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

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

{"sheet":"AFS","index":1,"n_rows":135,"n_cols":36,"rows_kept":135,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Inputs!$D$6&\" - Annual Financial Statements\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (Terceira) - Annual Financial Statements"}]
[null,null,"Year","2028-2045","2045-2053",null,null,"2028-2053",{"$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",{"$f":"SUM(K7:AA7)+AB7/2","v":304612219.34058189},{"$f":"H7-D7","v":126387177.80422562},"Kwh",null,{"$f":"SUM(I7:AT7)","v":430999397.14480752},{"$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:$QJ215)","v":9650645.0576958228},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I215:$QJ215)","v":19281336.693913288},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I215:$QJ215)","v":19106124.120064832},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I215:$QJ215)","v":18915936.14828188},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I215:$QJ215)","v":18727641.363436453},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I215:$QJ215)","v":18541220.920189671},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I215:$QJ215)","v":18356656.160794679},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I215:$QJ215)","v":18173928.613229327},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I215:$QJ215)","v":17993019.989347395},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I215:$QJ215)","v":17813912.183048241},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I215:$QJ215)","v":17636587.268464673},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I215:$QJ215)","v":17461027.498168834},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I215:$QJ215)","v":17287215.301395986},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I215:$QJ215)","v":17115133.28228594},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I215:$QJ215)","v":16944764.218142025},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I215:$QJ215)","v":16776091.057707334},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I215:$QJ215)","v":16609096.919458184},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I215:$QJ215)","v":16443765.089914542},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I215:$QJ215)","v":16280079.021967253},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I215:$QJ215)","v":16118022.333221965},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I215:$QJ215)","v":15957578.804359477},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I215:$QJ215)","v":15798732.377512468},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I215:$QJ215)","v":15641467.154658329},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I215:$QJ215)","v":15485767.396028057},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I215:$QJ215)","v":15331617.518530911},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I215:$QJ215)","v":7552030.6529899472}]
[null,null,"    Electricity Sold",{"$f":"SUM(K8:AA8)+AB8/2","v":321655637.6942991},{"$f":"H8-D8","v":139575959.58809936},"Kwh",null,{"$f":"SUM(I8:AT8)","v":461231597.28239846},{"$f":"SUMIF(Calculations!$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:$QJ225)","v":9920521.3811977394},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I225:$QJ225)","v":18932762.857806243},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I225:$QJ225)","v":19109147.285989072},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I225:$QJ225)","v":19233024.038839981},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I225:$QJ225)","v":19307534.661185175},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I225:$QJ225)","v":19335338.343480699},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I225:$QJ225)","v":19304995.305843472},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I225:$QJ225)","v":19250457.023715924},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I225:$QJ225)","v":19187081.494573168},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I225:$QJ225)","v":19085524.540506355},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I225:$QJ225)","v":18962069.857789669},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I225:$QJ225)","v":18840108.889811691},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I225:$QJ225)","v":18712384.88378321},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I225:$QJ225)","v":18568620.266988777},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I225:$QJ225)","v":18431238.130970858},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I225:$QJ225)","v":18295286.587488927},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I225:$QJ225)","v":18165719.815781474},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I225:$QJ225)","v":18027644.657093231},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I225:$QJ225)","v":17885378.88166149},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I225:$QJ225)","v":17753129.147027269},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I225:$QJ225)","v":17615918.196102872},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I225:$QJ225)","v":17458055.932099011},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I225:$QJ225)","v":17305786.185219523},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I225:$QJ225)","v":17155370.143797137},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I225:$QJ225)","v":17011498.144331537},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I225:$QJ225)","v":8377000.6293140035}]
[null,null,"    Average PPA Price",{"$f":"(D13-D12)/D8","v":0.13704000000000002},{"$f":"(E13-E12)/E8","v":0.13704000000000002},null,null,{"$f":"(H13-H12)/H8","v":0.13704000000000002},null,null,{"$f":"(K13-K12)/K8","v":0.13703999999999997},0.13703999999999997,0.13704,0.13703999999999997,0.13703999999999994,0.13704,0.13704000000000002,0.13703999999999997,0.13703999999999997,0.13704,0.13704000000000002,0.13703999999999997,0.13703999999999997,0.13703999999999994,0.13704000000000002,0.13704,0.13704,0.13703999999999997,0.13704,0.13704,0.13704000000000002,0.13704,0.13704000000000005,0.13704,0.13704000000000002,0.13704]
[null,null,{"$f":"Calculations!C352","v":"    Production Sold"},{"$f":"SUM(K10:AA10)+AB10/2","v":38972812.214250967},{"$f":"H10-D10","v":16796497.294283204},"EUR",null,{"$f":"SUM(I10:AT10)","v":55769309.508534171},{"$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:$QJ229)","v":1206284.4727510295},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I229:$QJ229)","v":2287772.4272234393},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I229:$QJ229)","v":2313731.645805832},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I229:$QJ229)","v":2333959.9740774985},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I229:$QJ229)","v":2344724.7171263187},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I229:$QJ229)","v":2350383.4476217395},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I229:$QJ229)","v":2346739.5824839496},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I229:$QJ229)","v":2339593.007417486},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I229:$QJ229)","v":2330338.0520821633},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I229:$QJ229)","v":2317232.293257189},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I229:$QJ229)","v":2300109.0232789088},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I229:$QJ229)","v":2283232.2585550086},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I229:$QJ229)","v":2264688.7346780612},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I229:$QJ229)","v":2245534.4115698659},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I229:$QJ229)","v":2226485.9320872868},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I229:$QJ229)","v":2207671.9381253845},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I229:$QJ229)","v":2188960.1719227349},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I229:$QJ229)","v":2170740.2483741296},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I229:$QJ229)","v":2152619.0340658645},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I229:$QJ229)","v":2134725.2679135962},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I229:$QJ229)","v":2116926.7885227595},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I229:$QJ229)","v":2099613.3065115176},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I229:$QJ229)","v":2082391.7835562485},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I229:$QJ229)","v":2065391.0530395389},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I229:$QJ229)","v":2048479.0474206829},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I229:$QJ229)","v":1010980.8890659505}]
[null,null,"    Storage Sold",5106876.3753757766,2330992.2076699259,"EUR",null,7437868.5830457024,{"$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:$QJ230)","v":153223.77732830847},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I230:$QJ230)","v":306773.39481032785},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I230:$QJ230)","v":304985.89826611051},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I230:$QJ230)","v":301733.6402051319},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I230:$QJ230)","v":301179.83284249681},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I230:$QJ230)","v":299331.31896885531},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I230:$QJ230)","v":298816.97422884015},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I230:$QJ230)","v":298489.62311254372},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I230:$QJ230)","v":299059.59593414335},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I230:$QJ230)","v":298247.98977380205},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I230:$QJ230)","v":298453.03003258759},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I230:$QJ230)","v":298616.26370478503},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I230:$QJ230)","v":299656.48979558924},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I230:$QJ230)","v":299109.30981827504},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I230:$QJ230)","v":299330.94138095976},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I230:$QJ230)","v":299514.13582409784},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I230:$QJ230)","v":300470.07163195818},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I230:$QJ230)","v":299768.17543392652},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I230:$QJ230)","v":298393.28787702601},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I230:$QJ230)","v":298163.55039502075},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I230:$QJ230)","v":297158.64107117837},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I230:$QJ230)","v":292838.67842333065},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I230:$QJ230)","v":289193.15526623558},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I230:$QJ230)","v":285580.87146642065},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I230:$QJ230)","v":282776.65827851126},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I230:$QJ230)","v":137003.27717524051}]
[null,null,null,null,0]
[null,null,"Gross Revenues",44079688.589626752,19127489.50195314,{"$f":"Calculations!E355","v":"EUR"},null,63207178.091579892,{"$f":"I10+I11+I12","v":0},0,1359508.250079338,2594545.8220337671,2618717.5440719426,2635693.6142826304,2645904.5499688154,2649714.7665905948,2645556.5567127899,2638082.6305300295,2629397.6480163066,2615480.283030991,2598562.0533114965,2581848.5222597937,2564345.2244736506,2544643.7213881407,2525816.8734682468,2507186.0739494823,2489430.2435546932,2470508.4238080559,2451012.3219428905,2432888.818308617,2414085.4295939379,2392451.9849348483,2371584.9388224841,2350971.9245059597,2331255.7056991942,1147984.1662411911]
[null,null,"less: Cost of Goods Sold",-4473250.5945831621,{"$f":"H14-D14","v":-2478863.2001939658},{"$f":"Calculations!E355","v":"EUR"},null,{"$f":"SUM(I14:AT14)","v":-6952113.7947771279},{"$f":"SUMIF(Calculations!$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:$QJ354)","v":-87908.864466259984},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I354:$QJ354)","v":-127969.10111694816},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I354:$QJ354)","v":-164257.62779753309},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I354:$QJ354)","v":-199317.04780655031},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I354:$QJ354)","v":-228998.17958552172},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I354:$QJ354)","v":-251963.32853912708},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I354:$QJ354)","v":-267590.21430262917},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I354:$QJ354)","v":-279912.62941777625},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I354:$QJ354)","v":-291157.77906034689},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I354:$QJ354)","v":-296774.2657247184},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I354:$QJ354)","v":-299660.19771169772},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I354:$QJ354)","v":-302508.44123250886},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I354:$QJ354)","v":-304677.57440596004},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I354:$QJ354)","v":-304033.04784287646},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I354:$QJ354)","v":-304253.9275185875},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I354:$QJ354)","v":-304436.22935085237},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I354:$QJ354)","v":-305488.10218907311},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I354:$QJ354)","v":-304688.07302838878},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I354:$QJ354)","v":-305208.91148779163},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I354:$QJ354)","v":-308996.84692572232},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I354:$QJ354)","v":-311961.57226266409},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I354:$QJ354)","v":-311262.56550328736},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I354:$QJ354)","v":-311327.5201438911},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I354:$QJ354)","v":-311434.70770031307},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I354:$QJ354)","v":-312453.06871621584},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I354:$QJ354)","v":-153873.97093988667}]
[null,null,{"$f":"Calculations!C356","v":"less: Operating Expenses"},-12054362.744608361,-7700618.8950128183,{"$f":"Calculations!E356","v":"EUR"},null,-19754981.63962118,{"$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:$QJ356)","v":-332640.39154888655},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I356:$QJ356)","v":-664680.43470291456},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I356:$QJ356)","v":-684113.35658800567},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I356:$QJ356)","v":-687518.82901942707},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I356:$QJ356)","v":-692735.02621064393},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I356:$QJ356)","v":-696065.49522490683},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I356:$QJ356)","v":-699726.59044450265},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I356:$QJ356)","v":-703488.88067927712},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I356:$QJ356)","v":-707596.73372340179},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I356:$QJ356)","v":-711330.50028984016},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I356:$QJ356)","v":-715412.36202512856},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I356:$QJ356)","v":-719611.02012733161},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I356:$QJ356)","v":-724166.49564163422},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I356:$QJ356)","v":-728363.32986801781},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I356:$QJ356)","v":-732925.18869685859},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I356:$QJ356)","v":-737615.31038510951},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I356:$QJ356)","v":-742676.48282860278},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I356:$QJ356)","v":-747392.63320774084},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I356:$QJ356)","v":-752448.23552687815},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I356:$QJ356)","v":-757602.34639920364},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I356:$QJ356)","v":-763143.41546328471},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I356:$QJ356)","v":-768355.89535403182},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I356:$QJ356)","v":-773959.59348393255},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I356:$QJ356)","v":-779718.08604505751},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I356:$QJ356)","v":-785874.89666215284},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I356:$QJ356)","v":-1945820.1094744054}]
[null,null,{"$f":"Calculations!C357","v":"EBITDA"},27552075.250435222,8948007.406746354,{"$f":"Calculations!E357","v":"EUR"},null,36500082.657181576,{"$f":"SUM(I13:I15)","v":0},0,938958.99406419147,1801896.2862139042,1770346.5596864037,1748857.737456653,1724171.34417265,1701685.9428265609,1678239.751965658,1654681.1204329762,1630643.1352325578,1607375.5170164322,1583489.4935746701,1559729.0608999531,1535501.1544260564,1512247.3436772465,1488637.7572528007,1465134.5342135206,1441265.6585370176,1418427.7175719263,1393355.1749282207,1366289.6249836909,1338980.4418679895,1312833.5240775291,1286297.8251946603,1259819.1307605891,1232927.7403208255,{"$f":"SUM(AJ13:AJ15)","v":-951709.91417310096}]
[null,null,null,0,0]
