22953039154968921,2.4242560277159958E-2,0,0,0,0,0,0,0,0.23612894438231788,0,0,0,0,0,{"$f":"IF(AH575=0,0,AH575/AH568)","v":0},0,0,0,0,0.18326937568326979,0.22302725639802248,0.49402341251672888,0,0.60152071827547071,0.29244599067874111,0.10640851571679398,0,0,0,0,0,0,0,0.31933878305394725,0,0,0,0,0,0,0,0,8.9550017762719536E-2,0,0.35823358961896234,0.26742615289162514,{"$f":"IF(BN575=0,0,BN575/BN568)","v":0.65392752317494363},0,0.71432710356960705,0.32855149138927392,0.30133553983966421,0,0,0,0,0,0,0,0.15933057459475131,0,0,0,0,0,0,0,0,0,0,5.4446755345527641E-2,0.11698917031401494,0.36477007211100609,0,0.45679086068765828,0.22953039154968921,2.4242560277159958E-2,0,0,{"$f":"IF(CT575=0,0,CT575/CT568)","v":0},0,0,0,0]
[null,{"$f":"B575/365","v":3191.308880231597}]
[null,{"$f":"(B575-BA575)/313","v":3514.2273623461606},null,12,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,null,{"$f":"D578","v":12},{"$f":"E578","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,12,12,{"$f":"AD578","v":1},{"$f":"AE578","v":2},{"$f":"AF578","v":3},{"$f":"AG578","v":4},{"$f":"AH578","v":5},{"$f":"AI578","v":6},{"$f":"AJ578","v":7},{"$f":"AK578","v":8},{"$f":"AL578","v":9},{"$f":"AM578","v":10},{"$f":"AN578","v":11},{"$f":"AO578","v":12},{"$f":"AP578","v":13},{"$f":"AQ578","v":14},{"$f":"AR578","v":15},{"$f":"AS578","v":16},{"$f":"AT578","v":17},{"$f":"AU578","v":18},{"$f":"AV578","v":19},{"$f":"AW578","v":20},{"$f":"AX578","v":21},{"$f":"AY578","v":22},{"$f":"AZ578","v":23},12,12,{"$f":"BC578","v":1},{"$f":"BD578","v":2},{"$f":"BE578","v":3},{"$f":"BF578","v":4},{"$f":"BG578","v":5},{"$f":"BH578","v":6},{"$f":"BI578","v":7},{"$f":"BJ578","v":8},{"$f":"BK578","v":9},{"$f":"BL578","v":10},{"$f":"BM578","v":11},{"$f":"BN578","v":12},{"$f":"BO578","v":13},{"$f":"BP578","v":14},{"$f":"BQ578","v":15},{"$f":"BR578","v":16},{"$f":"BS578","v":17},{"$f":"BT578","v":18},{"$f":"BU578","v":19},{"$f":"BV578","v":20},{"$f":"BW578","v":21},{"$f":"BX578","v":22},{"$f":"BY578","v":23}]
[null,{"$f":"B42","v":169158.932015898},6270.2071091014986,0,0,0,0,0,0,0,0,0,192.99745530299998,779.59824971900002,769.17666048003252,577.28432469197458,1899.216112138,230.09984746501323,211.87442958047927,1109.5611965779999,500.3988331459999,0,0,0,0,0,0,4403.365001687459,0,0,0,0,0,{"$f":"AH42","v":0},0,0,0,192.99745530299998,198.32010658335139,0,577.28432469197458,1899.216112138,0,0,1035.1481698251337,500.3988331459999,0,0,0,0,0,0,3400.2289022288073,0,0,0,0,0,0,0,0,0,192.99745530299998,0,0,{"$f":"BN42","v":149.80289844564538},1899.216112138,0,0,657.81360319616203,500.3988331459999,0,0,0,0,0,0,6270.2071091014986,0,0,0,0,0,0,0,0,0,192.99745530299998,779.59824971900002,769.17666048003252,577.28432469197458,1899.216112138,230.09984746501323,211.87442958047927,1109.5611965779999,500.3988331459999,0,0,0,0,0,0]