[null,null,{"$f":"Calculations!C359","v":"less: Depreciation and Amortization"},-14350528.316997485,-2862428.8037642483,{"$f":"Calculations!E359","v":"EUR"},null,{"$f":"SUM(I18:AT18)","v":-17212957.120761734},{"$f":"SUMIF(Calculations!$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:$QJ359)","v":-667987.13218999817},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I359:$QJ359)","v":-1335974.2643799961},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I359:$QJ359)","v":-1335974.2643799961},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I359:$QJ359)","v":-1335974.2643799961},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I359:$QJ359)","v":-1335974.2643799961},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I359:$QJ359)","v":-1319924.2643799961},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I359:$QJ359)","v":-1303874.2643799961},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I359:$QJ359)","v":-1027368.3070387268},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I359:$QJ359)","v":-750862.34969745704},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I359:$QJ359)","v":-750862.34969745704},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I359:$QJ359)","v":-615449.98016215698},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I359:$QJ359)","v":-480477.61062685697},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I359:$QJ359)","v":-480477.61062685697},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I359:$QJ359)","v":-357632.75348399993},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I359:$QJ359)","v":-357632.75348399993},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I359:$QJ359)","v":-357632.75348399993},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I359:$QJ359)","v":-357632.75348399993},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I359:$QJ359)","v":-357632.75348399993},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I359:$QJ359)","v":-357814.9902696333},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I359:$QJ359)","v":-357814.9902696333},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I359:$QJ359)","v":-357814.9902696333},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I359:$QJ359)","v":-357814.9902696333},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I359:$QJ359)","v":-357814.9902696333},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I359:$QJ359)","v":-357814.9902696333},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I359:$QJ359)","v":-357814.9902696333},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I359:$QJ359)","v":-178907.49513481668}]
[null,null,{"$f":"Calculations!C360","v":"EBIT"},13201546.933437729,6085578.6029821169,{"$f":"Calculations!E360","v":"EUR"},null,{"$f":"SUM(I19:AT19)","v":19287125.536419846},{"$f":"I16+I18","v":0},{"$f":"J16+J18","v":0},270971.8618741933,465922.02183390805,434372.29530640761,412883.47307665693,388197.07979265391,381761.67844656482,374365.48758566193,627312.81339424942,879780.78553510073,856513.1673189752,968039.51341251307,1079251.4502730961,1055023.5437991994,1154614.5901932465,1131005.0037688008,1107501.7807295206,1083632.9050530177,1060794.9640879263,1035540.1846585874,1008474.6347140577,981165.45159835625,955018.53380789584,928482.8349250271,902004.14049095591,875112.75005119224,{"$f":"AJ16+AJ18","v":-1130617.4093079176}]
[null,null,null,0,0]
[null,null,{"$f":"Calculations!C362","v":"less: Senior Debt Interest Expense"},-5307549.8813455366,-21340.53167841956,{"$f":"Calculations!E362","v":"EUR"},null,{"$f":"SUM(I21:AT21)","v":-5328890.4130239561},{"$f":"SUMIF(Calculations!$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:$QJ362)","v":-253476.36693484909},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I362:$QJ362)","v":-495709.3238468424},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I362:$QJ362)","v":-477403.16454428015},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I362:$QJ362)","v":-458064.39396358363},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I362:$QJ362)","v":-437634.76471194322},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I362:$QJ362)","v":-416052.74378574797},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I362:$QJ362)","v":-393253.3272363104},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I362:$QJ362)","v":-369167.84438128024},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I362:$QJ362)","v":-343723.75097204559},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I362:$QJ362)","v":-316844.41069414606},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I362:$QJ362)","v":-288448.86434259574},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I362:$QJ362)","v":-258451.58597687597},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I362:$QJ362)","v":-226762.2253211567},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I362:$QJ362)","v":-193285.33563386276},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I362:$QJ362)","v":-157920.08622694595},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I362:$QJ362)","v":-120559.95876898411},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I362:$QJ362)","v":-81092.426457387832},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I362:$QJ362)","v":-39398.615093397377},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I362:$QJ362)","v":-1641.2241317207659},{"$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"},-6709520.4703418314,949456.95691069402,{"$f":"Calculations!E363","v":"EUR"},null,{"$f":"SUM(I22:AT22)","v":-5760063.5134311374},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I363:$QJ363)","v":0},0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I363:$QJ363)","v":-278268.4945063754},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I363:$QJ363)","v":-548995.87967221346},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I363:$QJ363)","v":-538669.20780404098},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I363:$QJ363)","v":-527032.85546502448},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I363:$QJ363)","v":-513920.72238998604},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I363:$QJ363)","v":-499145.6426426117},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I363:$QJ363)","v":-482496.71296107408},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I363:$QJ363)","v":-463736.28227101057},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I363:$QJ363)","v":-442596.55939339095},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I363:$QJ363)","v":-418775.79052483576},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I363:$QJ363)","v":-391933.9519267595},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I363:$QJ363)","v":-361687.89633968455},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I363:$QJ363)","v":-327605.88384140562},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I363:$QJ363)","v":-289201.41908107442},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I363:$QJ363)","v":-245926.30692031194},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I363:$QJ363)","v":-197162.82735579635},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I363:$QJ363)","v":-142214.91802617148},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I363:$QJ363)","v":-80298.23844012816},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I363:$QJ363)","v":-10528.974099913365},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I363:$QJ363)","v":68088.779292534542},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I363:$QJ363)","v":156677.23162788738},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I363:$QJ363)","v":256500.91710001591},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I363:$QJ363)","v":368984.74449003133},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I363:$QJ363)","v":149883.37772020308},{"$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"},1184476.5817503612,7013695.028214395,{"$f":"Calculations!E365","v":"EUR"},null,{"$f":"SUM(I24:AT24)","v":8198171.6099647563},{"$f":"I19+SUM(I21:I23)","v":0},0,-260772.99956703116,-578783.18168514781,-581700.07704191352,-572213.77635195118,-563358.40730927535,-533436.70798179484,-501384.55261172261,-205591.31325804139,93460.475169664132,120892.96609999344,287656.69714315783,459111.96795653552,500655.4346366371,672127.83547830931,727158.6106215429,789778.99460474006,860325.56056945841,941098.11055440083,1023369.9864269533,1076563.4140065922,1137842.6832262436,1211519.4509079116,1297467.5794150585,1051887.5182111589,875112.75005119224,{"$f":"AJ19+SUM(AJ21:AJ23)","v":-1130617.4093079176}]
[null,null,null,0,0]
[null,null,{"$f":"Calculations!C367","v":"less: Taxes"},-1155.1668017044924,-1208142.1996467609,{"$f":"Calculations!E367","v":"EUR"},null,{"$f":"SUM(I26:AT26)","v":-1209297.3664484655},{"$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:$QJ367)","v":-1155.1668017044924},{"$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:$QJ367)","v":-120487.44275520384},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I367:$QJ367)","v":-209551.09991081728},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I367:$QJ367)","v":-221928.79688133774},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I367:$QJ367)","v":-236368.0824705383},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I367:$QJ367)","v":-197334.54297109053},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I367:$QJ367)","v":-165625.31719413289},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I367:$QJ367)","v":-56846.917463640508}]
[null,null,{"$f":"Calculations!C368","v":"add: Change in Deferred Tax Asset"},385124.16175014095,-145093.52724764292,{"$f":"Calculations!E368","v":"EUR"},null,{"$f":"SUM(I27:AT27)","v":240030.63450249803},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I368:$QJ368)","v":0},0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I368:$QJ368)","v":82435.683417949767},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I368:$QJ368)","v":172176.87990107283},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I368:$QJ368)","v":172666.91832100967},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I368:$QJ368)","v":171073.21980509593},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I368:$QJ368)","v":169585.51780592627},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I368:$QJ368)","v":167255.07231890969},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I368:$QJ368)","v":164566.71021673747},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I368:$QJ368)","v":161326.44683865225},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I368:$QJ368)","v":157538.74721613131},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I368:$QJ368)","v":152930.08873983566},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I368:$QJ368)","v":-2029.4308903890196},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I368:$QJ368)","v":-157851.04920200957},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I368:$QJ368)","v":-164830.35160426726},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I368:$QJ368)","v":-172999.7789456679},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I368:$QJ368)","v":-182244.94916973112},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I368:$QJ368)","v":-192765.17367890838},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I368:$QJ368)","v":-204616.99676098092},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I368:$QJ368)","v":-218186.78515845141},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I368:$QJ368)","v":-197262.02924420312},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I368:$QJ368)","v":-78768.739926712151},{"$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:$QJ368)","v":2223.9107828074202},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I368:$QJ368)","v":212.84605672417456},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I368:$QJ368)","v":237593.87766296646}]
[null,null,{"$f":"Calculations!C369","v":"Net Income / (Loss)"},1568445.5766987968,5660459.3013199903,{"$f":"Calculations!E369","v":"EUR"},null,{"$f":"SUM(I28:AT28)","v":7228904.8780187871},{"$f":"I24+SUM(I26:I27)","v":0},{"$f":"J24+SUM(J26:J27)","v":0},-179492.4829507859,-406606.30178407498,-409033.15872090386,-401140.55654685525,-393772.88950334908,-366181.63566288515,-336817.84239498514,-44264.866419389145,250999.22238579544,273823.0548398291,285627.26625276881,301260.91875452595,335825.08303236985,499128.05653264141,544913.66145181179,597013.82092583168,655708.56380847748,722911.32539594942,826107.95718275022,877307.23132467619,928291.58331542625,989590.65402657387,1061099.4969445202,856776.88602287578,709700.27891378349,{"$f":"AJ24+SUM(AJ26:AJ27)","v":-949870.44910859165}]
[]
["·","Balance Sheet",null,null,null,"Unit"]
[]
[null,"Current Assets"]
[null,null,{"$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:$QJ374)","v":117740.3058760995},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3486.0278258865583},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":280655.94760436297},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":771553.98984709883},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1093655.997742089},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1394513.90003746},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1538501.643105645},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1924324.7508714949},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2154508.264570816},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2361111.594964907},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2420271.4854517891},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2702911.3941213288},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2838260.5149346963},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2949829.0320516648},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2922589.4961822266},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3101197.3081357428},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3141616.0764460415},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3158512.8294585804},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3045654.0914808363},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3172069.8510453654},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1808902.5946243007},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2435552.4455573382},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2856714.703067462},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3404128.6037173662},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3828690.4441307629},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":8606911.0734786112},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":9598426.4688738808},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":8458957.231985651}]
[null,null,{"$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:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359726.48923443333},{"$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:$QJ377)","v":704298.16696800012},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":223896.6699015552},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":346689.05946365616},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":242525.01035491406},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":240237.34079776134},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":237708.19466043767},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":336021.09276509425},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":232706.71440831036},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":230244.18568416697},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":227806.78514148417},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":322453.22017179138},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":223006.34617380088},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":220642.80303851241},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":218303.37861116652},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":309239.30166871188},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":213695.90450443767},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":211427.37037922355},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":209181.98601947149},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":296552.86369787611},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":204759.72462398806},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":202582.38259368172},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":200427.2602909072},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":284421.26957972895},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":196283.8733845285},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":194245.7356273403},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":192227.88609207634},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":272932.31320589408},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":412254.22929084871}]
[null,null,{"$f":"Calculations!C378","v":"Total Current Assets"},null,null,{"$f":"Calculations!E378","v":"EUR"},null,null,{"$f":"SUM(I33:I36)","v":822038.47284409963},{"$f":"SUM(J33:J36)","v":227382.69772744176},1037465.7005111937,1424199.6936451874,1744014.0319830249,2042342.7881410725,2284643.4293139139,2567152.1587229799,2794873.1436981573,2999039.0735495659,3152845.3990667551,3336038.4337383043,3469024.0114163831,3578253.1041060057,3641949.491294113,3725013.9060833547,3763164.1402684394,3777815.5089212265,3752327.648621887,3736556.0649037869,2011484.9772179825,2635979.7058482454,3141135.972647191,3600412.4771018946,{"$f":"SUM(AG33:AG36)","v":4022936.1797581031},8799138.9595706873,9871358.7820797749,8871211.4612764996]