[null,{"$f":"B86","v":175430.61945994617},7078.5326747976378,0,0,0,0,0,0,0,0,32.246276064,511.67961765400003,948.81001733899984,787.0081687274926,633.20405934447854,1667.9600297239999,328.67461458504977,296.71162182461541,1244.930610674,627.30765886099994,0,0,0,0,0,0,4756.992652725341,0,0,0,0,0,{"$f":"AH86","v":0},0,0,32.246276064,511.67961765400003,223.49925894397506,0,610.94968585080142,1667.9600297239999,0,0,1083.3501256275647,627.30765886099994,0,0,0,0,0,0,3707.998838273018,0,0,0,0,0,0,0,0,32.246276064,511.67961765400003,0,0,{"$f":"BN86","v":172.48475340510231},1667.9600297239999,0,0,696.32050256491607,627.30765886099994,0,0,0,0,0,0,7078.5326747976378,0,0,0,0,0,0,0,0,32.246276064,511.67961765400003,948.81001733899984,787.0081687274926,633.20405934447854,1667.9600297239999,328.67461458504977,296.71162182461541,1244.930610674,627.30765886099994,0,0,0,0,0,0]
[null,{"$f":"B130","v":342546.3046285765},11780.168889076795,0,0,0,0,0,0,0,0,325.54667327200002,793.69923035399995,1431.063555056,1408.4810731673749,1080.9008015792924,2277.1223931559998,846.92799218986579,841.29165613054067,1686.9117679427195,869.84452578299999,218.37922044599998,0,0,0,0,0,9813.1034378047825,0,0,0,0,0,{"$f":"AH130","v":0},0,0,325.54667327200002,793.69923035399995,1299.8895066128011,1032.7994561013122,712.30086096903608,2277.1223931559998,478.32805157960928,479.78670385942235,1325.4068156716012,869.84452578299999,218.37922044599998,0,0,0,0,0,8087.5016071477676,0,0,0,0,0,0,0,0,325.54667327200002,793.69923035399995,1002.1795459189398,740.60264282770618,{"$f":"BN130","v":425.6238510573545},2277.1223931559998,191.6510416679277,198.61618542633062,1044.2362972385095,869.84452578299999,218.37922044599998,0,0,0,0,0,11780.168889076795,0,0,0,0,0,0,0,0,325.54667327200002,793.69923035399995,1431.063555056,1408.4810731673749,1080.9008015792924,2277.1223931559998,846.92799218986579,841.29165613054067,1686.9117679427195,869.84452578299999,218.37922044599998,0,0,0,0,0]
[null,{"$f":"B174","v":313605.98988120456},11525.987939421169,0,0,0,0,0,0,0,116.85215987399999,658.32981625800005,1239.2902184199997,1259.3431553440653,879.63047545159111,804.47637062784327,2406.8514149980001,642.05336529399085,669.47445759454729,1541.4874614241314,971.37158635499986,336.82745777999997,0,0,0,0,0,9341.5939733254199,0,0,0,0,0,{"$f":"AH174","v":0},0,116.85215987399999,658.32981625800005,1239.2902184199997,858.38251409122824,487.02318089152112,451.12980552378133,2406.8514149980001,296.22687690106443,323.64796920162087,1195.660973031205,971.37158635499986,336.82745777999997,0,0,0,0,0,5666.9698301592789,0,0,0,0,0,0,0,116.85215987399999,263.79846187972146,1239.2902184199997,0,0,{"$f":"BN174","v":0},2406.8514149980001,0,0,331.97853085255821,971.37158635499986,336.82745777999997,0,0,0,0,0,11525.987939421169,0,0,0,0,0,0,0,116.85215987399999,658.32981625800005,1239.2902184199997,1259.3431553440653,879.63047545159111,804.47637062784327,2406.8514149980001,642.05336529399085,669.47445759454729,1541.4874614241314,971.37158635499986,336.82745777999997,0,0,0,0,0]