[]
[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:$QJ381)","v":6442961.5271559004},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":14957617.302272556},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":17263878.687092111},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":15816573.234013781},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":14480598.969633782},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":13144624.705253785},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":11919981.629572125},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":10488726.176493799},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":9184851.9121138062},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":8157483.6050750818},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7469193.117852414},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6655758.9056801703},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6040308.9255180117},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5559831.3148911577},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5119393.5051498748},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4721720.9507803004},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4364088.1972962972},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4006455.4438122939},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3678625.419785291},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3291189.9368442874},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5416671.9249371532},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5058856.9346675221},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4730859.8602536935},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4343226.9541282598},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3985411.9638586286},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3627596.9735889975},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3299599.8991751671},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3090874.4881845489}]
[null,null,{"$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:$QJ383)","v":48598.477848737726},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":254612.56331902259},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":427279.48164003226},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":598352.70144512819},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":735160.50727407774},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":935193.29156996415},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1099760.0017867016},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1261086.4486253539},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1387406.3232968058},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1571555.2845813208},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1569525.8536909318},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1411674.8044889222},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1243109.9499341918},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1073844.6739389871},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":891599.72476925596},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":698834.55109034758},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":494468.2515691446},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":276030.76917091524},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":78768.739926712151},{"$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:$QJ383)","v":2223.9107828074202},{"$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:$QJ383)","v":240030.63450249805}]
[null,null,{"$f":"Calculations!C384","v":"Total Non-Current Assets"},null,null,{"$f":"Calculations!E384","v":"EUR"},null,null,{"$f":"SUM(I40:I42)","v":6442961.5271559004},{"$f":"SUM(J40:J42)","v":14957617.302272556},17312477.164940849,16071185.797332803,14907878.451273814,13742977.406698914,12655142.136846203,11423919.468063764,10284611.913900508,9418570.0537004359,8856599.4411492199,8227314.1902614906,7609834.7792089432,6971506.1193800801,6362503.4550840668,5795565.6247192873,5255687.9220655533,4705289.9949026415,4173093.6713544354,3567220.7060152027,5495440.6648638658,5058856.9346675221,4730859.8602536935,4343226.9541282598,{"$f":"SUM(AG40:AG42)","v":3985411.9638586286},3629820.884371805,3299599.8991751671,3330905.1226870469]
[]
[null,"Total Assets",null,null,null,{"$f":"Calculations!E386","v":"EUR"},null,null,{"$f":"I37+I43","v":7265000},{"$f":"J37+J43","v":15184999.999999998},18349942.865452044,17495385.490977991,16651892.483256839,15785320.194839986,14939785.566160116,13991071.626786744,13079485.057598665,12417609.127250001,12009444.840215975,11563352.623999795,11078858.790625326,10549759.223486086,10004452.946378179,9520579.5308026411,9018852.0623339936,8483105.5038238689,7925421.3199763224,7303776.7709189896,7506925.6420818483,7694836.640515767,7871995.8329008846,7943639.4312301539,{"$f":"AG37+AG43","v":8008348.1436167322},12428959.843942493,13170958.681254942,12202116.583963547]
[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:$QJ389)","v":5057.638962234374},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5184.0799362902344},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5313.6819346974899},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5446.5239830649261},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5582.687082641547},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5722.254259707589},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5865.3106162002769},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6011.9433816052842},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6162.2419661454105},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6316.2980152990449},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6474.2054656815199},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6636.060602323555},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6801.962117381644},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6972.0111703161856},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7146.3114495740929},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7324.9692358134471},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7508.093466708784},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7695.7958033765008},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7888.1906984609141},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":16884.542667561182},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":23358.046472658923},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":19459.701853674884},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":21022.735615865029},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":15059.549180447531},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":20327.214619586994},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":28386.459396312304}]
[null,null,{"$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:$QJ390)","v":45719.447067848443},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":90291.703162353151},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":88483.841486049525},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":86446.697698174263},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":41866.265217919681},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":81564.561036511805},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":78649.879297132371},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":75365.542958331062},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":35654.064957411814},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":67494.434917589257},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":62795.309009216879},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":57500.216315921236},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":25638.593697635224},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":44810.210672381159},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":37234.157340589896},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":28697.270816712786},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":9491.3897523441628},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":8238.1127922598353},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-3976.1979551671643},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-17739.589031177835},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-16541.553529911263},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-50724.377125627332},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-70416.607433546335},{"$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:$QJ391)","v":41911.834503450184},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":81061.215677555636},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":77940.006639179817},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":74642.736877133211},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":35498.387120862506},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":67479.730148911942},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":63592.418571008224},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":59485.83206434302},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":27510.755418506957},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":50564.661247246346},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":45723.206824325753},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":40608.656316254135},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":17562.55495681817},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":29497.779031404672},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":23467.986857694366},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":17098.067008895618},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":5172.5630150565512},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":3260.0185542691279},{"$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:$QJ392)","v":116.63089329896866},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":9799.5953653196812},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":2481.0467287193751},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":3932.4093592398985},{"$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:$QJ392)","v":5839.3704324003229},{"$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:$QJ393)","v":79820.171344388189},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":89943.366980279301},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":101350.43720772414},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":114204.20946048212},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":128688.16176650552},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":145009.04176017037},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":163399.81785081202},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":184123.00467329961},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":207474.41028897959},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":233787.35862549205},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":263437.4474276437},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":296847.90963554382},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":334495.65471968387},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":376918.07620852068},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":424720.72258095036},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":478585.94101995137},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":539282.61741054384},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":409856.35782387236},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-197820.79378941117},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-882566.61846655898},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1654155.3529911265},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-2523600.8520212602},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-3503313.8026639964},{"$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:$QJ394)","v":380000},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":35599.744701779389},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":321577.51380202139},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":339717.01330369338},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":358879.72316071909},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":379123.36047996854},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":400508.89806681761},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":423100.74807213526},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":446966.95599840384},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":472179.40564930951},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":498814.03564010077},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":526951.06812083302},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":556675.25040140166},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":588076.11020612693},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":621248.22532670281},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":656291.50848569302},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":693311.50826856634},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":732419.72703066468},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":773733.95673662226},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":354825.24654844345},{"$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":380000},{"$f":"SUM(J48:J53)","v":35599.744701779389},494086.60567994259,606197.37906017166,631967.69042837014,659863.52849882306,612144.39925474685,722876.335277437,758474.38233355677,797165.72872688854,775615.50827114447,885113.82092645974,935105.41912826954,989668.95307616971,1005746.9908182217,1114489.5855683158,1185880.6864973749,1264125.9751120377,1335188.6203812757,783875.53152222128,-193908.80104611741,-883305.03393687669,-1637539.2646830592,-2552384.4805644932,{"$f":"SUM(AG48:AG53)","v":-3548775.2651224378},15059.549180447531,26166.585051987317,28386.459396312304]
[]
[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:$QJ398)","v":2295000},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4590000},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4492124.5354404561},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4402181.1684601763},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4300830.7312524514},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4186626.5217919685},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4057938.3600254627},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3912929.3182652923},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3749529.5004144805},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3565406.4957411811},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3357932.0854522013},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3124144.7268267097},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2860707.2793990662},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2563859.3697635224},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2229363.7150438386},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1852445.6388353179},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1427724.9162543677},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":949138.97523441608},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":409856.35782387236},{"$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:$QJ399)","v":5969400.2552982206},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":8822822.7414961997},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":8483105.7281925082},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":8124226.0050317887},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7745102.6445518201},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7344593.7464850023},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6921492.9984128671},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6474526.0424144631},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6002346.6367651541},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5503532.6011250531},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4976581.5330042206},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4419906.2826028187},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3831830.1723966924},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3210581.9470699891},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2554290.4385842965},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1860978.9303157302},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1128559.2032850655},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":354825.24654844345},{"$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":2295000},10559400.25529822,13314947.276936656,12885286.896652684,12425056.736284241,11931729.16634379,11402532.106510464,10834422.316678159,10224055.542828944,9567753.1325063352,8861464.6865772549,8100726.2598309303,7280613.5620018849,6395689.5421602149,5439945.6621138277,4406736.0774196144,3288703.8465700978,2077698.1785194816,764681.60437231581,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ57:AJ58)","v":0}]
[]
[null,"Total Liabilities",null,null,null,{"$f":"Calculations!E402","v":"EUR"},null,null,{"$f":"I54+I59","v":2675000},10594999.999999998,13809033.882616598,13491484.275712855,13057024.426712612,12591592.694842612,12014676.505765211,11557298.651955595,10982529.9251625,10364918.861233223,9637080.1948483996,8985840.0807573907,8215718.9811301548,7385358.4952363847,6445692.6529320497,5521225.6629879307,4474584.5330674723,3341824.1536315195,2099870.2247535912,783875.53152222128,-193908.80104611741,-883305.03393687669,-1637539.2646830592,-2552384.4805644932,-3548775.2651224378,15059.549180447531,26166.585051987317,{"$f":"AJ54+AJ59","v":28386.459396312304}]
[]
[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:$QJ405)","v":4590000},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000}]
[null,null,{"$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:$QJ406)","v":-49091},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-586100},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-995132},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1396273},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1664890},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2156225},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2493042},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2537307},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2217633},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2012485},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1726859},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1425599},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1031239},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-590646},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-45734},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":551279},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1235549},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1929900},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2756008},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3633314},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":4564707},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":5551197},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":6612297},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":7469075},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":8199967},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":7228905}]
[null,null,{"$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:$QJ407)","v":-1.7164554446935654E-2},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.2152651362121105},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":5.654422752559185E-2},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.49999737367033958},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.93960509449243546},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.025168851017952},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.8675638344138861},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.7339832223951817},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.3546324241906404},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.4567575957626104},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.1905048284679651},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.27175029832869768},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.70655387081205845},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.13218528963625431},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.5292665213346481},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.3501923494040966},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.0952227311208844},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.2393967686221004},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354826.44312796555},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354827.67445264384},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354828.09758394398},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354826.91179464757},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354826.40873917006},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354825.29476204515},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354825.09620295465},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354825.12456723489}]
[null,null,{"$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:$QJ408)","v":4590000},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":4590000},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":4540908.9828354456},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":4003901.2152651362},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":3594868.0565442275},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":3193727.4999973737},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2925109.0603949055},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2433772.974831149},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2096955.1324361656},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2052690.2660167776},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2372364.6453675758},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2577512.5432424042},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2863139.8094951715},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":3164400.7282497017},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":3558760.2934461292},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":3999353.8678147104},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":4544267.5292665213},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":5141281.3501923494},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":5825551.0952227311},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":6519901.2393967686},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":7700834.4431279656},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":8578141.6744526438},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":9509535.097583944},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":10496023.911794648},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":11557123.40873917},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":12413900.294762045},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":13144792.096202955},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":12173730.124567235}]
[]
[null,"Total Liabilities & Shareholders' Equity",null,null,null,{"$f":"Calculations!E410","v":"EUR"},null,null,{"$f":"I61+I67","v":7265000},{"$f":"J61+J67","v":15184999.999999998},18349942.865452044,17495385.490977991,16651892.483256839,15785320.194839986,14939785.566160116,13991071.626786744,13079485.057598665,12417609.127250001,12009444.840215975,11563352.623999795,11078858.790625326,10549759.223486086,10004452.946378179,9520579.5308026411,9018852.0623339936,8483105.5038238689,7925421.3199763224,7303776.7709189896,7506925.6420818483,7694836.640515767,7871995.8329008846,7943639.4312301539,{"$f":"AG61+AG67","v":8008348.1436167322},12428959.843942493,13170958.681254942,12202116.583963547]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1568445.5766987978},{"$f":"H76-D76","v":5660459.3013199866},{"$f":"Calculations!E417","v":"EUR"},null,{"$f":"SUM(I76:AT76)","v":7228904.8780187843},{"$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:$QJ417)","v":-179492.48295078595},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I417:$QJ417)","v":-406606.30178407475},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I417:$QJ417)","v":-409033.1587209045},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I417:$QJ417)","v":-401140.55654685549},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I417:$QJ417)","v":-393772.8895033492},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I417:$QJ417)","v":-366181.6356628855},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I417:$QJ417)","v":-336817.84239498572},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I417:$QJ417)","v":-44264.866419388956},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I417:$QJ417)","v":250999.22238579611},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I417:$QJ417)","v":273823.05483982933},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I417:$QJ417)","v":285627.26625276881},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I417:$QJ417)","v":301260.91875452618},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I417:$QJ417)","v":335825.08303236973},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I417:$QJ417)","v":499128.05653264222},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I417:$QJ417)","v":544913.66145181155},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I417:$QJ417)","v":597013.82092583156},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I417:$QJ417)","v":655708.56380847702},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I417:$QJ417)","v":722911.32539594988},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I417:$QJ417)","v":826107.95718274999},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I417:$QJ417)","v":877307.23132467596},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I417:$QJ417)","v":928291.58331542544},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I417:$QJ417)","v":989590.65402657411},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I417:$QJ417)","v":1061099.4969445199},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I417:$QJ417)","v":856776.8860228752},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I417:$QJ417)","v":709700.27891378314},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I417:$QJ417)","v":-949870.44910859189}]
[null,null,{"$f":"Calculations!C418","v":"less: Changes in Net Working Capital"},25638.994559364655,-409506.76445390121,{"$f":"Calculations!E418","v":"EUR"},null,-383867.76989453658,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I418:$QJ418)","v":-704298.16696800012},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I418:$QJ418)","v":480401.49706644495},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I418:$QJ418)","v":-14453.865082330653},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I418:$QJ418)","v":1009.6045652620087},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I418:$QJ418)","v":2417.2715555599425},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I418:$QJ418)","v":2661.9881856910943},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I418:$QJ418)","v":2649.7275477111689},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I418:$QJ418)","v":2627.4829810587689},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I418:$QJ418)","v":2605.5850806360831},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I418:$QJ418)","v":2584.033308087819},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I418:$QJ418)","v":2562.8272054041445},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I418:$QJ418)","v":2541.9663959729078},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I418:$QJ418)","v":2521.4505856709147},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I418:$QJ418)","v":2501.2795639878896},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I418:$QJ418)","v":2481.4532051916467},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I418:$QJ418)","v":2461.9714695298171},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I418:$QJ418)","v":2442.8344044719997},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I418:$QJ418)","v":2424.0421459913778},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I418:$QJ418)","v":2405.594919888943},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I418:$QJ418)","v":2387.4930431575631},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I418:$QJ418)","v":2369.7369253907527},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I418:$QJ418)","v":11268.105165173765},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I418:$QJ418)","v":4386.676652932656},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I418:$QJ418)","v":4696.2852749801532},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I418:$QJ418)","v":5052.5341498988564},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I418:$QJ418)","v":-7877.7462593934324},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I418:$QJ418)","v":1925.4673548267747},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I418:$QJ418)","v":-208624.90033773438}]
[null,null,{"$f":"Calculations!C419","v":"less: Change in Deferred Tax Asset"},-385124.16175014095,145093.52724764292,{"$f":"Calculations!E419","v":"EUR"},null,-240030.63450249803,{"$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:$QJ419)","v":-82435.683417949767},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I419:$QJ419)","v":-172176.87990107283},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I419:$QJ419)","v":-172666.91832100967},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I419:$QJ419)","v":-171073.21980509593},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I419:$QJ419)","v":-169585.51780592627},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I419:$QJ419)","v":-167255.07231890969},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I419:$QJ419)","v":-164566.71021673747},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I419:$QJ419)","v":-161326.44683865225},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I419:$QJ419)","v":-157538.74721613131},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I419:$QJ419)","v":-152930.08873983566},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I419:$QJ419)","v":2029.4308903890196},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I419:$QJ419)","v":157851.04920200957},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I419:$QJ419)","v":164830.35160426726},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I419:$QJ419)","v":172999.7789456679},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I419:$QJ419)","v":182244.94916973112},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I419:$QJ419)","v":192765.17367890838},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I419:$QJ419)","v":204616.99676098092},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I419:$QJ419)","v":218186.78515845141},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I419:$QJ419)","v":197262.02924420312},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I419:$QJ419)","v":78768.739926712151},{"$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:$QJ419)","v":-2223.9107828074202},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I419:$QJ419)","v":-212.84605672417456},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I419:$QJ419)","v":-237593.87766296646}]
[null,null,{"$f":"Calculations!C420","v":"add: Depreciation"},14350528.316997485,2862428.8037642483,{"$f":"Calculations!E420","v":"EUR"},null,17212957.120761734,{"$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:$QJ420)","v":667987.13218999817},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I420:$QJ420)","v":1335974.2643799961},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I420:$QJ420)","v":1335974.2643799961},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I420:$QJ420)","v":1335974.2643799961},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I420:$QJ420)","v":1335974.2643799961},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I420:$QJ420)","v":1319924.2643799961},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I420:$QJ420)","v":1303874.2643799961},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I420:$QJ420)","v":1027368.3070387268},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I420:$QJ420)","v":750862.34969745704},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I420:$QJ420)","v":750862.34969745704},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I420:$QJ420)","v":615449.98016215698},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I420:$QJ420)","v":480477.61062685697},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I420:$QJ420)","v":480477.61062685697},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I420:$QJ420)","v":357632.75348399993},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I420:$QJ420)","v":357632.75348399993},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I420:$QJ420)","v":357632.75348399993},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I420:$QJ420)","v":357632.75348399993},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I420:$QJ420)","v":357632.75348399993},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I420:$QJ420)","v":357814.9902696333},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I420:$QJ420)","v":357814.9902696333},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I420:$QJ420)","v":357814.9902696333},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I420:$QJ420)","v":357814.9902696333},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I420:$QJ420)","v":357814.9902696333},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I420:$QJ420)","v":357814.9902696333},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I420:$QJ420)","v":357814.9902696333},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I420:$QJ420)","v":178907.49513481668}]