[null,{"$f":"B218","v":484512.69327889691},16408.092525163102,0,0,0,0,0,0,32.246276064,260.68216235099993,802.15981873499993,1301.334533214,1655.2360024236948,2361.7282769660001,1195.8298753005581,2556.3218097290001,1044.4521072378463,2226.3588628699995,1639.7580684539998,917.78785994199995,396.05157644700006,18.145295429000001,0,0,0,0,15110.747108557774,0,0,0,0,0,{"$f":"AH218","v":0},32.246276064,260.68216235099993,802.15981873499993,1301.334533214,1245.987776317734,2361.7282769660001,841.14807934205896,2556.3218097290001,689.7703112793472,2226.3588628699995,1461.0244698716333,917.78785994199995,396.05157644700006,18.145295429000001,0,0,0,0,11670.894191478619,0,0,0,0,0,0,32.246276064,260.68216235099993,675.43083532977187,1301.334533214,332.54573564922998,2361.7282769660001,{"$f":"BN218","v":0},2556.3218097290001,0,2226.3588628699995,592.26096748761756,917.78785994199995,396.05157644700006,18.145295429000001,0,0,0,0,16408.092525163102,0,0,0,0,0,0,32.246276064,260.68216235099993,802.15981873499993,1301.334533214,1655.2360024236948,2361.7282769660001,1195.8298753005581,2556.3218097290001,1044.4521072378463,2226.3588628699995,1639.7580684539998,917.78785994199995,396.05157644700006,18.145295429000001,0,0,0,0]
[null,{"$f":"B262","v":547500.42751403048},18743.646988853747,0,0,0,0,0,0,111.21176761999999,308.62549651,773.95785746500007,1165.9651191179998,1868.193954741,2294.0435699179998,1582.8520959872317,2829.880834048,1315.0708160045112,2494.277494935,1987.9159840820062,1335.1768867379999,590.64510920999987,85.830002476999994,0,0,0,0,17462.794532688979,0,0,0,0,0,{"$f":"AH262","v":0},111.21176761999999,308.62549651,773.95785746500007,1165.9651191179998,1677.3477865384316,2294.0435699179998,1214.288325369283,2829.880834048,954.34955733238371,2494.277494935,1627.1947254098786,1335.1768867379999,590.64510920999987,85.830002476999994,0,0,0,0,16322.253907123042,0,0,0,0,0,0,111.21176761999999,308.62549651,773.95785746500007,1165.9651191179998,1384.5885041378624,2294.0435699179998,{"$f":"BN262","v":927.62894013834205},2829.880834048,673.78857836517159,2494.277494935,1346.6337464426665,1335.1768867379999,590.64510920999987,85.830002476999994,0,0,0,0,18743.646988853747,0,0,0,0,0,0,111.21176761999999,308.62549651,773.95785746500007,1165.9651191179998,1868.193954741,2294.0435699179998,1582.8520959872317,2829.880834048,1315.0708160045112,2494.277494935,1987.9159840820062,1335.1768867379999,590.64510920999987,85.830002476999994,0,0,0,0]
[null,{"$f":"B306","v":644810.29042852612},21129.600414690027,0,0,0,0,0,0,83.009806349999991,266.32255460499994,861.3839374019999,1431.063555056,2017.6643494720001,2592.9843593800001,2197.3358047540919,2770.6567153810001,2083.8245038689365,2435.0533762679997,2141.7529790600001,1402.861593786,700.63275816299995,145.05412114399999,0,0,0,0,20336.764320491293,0,0,0,0,0,{"$f":"AH306","v":0},83.009806349999991,266.32255460499994,861.3839374019999,1431.063555056,2017.6643494720001,2592.9843593800001,1800.9177576547222,2770.6567153810001,1687.4064567695668,2435.0533762679997,2141.7529790600001,1402.861593786,700.63275816299995,145.05412114399999,0,0,0,0,19370.605902172585,0,0,0,0,0,0,83.009806349999991,266.32255460499994,861.3839374019999,1431.063555056,1957.5564008729448,2592.9843593800001