[null,null,{"$f":"Calculations!C421","v":"add: Senior Debt Interest Expense"},5307549.8813455366,21340.53167841956,{"$f":"Calculations!E421","v":"EUR"},null,5328890.4130239561,{"$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:$QJ421)","v":253476.36693484909},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I421:$QJ421)","v":495709.3238468424},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I421:$QJ421)","v":477403.16454428015},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I421:$QJ421)","v":458064.39396358363},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I421:$QJ421)","v":437634.76471194322},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I421:$QJ421)","v":416052.74378574797},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I421:$QJ421)","v":393253.3272363104},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I421:$QJ421)","v":369167.84438128024},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I421:$QJ421)","v":343723.75097204559},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I421:$QJ421)","v":316844.41069414606},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I421:$QJ421)","v":288448.86434259574},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I421:$QJ421)","v":258451.58597687597},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I421:$QJ421)","v":226762.2253211567},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I421:$QJ421)","v":193285.33563386276},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I421:$QJ421)","v":157920.08622694595},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I421:$QJ421)","v":120559.95876898411},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I421:$QJ421)","v":81092.426457387832},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I421:$QJ421)","v":39398.615093397377},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I421:$QJ421)","v":1641.2241317207659},{"$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"},6709520.4703418314,-949456.95691069402,{"$f":"Calculations!E422","v":"EUR"},null,5760063.5134311374,{"$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:$QJ422)","v":278268.4945063754},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I422:$QJ422)","v":548995.87967221346},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I422:$QJ422)","v":538669.20780404098},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I422:$QJ422)","v":527032.85546502448},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I422:$QJ422)","v":513920.72238998604},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I422:$QJ422)","v":499145.6426426117},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I422:$QJ422)","v":482496.71296107408},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I422:$QJ422)","v":463736.28227101057},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I422:$QJ422)","v":442596.55939339095},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I422:$QJ422)","v":418775.79052483576},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I422:$QJ422)","v":391933.9519267595},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I422:$QJ422)","v":361687.89633968455},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I422:$QJ422)","v":327605.88384140562},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I422:$QJ422)","v":289201.41908107442},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I422:$QJ422)","v":245926.30692031194},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I422:$QJ422)","v":197162.82735579635},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I422:$QJ422)","v":142214.91802617148},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I422:$QJ422)","v":80298.23844012816},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I422:$QJ422)","v":10528.974099913365},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I422:$QJ422)","v":-68088.779292534542},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I422:$QJ422)","v":-156677.23162788738},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I422:$QJ422)","v":-256500.91710001591},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I422:$QJ422)","v":-368984.74449003133},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I422:$QJ422)","v":-149883.37772020308},{"$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"},27576559.078192871,7330358.4426457025,{"$f":"Calculations!E424","v":"EUR"},null,34906917.520838574,{"$f":"SUM(I76:I82)","v":-704298.16696800012},{"$f":"SUM(J76:J82)","v":480401.49706644495},{"$f":"SUM(K76:K82)","v":923349.96218015626},1802905.8907791665,1772763.831241963,1751519.7256423438,1726821.071720361,1704313.4258076192,1680845.3370462935,1657265.1537410642,1633205.9624379626,1609917.4834124055,1586010.9441603408,1562230.3404639412,1537982.607631248,1514709.3151467771,1491080.5916572725,1467558.5763595118,1443671.2534569062,1420815.2106150845,1395724.9118536115,1257070.2873936605,1133816.018610104,1095601.0124711716,{"$f":"SUM(AG76:AG82)","v":1054982.2768740207},1054606.8415301046,1069227.890481519,-1217181.731974476]
[null,null,null,0,0]
[null,"Investing Activities",null,0,0]
[null,null,{"$f":"Calculations!C427","v":"Capital Expenditures"},-2862917.3283112203,-17440914.280635055,{"$f":"Calculations!E427","v":"EUR"},null,{"$f":"SUM(I86:AT86)","v":-20303831.608946275},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I429:$QJ429)","v":-6442961.5271559004},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I429:$QJ429)","v":-8514655.7751166578},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I429:$QJ429)","v":-2862917.3283112203},{"$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:$QJ429)","v":-2483296.9783624955},{"$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"},-2862917.3283112203,-17440914.280635055,{"$f":"Calculations!E429","v":"EUR"},null,{"$f":"SUM(I87:AT87)","v":-20303831.608946275},{"$f":"SUM(I86)","v":-6442961.5271559004},{"$f":"SUM(J86)","v":-8514655.7751166578},-2862917.3283112203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2483296.9783624955,0,0,0,{"$f":"SUM(AG86)","v":0},0,0,0]
[null,null,null,0,0]
[null,"Financing Activities",null,0,0]
[null,null,{"$f":"Calculations!C432","v":"Drawdown of Equity"},0,4590000,{"$f":"Calculations!E432","v":"EUR"},null,{"$f":"SUM(I90:AT90)","v":4590000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I432:$QJ432)","v":4590000},{"$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"},0,4590000,{"$f":"Calculations!E433","v":"EUR"},null,4590000,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I433:$QJ433)","v":2295000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I433:$QJ433)","v":2295000},{"$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"},3175000,6005000,{"$f":"Calculations!E434","v":"EUR"},null,9180000,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I434:$QJ434)","v":380000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I434:$QJ434)","v":5625000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I434:$QJ434)","v":3175000},{"$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"},-3910502.3334708549,-679497.66652914416,{"$f":"Calculations!E436","v":"EUR"},null,-4589999.9999999991,{"$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:$QJ436)","v":-18055.293215155951},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I436:$QJ436)","v":-79820.171344388189},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I436:$QJ436)","v":-89943.366980279301},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I436:$QJ436)","v":-101350.43720772414},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I436:$QJ436)","v":-114204.20946048212},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I436:$QJ436)","v":-128688.16176650552},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I436:$QJ436)","v":-145009.04176017037},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I436:$QJ436)","v":-163399.81785081202},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I436:$QJ436)","v":-184123.00467329961},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I436:$QJ436)","v":-207474.41028897959},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I436:$QJ436)","v":-233787.35862549205},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I436:$QJ436)","v":-263437.4474276437},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I436:$QJ436)","v":-296847.90963554382},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I436:$QJ436)","v":-334495.65471968387},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I436:$QJ436)","v":-376918.07620852068},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I436:$QJ436)","v":-424720.72258095036},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I436:$QJ436)","v":-478585.94101995137},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I436:$QJ436)","v":-539282.61741054384},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I436:$QJ436)","v":-607677.15161328355},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I436:$QJ436)","v":-684745.82467714779},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I436:$QJ436)","v":-771588.7345245675},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I436:$QJ436)","v":-869445.49903013406},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I436:$QJ436)","v":-979712.95064273616},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I436:$QJ436)","v":3503313.8026639959},{"$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"},-8438307.7750832494,-386866.97836831212,{"$f":"Calculations!E438","v":"EUR"},null,-8825174.7534515616,{"$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:$QJ438)","v":-35599.744701779389},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I438:$QJ438)","v":-321577.51380202139},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I438:$QJ438)","v":-339717.01330369338},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I438:$QJ438)","v":-358879.72316071909},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I438:$QJ438)","v":-379123.36047996854},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I438:$QJ438)","v":-400508.89806681761},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I438:$QJ438)","v":-423100.74807213526},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I438:$QJ438)","v":-446966.95599840384},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I438:$QJ438)","v":-472179.40564930951},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I438:$QJ438)","v":-498814.03564010077},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I438:$QJ438)","v":-526951.06812083302},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I438:$QJ438)","v":-556675.25040140166},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I438:$QJ438)","v":-588076.11020612693},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I438:$QJ438)","v":-621248.22532670281},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I438:$QJ438)","v":-656291.50848569302},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I438:$QJ438)","v":-693311.50826856634},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I438:$QJ438)","v":-732419.72703066468},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I438:$QJ438)","v":-773733.95673662226},{"$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"},-5300735.4552631024,-28154.957760852762,{"$f":"Calculations!E439","v":"EUR"},null,-5328890.4130239552,{"$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:$QJ439)","v":-169460.60201980793},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I439:$QJ439)","v":-498663.8730843279},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I439:$QJ439)","v":-480524.37358265597},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I439:$QJ439)","v":-461361.66372563015},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I439:$QJ439)","v":-441118.02640638081},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I439:$QJ439)","v":-419732.48881953175},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I439:$QJ439)","v":-397140.63881421403},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I439:$QJ439)","v":-373274.43088794546},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I439:$QJ439)","v":-348061.98123703984},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I439:$QJ439)","v":-321427.35124624847},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I439:$QJ439)","v":-293290.31876551628},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I439:$QJ439)","v":-263566.13648494758},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I439:$QJ439)","v":-232165.27668022239},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I439:$QJ439)","v":-198993.16155964648},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I439:$QJ439)","v":-163949.87840065625},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I439:$QJ439)","v":-126929.87861778287},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I439:$QJ439)","v":-87821.659855684658},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I439:$QJ439)","v":-46507.430149727021},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I439:$QJ439)","v":-4901.2426859898933},{"$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"},-6695862.5672445931,935799.05381345749,{"$f":"Calculations!E440","v":"EUR"},null,-5760063.5134311356,{"$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:$QJ440)","v":-186372.40590000001},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I440:$QJ440)","v":-550600.26511623559},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I440:$QJ440)","v":-540477.06948034465},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I440:$QJ440)","v":-529069.99925289978},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I440:$QJ440)","v":-516216.22700014175},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I440:$QJ440)","v":-501732.27469411836},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I440:$QJ440)","v":-485411.39470045344},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I440:$QJ440)","v":-467020.61860981188},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I440:$QJ440)","v":-446297.4317873242},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I440:$QJ440)","v":-422946.02617164428},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I440:$QJ440)","v":-396633.07783513179},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I440:$QJ440)","v":-366982.98903298017},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I440:$QJ440)","v":-333572.52682508004},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I440:$QJ440)","v":-295924.78174094},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I440:$QJ440)","v":-253502.36025210319},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I440:$QJ440)","v":-205699.71387967345},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I440:$QJ440)","v":-151834.4954406725},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I440:$QJ440)","v":-91137.819050080085},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I440:$QJ440)","v":-22743.284847340357},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I440:$QJ440)","v":54325.388216523861},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I440:$QJ440)","v":141168.2980639436},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I440:$QJ440)","v":239025.06256951025},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I440:$QJ440)","v":349292.51418211241},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I440:$QJ440)","v":220299.98515374941},{"$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"},-384923.59133880399,384923.59133880399,{"$f":"Calculations!E442","v":"EUR"},null,0,{"$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:$QJ442)","v":-410120.69344317465},{"$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:$QJ442)","v":50394.204208741314},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I442:$QJ442)","v":359726.48923443333},{"$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"},-21555331.722400602,15411203.042493954,{"$f":"Calculations!E446","v":"EUR"},null,-6144128.6799066486,{"$f":"SUM(I90:I103)","v":7265000},7920000,2355391.2607200821,-1450661.8233469729,-1450661.8233469734,-1450661.8233469732,-1450661.8233469732,-1450661.8233469732,-1450661.8233469732,-1450661.8233469732,-1450661.8233469732,-1450661.8233469732,-1450661.8233469734,-1450661.8233469729,-1450661.8233469734,-1450661.8233469732,-1450661.8233469729,-1450661.8233469729,-1450661.8233469734,-1400267.619138232,-275595.18991218047,-630420.43646062398,-630420.43646062387,-630420.43646062375,-630420.43646062375,3723613.7878177455,0,{"$f":"SUM(AJ90:AJ103)","v":0}]
[null,null,null,0,0]
[null,"Net Movements In Cash",null,3158310.0274810502,5300647.2045046007,{"$f":"Calculations!E448","v":"EUR"},null,{"$f":"SUM(I106:AT106)","v":8458957.231985651},{"$f":"I83+I87+I104","v":117740.3058760995},-114254.27805021312,415823.89458901808,352244.06743219355,322102.00789498957,300857.90229537059,276159.24837338785,253651.60246064607,230183.51369932038,206603.33039409108,182544.13909098948,159255.66006543231,135349.12081336742,111568.51711696829,87320.784284274559,64047.491799803916,40418.768310299609,16896.753012538888,-6990.5698900672141,20547.59147685254,-1363167.2564210645,626649.85093303653,503395.58214948012,465180.57601054781,424561.84041339695,4778220.6293478496,1069227.890481519,{"$f":"AJ83+AJ87+AJ104","v":-1217181.731974476}]
[null,null,null,{"$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":117740.3058760995},3486.0278258863837,419309.92241490446,771553.98984709801,{"$f":"M110","v":1093655.9977420876},1394513.9000374582,1670673.148410846,1924324.7508714921,2154508.2645708127,2361111.5949649038,2543655.7340558935,2702911.3941213256,2838260.514934693,2949829.0320516611,3037149.8163359356,3101197.3081357395,3141616.0764460391,3158512.829458578,3151522.2595685106,3172069.8510453631,1808902.5946242986,2435552.4455573354,2938948.0277068154,{"$f":"AF110","v":3404128.6037173634},3828690.4441307606,8606911.0734786093,9676138.9639601279]
[null,null,{"$f":"Calculations!C452","v":"End of Period"},null,null,{"$f":"Calculations!E452","v":"EUR"},null,0,{"$f":"I106+I109","v":117740.3058760995},{"$f":"J106+J109","v":3486.0278258863837},419309.92241490446,771553.98984709801,1093655.9977420876,1394513.9000374582,1670673.148410846,1924324.7508714921,2154508.2645708127,2361111.5949649038,2543655.7340558935,2702911.3941213256,2838260.514934693,2949829.0320516611,3037149.8163359356,3101197.3081357395,3141616.0764460391,3158512.829458578,3151522.2595685106,3172069.8510453631,1808902.5946242986,2435552.4455573354,2938948.0277068154,3404128.6037173634,{"$f":"AG106+AG109","v":3828690.4441307606},8606911.0734786093,9676138.9639601279,8458957.231985651]
[]
["·","Cash Waterfall",null,null,null,"Unit"]
[]
[null,null,{"$f":"Calculations!C459","v":"Drawdown of Equity"},null,null,{"$f":"Calculations!E459","v":"EUR"},null,{"$f":"SUM(I114:AT114)","v":4590000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I459:$QJ459)","v":4590000},{"$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,{"$f":"Calculations!E461","v":"EUR"},null,39496917.520838574,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I461:$QJ461)","v":3885701.8330319999},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I461:$QJ461)","v":480401.49706644495},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I461:$QJ461)","v":923349.96218015649},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I461:$QJ461)","v":1802905.8907791667},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I461:$QJ461)","v":1772763.8312419634},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I461:$QJ461)","v":1751519.7256423442},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I461:$QJ461)","v":1726821.0717203617},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I461:$QJ461)","v":1704313.4258076197},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I461:$QJ461)","v":1680845.3370462938},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I461:$QJ461)","v":1657265.1537410642},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I461:$QJ461)","v":1633205.9624379619},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I461:$QJ461)","v":1609917.4834124055},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I461:$QJ461)","v":1586010.9441603408},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I461:$QJ461)","v":1562230.3404639415},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I461:$QJ461)","v":1537982.6076312484},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I461:$QJ461)","v":1514709.3151467768},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I461:$QJ461)","v":1491080.5916572725},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I461:$QJ461)","v":1467558.5763595118},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I461:$QJ461)","v":1443671.2534569062},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I461:$QJ461)","v":1420815.210615084},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I461:$QJ461)","v":1395724.9118536115},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I461:$QJ461)","v":1257070.287393661},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I461:$QJ461)","v":1133816.018610104},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I461:$QJ461)","v":1095601.0124711718},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I461:$QJ461)","v":1054982.2768740207},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I461:$QJ461)","v":1054606.8415301046},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I461:$QJ461)","v":1069227.890481519},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I461:$QJ461)","v":-1217181.7319744758}]
[null,null,{"$f":"Calculations!C462","v":"less: Senior Debt Interest Expense"},null,null,{"$f":"Calculations!E462","v":"EUR"},null,-5328890.4130239552,{"$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:$QJ462)","v":-169460.60201980793},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I462:$QJ462)","v":-498663.8730843279},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I462:$QJ462)","v":-480524.37358265597},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I462:$QJ462)","v":-461361.66372563015},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I462:$QJ462)","v":-441118.02640638081},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I462:$QJ462)","v":-419732.48881953175},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I462:$QJ462)","v":-397140.63881421403},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I462:$QJ462)","v":-373274.43088794546},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I462:$QJ462)","v":-348061.98123703984},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I462:$QJ462)","v":-321427.35124624847},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I462:$QJ462)","v":-293290.31876551628},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I462:$QJ462)","v":-263566.13648494758},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I462:$QJ462)","v":-232165.27668022239},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I462:$QJ462)","v":-198993.16155964648},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I462:$QJ462)","v":-163949.87840065625},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I462:$QJ462)","v":-126929.87861778287},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I462:$QJ462)","v":-87821.659855684658},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I462:$QJ462)","v":-46507.430149727021},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I462:$QJ462)","v":-4901.2426859898933},{"$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,{"$f":"Calculations!E463","v":"EUR"},null,9180000,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I463:$QJ463)","v":380000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I463:$QJ463)","v":5625000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I463:$QJ463)","v":3175000},{"$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,{"$f":"Calculations!E464","v":"EUR"},null,-8825174.7534515616,{"$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:$QJ464)","v":-35599.744701779389},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I464:$QJ464)","v":-321577.51380202139},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I464:$QJ464)","v":-339717.01330369338},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I464:$QJ464)","v":-358879.72316071909},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I464:$QJ464)","v":-379123.36047996854},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I464:$QJ464)","v":-400508.89806681761},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I464:$QJ464)","v":-423100.74807213526},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I464:$QJ464)","v":-446966.95599840384},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I464:$QJ464)","v":-472179.40564930951},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I464:$QJ464)","v":-498814.03564010077},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I464:$QJ464)","v":-526951.06812083302},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I464:$QJ464)","v":-556675.25040140166},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I464:$QJ464)","v":-588076.11020612693},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I464:$QJ464)","v":-621248.22532670281},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I464:$QJ464)","v":-656291.50848569302},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I464:$QJ464)","v":-693311.50826856634},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I464:$QJ464)","v":-732419.72703066468},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I464:$QJ464)","v":-773733.95673662226},{"$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,{"$f":"Calculations!E465","v":"EUR"},null,34522852.354363069,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I465:$QJ465)","v":4265701.8330319999},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I465:$QJ465)","v":6105401.4970664438},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I465:$QJ465)","v":3893289.615458569},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I465:$QJ465)","v":982664.50389281753},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I465:$QJ465)","v":952522.44435561413},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I465:$QJ465)","v":931278.33875599492},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I465:$QJ465)","v":906579.68483401206},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I465:$QJ465)","v":884072.03892127052},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I465:$QJ465)","v":860603.95015994459},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I465:$QJ465)","v":837023.76685471484},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I465:$QJ465)","v":812964.575551613},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I465:$QJ465)","v":789676.09652605606},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I465:$QJ465)","v":765769.55727399164},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I465:$QJ465)","v":741988.95357759215},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I465:$QJ465)","v":717741.22074489878},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I465:$QJ465)","v":694467.92826042778},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I465:$QJ465)","v":670839.20477092313},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I465:$QJ465)","v":647317.18947316252},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I465:$QJ465)","v":623429.86657055689},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I465:$QJ465)","v":600573.82372873498},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I465:$QJ465)","v":1390823.6691676215},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I465:$QJ465)","v":1257070.287393661},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I465:$QJ465)","v":1133816.018610104},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I465:$QJ465)","v":1095601.0124711718},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I465:$QJ465)","v":1054982.2768740207},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I465:$QJ465)","v":1054606.8415301046},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I465:$QJ465)","v":1069227.890481519},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I465:$QJ465)","v":-1217181.7319744758}]
[null,null,{"$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:$QJ466)","v":-410120.69344317465},{"$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:$QJ466)","v":50394.204208741314},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I466:$QJ466)","v":359726.48923443333},{"$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,{"$f":"Calculations!E468","v":"EUR"},null,34522852.354363069,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I468:$QJ468)","v":4265701.8330319999},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I468:$QJ468)","v":6105401.4970664438},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I468:$QJ468)","v":3483168.9220153945},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I468:$QJ468)","v":982664.50389281753},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I468:$QJ468)","v":952522.44435561413},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I468:$QJ468)","v":931278.33875599492},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I468:$QJ468)","v":906579.68483401206},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I468:$QJ468)","v":884072.03892127052},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I468:$QJ468)","v":860603.95015994459},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I468:$QJ468)","v":837023.76685471484},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I468:$QJ468)","v":812964.575551613},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I468:$QJ468)","v":789676.09652605606},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I468:$QJ468)","v":765769.55727399164},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I468:$QJ468)","v":741988.95357759215},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I468:$QJ468)","v":717741.22074489878},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I468:$QJ468)","v":694467.92826042778},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I468:$QJ468)","v":670839.20477092313},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I468:$QJ468)","v":647317.18947316252},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I468:$QJ468)","v":623429.86657055689},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I468:$QJ468)","v":650968.02793747617},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I468:$QJ468)","v":1750550.1584020548},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I468:$QJ468)","v":1257070.287393661},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I468:$QJ468)","v":1133816.018610104},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I468:$QJ468)","v":1095601.0124711718},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I468:$QJ468)","v":1054982.2768740207},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I468:$QJ468)","v":1054606.8415301046},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I468:$QJ468)","v":1069227.890481519},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I468:$QJ468)","v":-1217181.7319744758}]
[null,null,{"$f":"Calculations!C469","v":"less: Subordinated Debt Interest Expense"},null,null,{"$f":"Calculations!E469","v":"EUR"},null,-5760063.5134311356,{"$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:$QJ469)","v":-186372.40590000001},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I469:$QJ469)","v":-550600.26511623559},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I469:$QJ469)","v":-540477.06948034465},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I469:$QJ469)","v":-529069.99925289978},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I469:$QJ469)","v":-516216.22700014175},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I469:$QJ469)","v":-501732.27469411836},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I469:$QJ469)","v":-485411.39470045344},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I469:$QJ469)","v":-467020.61860981188},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I469:$QJ469)","v":-446297.4317873242},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I469:$QJ469)","v":-422946.02617164428},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I469:$QJ469)","v":-396633.07783513179},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I469:$QJ469)","v":-366982.98903298017},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I469:$QJ469)","v":-333572.52682508004},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I469:$QJ469)","v":-295924.78174094},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I469:$QJ469)","v":-253502.36025210319},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I469:$QJ469)","v":-205699.71387967345},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I469:$QJ469)","v":-151834.4954406725},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I469:$QJ469)","v":-91137.819050080085},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I469:$QJ469)","v":-22743.284847340357},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I469:$QJ469)","v":54325.388216523861},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I469:$QJ469)","v":141168.2980639436},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I469:$QJ469)","v":239025.06256951025},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I469:$QJ469)","v":349292.51418211241},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I469:$QJ469)","v":220299.98515374941},{"$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,{"$f":"Calculations!E470","v":"EUR"},null,4590000,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I470:$QJ470)","v":2295000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I470:$QJ470)","v":2295000},{"$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,{"$f":"Calculations!E471","v":"EUR"},null,-4589999.9999999991,{"$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:$QJ471)","v":-18055.293215155951},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I471:$QJ471)","v":-79820.171344388189},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I471:$QJ471)","v":-89943.366980279301},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I471:$QJ471)","v":-101350.43720772414},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I471:$QJ471)","v":-114204.20946048212},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I471:$QJ471)","v":-128688.16176650552},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I471:$QJ471)","v":-145009.04176017037},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I471:$QJ471)","v":-163399.81785081202},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I471:$QJ471)","v":-184123.00467329961},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I471:$QJ471)","v":-207474.41028897959},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I471:$QJ471)","v":-233787.35862549205},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I471:$QJ471)","v":-263437.4474276437},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I471:$QJ471)","v":-296847.90963554382},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I471:$QJ471)","v":-334495.65471968387},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I471:$QJ471)","v":-376918.07620852068},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I471:$QJ471)","v":-424720.72258095036},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I471:$QJ471)","v":-478585.94101995137},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I471:$QJ471)","v":-539282.61741054384},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I471:$QJ471)","v":-607677.15161328355},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I471:$QJ471)","v":-684745.82467714779},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I471:$QJ471)","v":-771588.7345245675},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I471:$QJ471)","v":-869445.49903013406},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I471:$QJ471)","v":-979712.95064273616},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I471:$QJ471)","v":3503313.8026639959},{"$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