,{"$f":"BN306","v":1492.5926099107669},2770.6567153810001,1379.0813090256115,2435.0533762679997,1852.3528048282622,1402.861593786,700.63275816299995,145.05412114399999,0,0,0,0,21129.600414690027,0,0,0,0,0,0,83.009806349999991,266.32255460499994,861.3839374019999,1431.063555056,2017.6643494720001,2592.9843593800001,2197.3358047540919,2770.6567153810001,2083.8245038689365,2435.0533762679997,2141.7529790600001,1402.861593786,700.63275816299995,145.05412114399999,0,0,0,0]
[null,{"$f":"B350","v":607430.00324193528},19950.762530727825,0,0,0,0,0,0,0,176.07627854099997,678.07118914699993,1256.2113951820002,1837.1717973439997,2612.7257322690002,2019.4798082562363,2804.4990689050001,1803.2167474565872,2717.0729889680001,2136.1125868060003,1352.0980635000001,537.06138279699985,20.965491556000003,0,0,0,0,19053.879894090198,0,0,0,0,0,{"$f":"AH350","v":0},0,176.07627854099997,678.07118914699993,1256.2113951820002,1837.1717973439997,2612.7257322690002,1602.3326275463894,2804.4990689050001,1386.0695667467403,2717.0729889680001,2073.5243115880662,1352.0980635000001,537.06138279699985,20.965491556000003,0,0,0,0,18086.736364708624,0,0,0,0,0,0,0,176.07627854099997,678.07118914699993,1256.2113951820002,1837.1717973439997,2612.7257322690002,{"$f":"BN350","v":1277.8727760205127},2804.4990689050001,1061.6097152208636,2717.0729889680001,1755.3004852582458,1352.0980635000001,537.06138279699985,20.965491556000003,0,0,0,0,19950.762530727825,0,0,0,0,0,0,0,176.07627854099997,678.07118914699993,1256.2113951820002,1837.1717973439997,2612.7257322690002,2019.4798082562363,2804.4990689050001,1803.2167474565872,2717.0729889680001,2136.1125868060003,1352.0980635000001,537.06138279699985,20.965491556000003,0,0,0,0]
[null,{"$f":"B394","v":533899.00682557409},18147.812640668042,0,0,0,0,0,0,0,74.549217969000011,627.30765886099994,1400.041397659,2045.8663107420002,2437.8735723949999,2042.0996218008797,2488.6371026809998,1843.0208024661601,2308.144550553,1622.8368916919999,982.65237086299999,274.78314298599997,0,0,0,0,0,17307.210632620776,0,0,0,0,0,{"$f":"AH394","v":0},0,74.549217969000011,627.30765886099994,1400.041397659,2013.1200074762553,2437.8735723949999,1633.8299049271229,2488.6371026809998,1443.4348145583949,2308.144550553,1622.8368916919999,982.65237086299999,274.78314298599997,0,0,0,0,0,16354.57155009851,0,0,0,0,0,0,0,74.549217969000011,627.30765886099994,1400.041397659,1688.8183361308215,2437.8735723949999,{"$f":"BN394","v":1316.2815954563359},2488.6371026809998,1132.645712852353,2308.144550553,1622.8368916919999,982.65237086299999,274.78314298599997,0,0,0,0,0,18147.812640668042,0,0,0,0,0,0,0,74.549217969000011,627.30765886099994,1400.041397659,2045.8663107420002,2437.8735723949999,2042.0996218008797,2488.6371026809998,1843.0208024661601,2308.144550553,1622.8368916919999,982.65237086299999,274.78314298599997,0,0,0,0,0]
[null,{"$f":"B438","v":405030.97236598947},13369.173632756771,0,0,0,0,0,0,0,0,356.56883066899996,1075.718843054,1580.533949787,2012.0239572179999,1583.3468764911856,2023.304741726,1454.1159821095835,1687.701402613,1157.5045307369996,438.35451835200001,0,0,0,0,0,0,12589.756375917801,0,0,0,0,0,{"$f":"AH438","v":0},0,0,356.56883066899996,1075.718843054,1580.533949787,2012.0239572179999,1193.6382480717009,2023.304741726,1064.4073536900987,1687.701402613,1157.5045307369996,438.35451835200001,0,0,0,0,0,0,11795.238327228126,0,0,0,0,0,0,0,0,356.56883066899996,1075.718843054,1392.2293230831945,2012.0239572179999,{"$f":"BN438","v":890.53153707876686},2023.304741726,761.30064269716456,1687.701402613,1157.5045307369996,438.35451835200001,0,0,0,0,0,0,13369.173632756771,0,0,0,0,0,0,0,0,356.56883066899996,1075.718843054,1580.533949787,2012.0239572179999,1583.3468764911856,2023.304741726,1454.1159821095835,1687.701402613,1157.5045307369996,438.35451835200001,0,0,0,0,0,0]
[null,{"$f":"B482","v":327496.96770059358},11441.78728626617,0,0,0,0,0,0,0,0,122.492552128,745.75589619499999,1264.6719835629999,1690.5215987399999,1649.1790614298511,1871.0141508679999,1570.4041536763184,1538.2310078819999,847.28295676699997,142.23392501699999,0,0,0,0,0,0,10067.758692830486,0,0,0,0,0,{"$f":"AH482","v":0},0,0,122.492552128,745.75589619499999,1264.6719835629999,1429.1255568662409,1266.3248244934866,1871.0141508679999,1187.5499167399539,1191.3069301928035,847.28295676699997,142.23392501699999,0,0,0,0,0,0,8876.653157853958,0,0,0,0,0,0,0,0,122.492552128,745.75589619499999,1264.6719835629999,1125.6235869871989,{"$f":"BN482","v":968.5493068763144},1871.0141508679999,889.77439912278157,899.25440032966242,847.28295676699997,142.23392501699999,0,0,0,0,0,0,11441.78728626617,0,0,0,0,0,0,0,0,122.492552128,745.75589619499999,1264.6719835629999,1690.5215987399999,1649.1790614298511,1871.0141508679999,1570.4041536763184,1538.2310078819999,847.28295676699997,142.23392501699999,0,0,0,0,0,0]
[null,{"$f":"B526","v":211562.93823588497},6824.6109108349992,0,0,0,0,0,0,0,0,0,311.44569263699998,757.036680703,991.11295924400019,951.6302134660001,1188.5266881339999,1058.7976662919998,1016.4947243870001,539.881578924,9.6847070479999928,0,0,0,0,0,0,6824.6109108349992,0,0,0,0,0,{"$f":"AH526","v":0},0,0,0,311.44569263699998,757.036680703,991.11295924400019,951.6302134660001,1188.5266881339999,1058.7976662919998,1016.4947243870001,539.881578924,9.6847070479999928,0,0,0,0,0,0,6824.6109108349992,0,0,0,0,0,0,0,0,0,311.44569263699998,757.036680703,991.11295924400019,{"$f":"BN526","v":951.6302134660001},1188.5266881339999,1058.7976662919998,1016.4947243870001,539.881578924,9.6847070479999928,0,0,0,0,0,0,6824.6109108349992,0,0,0,0,0,0,0,0,0,311.44569263699998,757.036680703,991.11295924400019,951.6302134660001,1188.5266881339999,1058.7976662919998,1016.4947243870001,539.881578924,9.6847070479999928,0,0,0,0,0,0]