,{"$f":"Calculations!E472","v":"EUR"},null,-20303831.608946275,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I472:$QJ472)","v":-6442961.5271559004},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I472:$QJ472)","v":-8514655.7751166578},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I472:$QJ472)","v":-2862917.3283112203},{"$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:$QJ472)","v":-2483296.9783624955},{"$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,{"$f":"Calculations!E473","v":"EUR"},null,8458957.2319856565,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I473:$QJ473)","v":117740.3058760995},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I473:$QJ473)","v":-114254.27805021295},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I473:$QJ473)","v":415823.89458901866},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I473:$QJ473)","v":352244.06743219367},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I473:$QJ473)","v":322102.00789499027},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I473:$QJ473)","v":300857.90229537117},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I473:$QJ473)","v":276159.24837338837},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I473:$QJ473)","v":253651.60246064659},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I473:$QJ473)","v":230183.51369932067},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I473:$QJ473)","v":206603.33039409106},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I473:$QJ473)","v":182544.13909098919},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I473:$QJ473)","v":159255.66006543225},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I473:$QJ473)","v":135349.12081336774},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I473:$QJ473)","v":111568.51711696826},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I473:$QJ473)","v":87320.784284274909},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I473:$QJ473)","v":64047.491799803829},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I473:$QJ473)","v":40418.768310299318},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I473:$QJ473)","v":16896.753012538655},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I473:$QJ473)","v":-6990.5698900669377},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I473:$QJ473)","v":20547.591476852394},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I473:$QJ473)","v":-1363167.2564210647},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I473:$QJ473)","v":626649.85093303712},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I473:$QJ473)","v":503395.58214948024},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I473:$QJ473)","v":465180.57601054799},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I473:$QJ473)","v":424561.84041339695},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I473:$QJ473)","v":4778220.6293478496},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I473:$QJ473)","v":1069227.890481519},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I473:$QJ473)","v":-1217181.7319744758}]
[null,null,{"$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,{"$f":"Calculations!E475","v":"EUR"},null,8458957.2319856565,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I475:$QJ475)","v":117740.3058760995},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I475:$QJ475)","v":-114254.27805021295},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I475:$QJ475)","v":415823.89458901866},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I475:$QJ475)","v":352244.06743219367},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I475:$QJ475)","v":322102.00789499027},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I475:$QJ475)","v":300857.90229537117},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I475:$QJ475)","v":276159.24837338837},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I475:$QJ475)","v":253651.60246064659},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I475:$QJ475)","v":230183.51369932067},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I475:$QJ475)","v":206603.33039409106},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I475:$QJ475)","v":182544.13909098919},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I475:$QJ475)","v":159255.66006543225},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I475:$QJ475)","v":135349.12081336774},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I475:$QJ475)","v":111568.51711696826},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I475:$QJ475)","v":87320.784284274909},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I475:$QJ475)","v":64047.491799803829},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I475:$QJ475)","v":40418.768310299318},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I475:$QJ475)","v":16896.753012538655},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I475:$QJ475)","v":-6990.5698900669377},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I475:$QJ475)","v":20547.591476852394},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I475:$QJ475)","v":-1363167.2564210647},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I475:$QJ475)","v":626649.85093303712},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I475:$QJ475)","v":503395.58214948024},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I475:$QJ475)","v":465180.57601054799},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I475:$QJ475)","v":424561.84041339695},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I475:$QJ475)","v":4778220.6293478496},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I475:$QJ475)","v":1069227.890481519},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I475:$QJ475)","v":-1217181.7319744758}]
[]
[null,null,{"$f":"Calculations!C477","v":"Beginning Cash Balance"},null,null,{"$f":"Calculations!E477","v":"EUR"},null,null,{"$f":"H133","v":0},{"$f":"I133","v":117740.3058760995},3486.0278258865583,419309.92241490522,771553.98984709894,{"$f":"M133","v":1093655.9977420892},1394513.9000374605,1670673.1484108488,1924324.7508714953,2154508.264570816,2361111.594964907,2543655.7340558963,2702911.3941213284,2838260.5149346963,2949829.0320516643,3037149.8163359393,3101197.3081357433,3141616.0764460424,3158512.8294585813,3151522.2595685143,3172069.8510453668,1808902.5946243021,2435552.4455573391,2938948.0277068196,{"$f":"AF133","v":3404128.6037173676},3828690.4441307643,8606911.073478613,9676138.9639601316]
[null,null,{"$f":"Calculations!C478","v":"Closing Cash Balance"},null,null,{"$f":"Calculations!E478","v":"EUR"},null,0,{"$f":"I130+I132","v":117740.3058760995},{"$f":"J130+J132","v":3486.0278258865583},{"$f":"K130+K132","v":419309.92241490522},771553.98984709894,1093655.9977420892,1394513.9000374605,1670673.1484108488,1924324.7508714953,2154508.264570816,2361111.594964907,2543655.7340558963,2702911.3941213284,2838260.5149346963,2949829.0320516643,3037149.8163359393,3101197.3081357433,3141616.0764460424,3158512.8294585813,3151522.2595685143,3172069.8510453668,1808902.5946243021,2435552.4455573391,2938948.0277068196,3404128.6037173676,{"$f":"AG130+AG132","v":3828690.4441307643},8606911.073478613,9676138.9639601316,8458957.2319856565]
[]
[null,null,"Annual = Monthly Check",null,null,"Check",{"$f":"IF(ROUND($H$28-Calculations!$H$369+$H$106-Calculations!$H$448, 0)=0, \"OK\", \"NO\")","v":"OK"}]

{"sheet":"QFS","index":2,"n_rows":134,"n_cols":382,"rows_kept":134,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Inputs!$D$6&\" - Quarterly Financial Statements\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (Terceira) - Quarterly Financial Statements"}]
[]
[null,null,"Year",null,null,null,null,2026,{"$f":"H3","v":2026},2027,{"$f":"J3","v":2027},{"$f":"H3+1","v":2027},2027,{"$f":"J3+1","v":2028},{"$f":"K3+1","v":2028},{"$f":"L3+1","v":2028},{"$f":"M3+1","v":2028},{"$f":"N3+1","v":2029},{"$f":"O3+1","v":2029},{"$f":"P3+1","v":2029},{"$f":"Q3+1","v":2029},{"$f":"R3+1","v":2030},{"$f":"S3+1","v":2030},{"$f":"T3+1","v":2030},{"$f":"U3+1","v":2030},{"$f":"V3+1","v":2031},{"$f":"W3+1","v":2031},{"$f":"X3+1","v":2031},{"$f":"Y3+1","v":2031},{"$f":"Z3+1","v":2032},{"$f":"AA3+1","v":2032},{"$f":"AB3+1","v":2032},{"$f":"AC3+1","v":2032},{"$f":"AD3+1","v":2033},{"$f":"AE3+1","v":2033},{"$f":"AF3+1","v":2033},{"$f":"AG3+1","v":2033},{"$f":"AH3+1","v":2034},{"$f":"AI3+1","v":2034},{"$f":"AJ3+1","v":2034},{"$f":"AK3+1","v":2034},{"$f":"AL3+1","v":2035},{"$f":"AM3+1","v":2035},{"$f":"AN3+1","v":2035},{"$f":"AO3+1","v":2035},{"$f":"AP3+1","v":2036},{"$f":"AQ3+1","v":2036},{"$f":"AR3+1","v":2036},{"$f":"AS3+1","v":2036},{"$f":"AT3+1","v":2037},{"$f":"AU3+1","v":2037},{"$f":"AV3+1","v":2037},{"$f":"AW3+1","v":2037},{"$f":"AX3+1","v":2038},{"$f":"AY3+1","v":2038},{"$f":"AZ3+1","v":2038},{"$f":"BA3+1","v":2038},{"$f":"BB3+1","v":2039},{"$f":"BC3+1","v":2039},{"$f":"BD3+1","v":2039},{"$f":"BE3+1","v":2039},{"$f":"BF3+1","v":2040},{"$f":"BG3+1","v":2040},{"$f":"BH3+1","v":2040},{"$f":"BI3+1","v":2040},{"$f":"BJ3+1","v":2041},{"$f":"BK3+1","v":2041},{"$f":"BL3+1","v":2041},{"$f":"BM3+1","v":2041},{"$f":"BN3+1","v":2042},{"$f":"BO3+1","v":2042},{"$f":"BP3+1","v":2042},{"$f":"BQ3+1","v":2042},{"$f":"BR3+1","v":2043},{"$f":"BS3+1","v":2043},{"$f":"BT3+1","v":2043},{"$f":"BU3+1","v":2043},{"$f":"BV3+1","v":2044},{"$f":"BW3+1","v":2044},{"$f":"BX3+1","v":2044},{"$f":"BY3+1","v":2044},{"$f":"BZ3+1","v":2045},{"$f":"CA3+1","v":2045},{"$f":"CB3+1","v":2045},{"$f":"CC3+1","v":2045},{"$f":"CD3+1","v":2046},{"$f":"CE3+1","v":2046},{"$f":"CF3+1","v":2046},{"$f":"CG3+1","v":2046},{"$f":"CH3+1","v":2047},{"$f":"CI3+1","v":2047},{"$f":"CJ3+1","v":2047},{"$f":"CK3+1","v":2047},{"$f":"CL3+1","v":2048},{"$f":"CM3+1","v":2048},{"$f":"CN3+1","v":2048},{"$f":"CO3+1","v":2048},{"$f":"CP3+1","v":2049},{"$f":"CQ3+1","v":2049},{"$f":"CR3+1","v":2049},{"$f":"CS3+1","v":2049},{"$f":"CT3+1","v":2050},{"$f":"CU3+1","v":2050},{"$f":"CV3+1","v":2050},{"$f":"CW3+1","v":2050},{"$f":"CX3+1","v":2051},{"$f":"CY3+1","v":2051},{"$f":"CZ3+1","v":2051},{"$f":"DA3+1","v":2051},{"$f":"DB3+1","v":2052},{"$f":"DC3+1","v":2052},{"$f":"DD3+1","v":2052},{"$f":"DE3+1","v":2052},{"$f":"DF3+1","v":2053},{"$f":"DG3+1","v":2053}]
[null,null,"Quarter",null,null,null,null,3,{"$f":"IF(H4=4, 1, H4+1)","v":4},{"$f":"IF(I4=4, 1, I4+1)","v":1},{"$f":"IF(J4=4, 1, J4+1)","v":2},{"$f":"IF(K4=4, 1, K4+1)","v":3},4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,{"$f":"IF(BW4=4, 1, BW4+1)","v":3},4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"IF(DA4=4, 1, DA4+1)","v":1},2,3,4,1,2,3,4,{"$f":"IF(DI4=4, 1, DI4+1)","v":1},2]
[null,null,"Period End",null,null,null,null,{"$f":"EOMONTH(DATE(H3, H4*3, 1), 0)","v":"2026-09-30"},"2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30",{"$f":"EOMONTH(DATE(BT3, BT4*3, 1), 0)","v":"2042-09-30"},"2042-12-31","2043-03-31","2043-06-30","2043-09-30","2043-12-31","2044-03-31","2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30","2047-12-31","2048-03-31","2048-06-30","2048-09-30","2048-12-31","2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30","2050-09-30","2050-12-31",{"$f":"EOMONTH(DATE(DB3, DB4*3, 1), 0)","v":"2051-03-31"},"2051-06-30","2051-09-30","2051-12-31","2052-03-31","2052-06-30","2052-09-30","2052-12-31",{"$f":"EOMONTH(DATE(DJ3, DJ4*3, 1), 0)","v":"2053-03-31"},"2053-06-30"]
["·","Income Statement",null,null,"Unit"]
[{"$f":"Summary!$C$49","v":"OK"}]
[null,null,"Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,{"$f":"Calculations!C352","v":"    Production Sold"},null,"EUR",null,{"$f":"SUM(H9:FA9)","v":55769309.508534178},{"$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$4)","v":785186.5921336835},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":421097.88061734615},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":438592.46877642284},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":628420.07202297472},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":794608.83123928786},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":426151.05518475425},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":443855.57840173994},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":635961.11288725049},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":804144.13721415936},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":429770.81730268197},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":449181.84534256079},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":643592.64624189748},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":811589.13968344079},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":429596.34280959959},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":454572.02748667146},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":651315.75799680024},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":809511.8627638066},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":429325.06887904106},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":456777.00860291987},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":658574.3158189028},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":807319.77643559198},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":427712.34676432482},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":457695.41209124785},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":660488.02070268104},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":805220.85378666408},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":423335.29590335663},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":458670.74017428915},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":662484.7756876417},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":799435.6760631681},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":419001.81549238681},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":459703.21900774084},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":664564.97926486284},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":791358.38199120201},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":414711.47181835782},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":459926.65800948004},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":663480.3080851126},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":783361.49167707772},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":410463.83548551897},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":458044.67247256183},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":660361.66467572493},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":775444.20475817099},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":406258.48137245094},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":456214.69533647411},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":657316.84579011321},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":767605.72883890348},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":402094.98858951801},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":452524.88490502676},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":654345.62992485671},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":759845.27941143455},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":397972.94043674349},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":448032.60348876112},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":651447.80394185567},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":752162.07977714483},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":393891.92436210497},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":443455.87613915629},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":648623.16305898526},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":744555.36096890154},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":389851.53192024364},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":438924.70687797142},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":645871.51084173052},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":737024.36167409667},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":385851.3587315859},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":434308.18012661207},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":643192.65919580031},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":729568.32815845136},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":381891.00444187137},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":429997.23314074182},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":640586.42836072564},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":722186.51419057907},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":377970.07268208324},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":425600.03516534658},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":638052.64690443932},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":714878.18096729962},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":374088.17102877871},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":421246.60819024476},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":635591.15171884163},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":707642.59703969699},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":370244.91096481279},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":416806.05442604213},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":633201.78801634954},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":700479.0382399126},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":366439.90784045478},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":412669.3287405239},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":630884.40932743659},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":693386.78760866728},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":362672.78083489009},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":408444.61781548045},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":628638.87749915698},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":686365.13532350468},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":358943.15291810612},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":404261.96090396447},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":626465.06269466516},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":679413.37862775067},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":355250.65081315837},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":399990.47730797227},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":624362.84339372406},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":672530.82176017633},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":351594.90495881002},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":396021.13881654659},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":614959.75024940388}]