[null,{"$f":"SUM(B579:B590)","v":4762985.1455770554},{"$f":"SUM(C579:C590)","v":162670.38354235777},0,0,0,0,0,0,226.46785003399998,1203.1078698499998,5238.0646100009999,11425.202953845999,17445.190006233759,20837.31040395649,16317.618913729622,26783.991061487995,14220.658598645861,18442.686573606181,17655.936613140857,9549.7725293909989,3054.3806478289998,269.99491060600002,0,0,0,0,147068.5775335753,0,0,0,0,0,0,226.46785003399998,1203.1078698499998,5238.0646100009999,11425.202953845999,14973.625717432777,18251.440621249076,12855.774657906357,26783.991061487995,10246.340571889157,16879.845003847848,16110.568528205084,9549.7725293909989,3054.3806478289998,269.99491060600002,0,0,0,0,130164.26348930734,0,0,0,0,0,0,226.46785003399998,1203.1078698499998,4716.8042722174932,11425.202953845999,11616.798307402993,17168.718657204907,8572.9984818551402,{"$f":"SUM(BO579:BO590)","v":26783.991061487995},7148.6490652438733,15982.973986349993,12444.402895988937,9549.7725293909989,3054.3806478289998,269.99491060600002,0,0,0,0,162670.38354235777,0,0,0,0,0,0,226.46785003399998,1203.1078698499998,5238.0646100009999,11425.202953845999,17445.190006233759,20837.31040395649,16317.618913729622,26783.991061487995,14220.658598645861,18442.686573606181,17655.936613140857,9549.7725293909989,3054.3806478289998,269.99491060600002,0,0,0,0]
["SALES BY DEMAND PERIOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX129","v":0}]
["Total","Ponta ","Cheia","Vazio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX173","v":0}]
[{"$f":"SUM(B594:D594)","v":169158.93201589806},{"$f":"B43","v":11008.774329211998},{"$f":"B44","v":136180.38780800681},{"$f":"B45","v":21969.769878679232},"January"]
[{"$f":"SUM(B595:D595)","v":175430.61945994617},{"$f":"B87","v":12546.15317722},{"$f":"B88","v":139204.92723586611},{"$f":"B89","v":23679.539046860071},"February"]
[342546.30462857644,{"$f":"B131","v":25029.146163266996},{"$f":"B132","v":269668.36664327193},{"$f":"B133","v":47848.791822037507},"March"]
[313605.9898812045,{"$f":"B175","v":28780.378970969996},{"$f":"B176","v":243287.52964379312},{"$f":"B177","v":41538.081266441368},"April"]
[484512.69327889686,{"$f":"B219","v":30635.648831814},{"$f":"B220","v":384623.40803567902},{"$f":"B221","v":69253.636411403859},"May"]
[547500.4275140306,{"$f":"B263","v":243232.14057596834},{"$f":"B264","v":229540.23034671805},{"$f":"B265","v":74728.056591344168},"June"]
[644810.29042852623,{"$f":"B307","v":301151.17362197669},{"$f":"B308","v":255609.57378420717},{"$f":"B309","v":88049.543022342346},"July"]
[607430.00324193516,{"$f":"B351","v":283666.00463649491},{"$f":"B352","v":242975.61769512578},{"$f":"B353","v":80788.380910314503},"August"]
[533899.00682557409,{"$f":"B395","v":269665.85377036891},{"$f":"B396","v":190407.27375685511},{"$f":"B397","v":73825.879298350046},"September"]
[405030.97236598935,{"$f":"B439","v":223768.02005887264},{"$f":"B440","v":128352.84830331219},{"$f":"B441","v":52910.104003804503},"October"]
[327496.96770059346,{"$f":"B483","v":3129.1463503739997},{"$f":"B484","v":273153.95865507983},{"$f":"B485","v":51213.862695139644},"November"]
[211562.93823588497,{"$f":"B527","v":222.74826210399982},{"$f":"B528","v":173806.66614218897},{"$f":"B529","v":37533.523831592},"December"]
[4762985.1455770563,{"$f":"SUM(B594:B605)","v":1432835.1887486426},2666810.7880501039,663339.16877830913]
[null,{"$f":"B606/$A606","v":0.30082713780436288},{"$f":"C606/$A606","v":0.55990323432491163},{"$f":"D606/$A606","v":0.13926962787072533}]

{"sheet":"Demand Forecast","index":14,"n_rows":13,"n_cols":30,"rows_kept":13,"cut":false,"hidden":false,"merged":[[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],[111,0,117,0],[59,0,64,0],[79,0,80,0],[83,0,87,0],[90,0,94,0],[69,0,77,0]]}
["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]
["Sao Jorge","Demand",{"$f":"SUM(E7:AK7)","v":1112.3907602520667},null,{"$f":"'Detailed Production Projections'!B542/1000000","v":37.675426531516038},{"$f":"E7*(1+F6)","v":38.052180796831202},38.432702604799516,38.817029630847514,39.205199927155988,39.597251926427546,39.993224445691823,40.393156690148743,40.797088257050234,41.205059139620737,41.617109731016946,42.033280828327115,42.453613636610385,42.878149772976492,{"$f":"R7*(1+S6)","v":43.306931270706258},{"$f":"S7*(1+T6)","v":43.74000058341332},{"$f":"T7*(1+U6)","v":44.177400589247455},{"$f":"U7*(1+V6)","v":44.619174595139931},{"$f":"V7*(1+W6)","v":45.065366341091334},{"$f":"W7*(1+X6)","v":45.516020004502245},{"$f":"X7*(1+Y6)","v":45.971180204547267},{"$f":"Y7*(1+Z6)","v":46.430892006592742},{"$f":"Z7*(1+AA6)","v":46.895200926658667},{"$f":"AA7*(1+AB6)","v":47.364152935925254},{"$f":"AB7*(1+AC6)","v":47.83779446528451},48.316172409937359]
[null,"Renewables",{"$f":"SUM(E8:AK8)","v":357.20365498707548},null,{"$f":"'Production Forecast'!N8/1000000","v":13.73860211488752},{"$f":"E8","v":13.73860211488752},13.73860211488752,13.73860211488752,13.73860211488752,13.73860211488752,13.73860211488752,13.73860211488752,13.73860211488752,13.73860211488752,13.73860211488752,13.73860211488752,13.73860211488752,13.73860211488752,{"$f":"R8","v":13.73860211488752},{"$f":"S8","v":13.73860211488752},{"$f":"T8","v":13.73860211488752},{"$f":"U8","v":13.73860211488752},{"$f":"V8","v":13.73860211488752},{"$f":"W8","v":13.73860211488752},{"$f":"X8","v":13.73860211488752},{"$f":"Y8","v":13.73860211488752},{"$f":"Z8","v":13.73860211488752},{"$f":"AA8","v":13.73860211488752},{"$f":"AB8","v":13.73860211488752},13.73860211488752]
[null,"Net Demand",{"$f":"SUM(E9:AK9)","v":755.18710526499103},null,{"$f":"E7-E8","v":23.936824416628518},24.313578681943682,24.694100489911996,25.078427515959994,25.466597812268468,25.858649811540026,26.254622330804303,26.654554575261223,27.058486142162714,{"$f":"N7-N8","v":27.466457024733216},27.878507616129426,28.294678713439595,28.715011521722865,29.139547658088972,{"$f":"S7-S8","v":29.568329155818738},30.0013984685258,30.438798474359935,30.880572480252411,31.326764226203814,31.777417889614725,32.232578089659746,32.692289891705222,33.156598811771147,33.625550821037734,34.09919235039699,{"$f":"AD7-AD8","v":34.577570295049838}]
[null,"Força Açores Production",{"$f":"SUM(E10:AK10)","v":138.0929258081942},null,{"$f":"AFS!K7/1000000","v":3.0920827750156894},{"$f":"AFS!L7/1000000","v":6.1777724405048104},{"$f":"AFS!M7/1000000","v":6.1216340395664277},{"$f":"AFS!N7/1000000","v":6.0606974961489186},{"$f":"AFS!O7/1000000","v":6.0003675329842752},{"$f":"AFS!P7/1000000","v":5.9406381119944838},{"$f":"AFS!Q7/1000000","v":5.8815032552063276},{"$f":"AFS!R7/1000000","v":5.8229570441530978},{"$f":"AFS!S7/1000000","v":5.764993619282234},{"$f":"AFS!T7/1000000","v":5.7076071793688925},{"$f":"AFS!U7/1000000","v":5.6507919809353186},{"$f":"AFS!V7/1000000","v":5.5945423376760219},{"$f":"AFS!W7/1000000","v":5.5388526198886723},{"$f":"AFS!X7/1000000","v":5.4837172539106458},{"$f":"AFS!Y7/1000000","v":5.429130721561199},{"$f":"AFS!Z7/1000000","v":5.3750875595891747},{"$f":"AFS!AA7/1000000","v":5.321582359126225},{"$f":"AFS!AB7/1000000","v":5.2686097651454675},{"$f":"AFS!AC7/1000000","v":5.2161644759255266},{"$f":"AFS!AD7/1000000","v":5.1642412425199211},{"$f":"AFS!AE7/1000000","v":5.1128348682317251},{"$f":"AFS!AF7/1000000","v":5.0619402080934641},{"$f":"AFS!AG7/1000000","v":5.0115521683521731},{"$f":"AFS!AH7/1000000","v":4.9616657059596028},{"$f":"AFS!AI7/1000000","v":4.9122758280674939},{"$f":"AFS!AJ7/1000000","v":2.4196832189864077}]
[null,"Percentage of Net Demand",{"$f":"C10/C9","v":0.18285922103998073},null,{"$f":"E10/E9","v":0.12917681648981266},{"$f":"F10/F9","v":0.25408733618850987},0.24789864453929919,0.2416697574954359,0.23561716320401516,0.22973504631101563,0.22401781983759922,0.21846011448855851,0.21305676854919028,0.20780281833325864,0.20269348914738855,0.19772418673970271,0.19289048920278296,0.18818813930313011,0.18361303721122851,0.17916123360809769,0.17482892314586104,0.1706124382413782,0.16650824318339191,0.16251292853494123,0.15862320581399381,0.154835902436366,0.15114795690603189,0.14755641423888141,0.14405842160687726,{"$f":"AD10/AD9","v":6.9978405027863164E-2}]
[null,"Percentage of Total Demand",{"$f":"C10/C7","v":0.12414066238459448},null,{"$f":"E10/E7","v":8.2071606340783365E-2},{"$f":"F10/F7","v":0.16235002334003587},0.15928190381287294,0.15613501480629888,0.15305029802508527,0.15002652514958117,0.14706249212771086,0.14415701869552636,0.14130894790723142,0.13851714567449172,0.13578050031484581,0.13309792210903845,0.13046834286709991,0.12789071550299733,0.12536401361769034,0.12288723109042357,0.12045938167809425,0.11807949862253485,0.11574663426555445,0.11345985967158589,0.11121826425778789,0.10902095543145536,0.10686705823459304,0.10475571499551145,0.10268608498730625,{"$f":"AD10/AD7","v":5.0080192579343118E-2}]
[null,"Total % from Renewables",{"$f":"(C10+C8)/C7","v":0.44525413055663637},null,{"$f":"(E10+E8)/E7","v":0.44672844979801624},{"$f":"(F10+F8)/F7","v":0.52339640300066237},0.51675356684319618,0.51006735444028228,0.5034783570686332,0.49698499945012375,0.49058573400943611,0.48427904036060093,0.47806342480334474,0.4719374198290594,0.46589958363619988,0.45994849965493362,0.45408277608085751,0.44830104541760885,0.44260196402819679,0.43698421169488538,0.43144649118746231,0.42598752783973093,0.42060606913406545,0.41530088429387402,0.41007076388381575,0.40491451941762152,0.39983098297337144,0.39481900681608412,0.38987746302747717,{"$f":"(AD10+AD8)/AD7","v":0.33442809162901727}]