[null,null,"    Storage",null,"EUR",null,7437868.5830457006,{"$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$4)","v":78537.580542178213},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":74686.19678613024},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":75362.611774564022},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":80091.822694182323},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":76863.370977376704},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":74455.58936420473},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":75011.295234535603},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":79915.102953386217},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":75926.970852838407},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":74132.52922535027},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":74544.241561027826},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":78041.963728840841},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":75112.863149808312},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":74034.571765454893},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":74854.242225674127},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":77511.777410596347},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":74880.293717792272},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":73933.519488433987},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":73773.26542728387},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":77003.279627178417},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":74648.327741630841},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":73906.446172762197},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":73553.131735466493},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":76818.126781700717},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":74404.283590505162},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":74041.432121167803},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":73321.393776269135},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":76621.231729240099},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":74381.779460709062},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":74165.218146325453},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":73873.960000987761},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":76412.763439816772},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":74494.858645934612},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":74278.013847404174},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":72877.274138234992},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":76393.562934223999},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":74597.126940815826},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":74380.025760527205},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":72798.821707317955},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":76493.962556162776},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":74688.788370122667},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":74471.45739898413},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":72709.761319889803},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":76583.949123939863},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":74770.043968009326},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":74552.509292946008},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":73528.29895120248},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":76663.719998360932},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":74841.09181733655},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":74623.379028689291},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":72789.451799567527},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":76733.469642865151},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":74902.127088507841},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":74684.261287334535},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":72848.861758378131},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":76793.389661651483},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":74953.342077824651},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":74735.347883105525},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":72898.712940283411},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":76843.668837333244},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":74994.92624536666},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":74776.827801114501},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":73749.624976749925},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":76884.493168126137},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":75027.066252402758},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":74808.88723467938},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":72970.47390883448},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":76916.045904575687},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":75049.945998338051},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":74831.709622178256},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":72992.744388469087},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":75491.321147907118},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":75063.746657202966},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":74845.475683446872},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":73006.177548656473},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":75238.362676950623},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":75068.646713689348},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":74850.363455724349},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":73822.179641559851},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":74976.37706548383},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":74288.205546579891},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":74071.878817554825},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":72251.288374678086},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":73943.078591491503},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":73429.242403190467},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":73215.069053970612},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":71415.19861888139},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":72832.338789654343},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":72578.829631244822},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":72366.788226455043},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":70587.431546109496},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":71729.606367004017},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":71736.882117833971},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":71526.951435473165},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":70543.103029895312},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":70634.765024723092},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":70903.315597287874},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":70695.474626604962},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":68956.534888591515},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":68046.742286648994}]
[null,null,"less: Purchased from EDA",null,"EUR",null,-6952113.7947771298,{"$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$4)","v":-28998.456389477764},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-58910.408076782216},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-22135.778338654716},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-6250.2648714973029},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-34485.78162699494},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-65097.276279801212},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-29948.900863425268},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-11492.540901977492},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-50418.297465697993},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-72397.888566432317},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-39207.706551087787},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-19311.53358629693},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-64447.704689117243},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-76350.102980048337},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-49471.755289094595},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-29240.827546730041},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-70119.326086450717},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-80166.270663246381},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-54899.069077658867},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-38692.611525488377},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-75605.771365901572},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-82765.876570078297},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-60159.889640881425},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-43428.091197697431},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-81088.653191323276},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-82913.580272727064},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-65415.100275515972},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-48162.506724525403},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-83285.99357078271},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-83049.028846952133},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-71679.021561966336},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-52896.579303051287},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-83409.726555938571},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-83172.451639390725},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-75159.487286378935},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-54809.07369482881},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-83521.630098462425},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-83284.074645048182},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-77771.464596917212},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-54882.685118083435},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-83621.92744539828},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-83384.120551298751},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-80376.13202590264},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-54948.661853851532},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-83710.838571412198},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-83472.808781342464},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-82331.490043045065},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-55007.148603970796},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-83788.580221819604},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-83550.355537124531},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-81502.42010009673},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-55058.287945975389},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-83855.3659550804},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-83616.973841723942},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-81567.427391553269},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-55102.220361049578},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-83911.406184767708},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-83672.873581217005},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-81621.975322177124},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-55139.084261635391},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-83956.908221017191},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-83718.261546022652},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-82573.668387176585},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-55169.016018698341},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-83992.076311462602},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-83753.341471735592},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-81700.497278616676},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-55192.149988655365},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-84017.111681663897},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-83778.314079452786},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-81724.865980253016},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-55658.45581690409},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-84032.212575034035},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-83793.377115600466},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-81739.564750913123},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-59420.982491272574},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-84037.57429227035},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-83798.725391266315},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-82653.058818280333},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-63178.014374274964},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-83183.603553514491},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-82946.895516594333},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-80913.553396375341},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-66095.938163327839},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-82243.712859586711},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-82009.361083997414},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-79998.691115252557},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-68934.491770389053},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-81313.178113712682},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-81081.15914453681},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-79092.935642010532},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-71787.669074430829},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-80391.906184037201},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":-80162.196799834463},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-79065.042713400151},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-74655.839060798608},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-79479.804865766957},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":-79252.382076250127},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-77308.383414180978},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-76565.587525705676}]
[null,null,"Total Revenues",null,null,null,56255064.296802782,{"$f":"+H9+H10+H11","v":0},0,0,0,0,0,0,0,834725.71628638403,436873.66932669422,491819.30221233214,702261.62984565971,836986.42058966961,435509.36826915777,488917.97277285025,704383.6749386593,829652.81060129975,431505.45796159992,484518.38035250083,702323.07638444134,822254.29814413178,427280.81159500615,479954.51442325098,699586.70786066656,814272.83039514814,423092.31770422868,475651.20495254482,696884.98392059281,806362.33281132125,418852.9163670087,471088.65418583294,693878.05628668435,798536.48418584594,414463.14775179734,466577.03367504227,690943.50069235649,790531.46195309446,410118.00479176012,461898.15744676226,688081.16340162838,782443.51408119802,405817.03402637126,457644.44486133609,685064.79732450785,774436.98851943109,401559.78660099796,453072.02958296257,681972.94211380417,766511.06568289537,397345.81822013634,448548.32463046128,678952.13306020154,758664.93423550064,393174.68910112156,443721.69381318422,676002.2013192469,750897.79100695148,389045.96392830822,439319.63518823194,673122.98563874536,743208.84091057233,384959.21180771559,434737.31050598109,{"$f":"+BS9+BS10+BS11","v":670314.33235958708},735597.29686195846,380914.00622213213,430201.44449607772,667576.0954174283,728062.37969844614,376909.92498667777,425484.13671618543,664908.13634522806,720603.31809939153,372946.55020481511,421267.20977095969,662310.32427664602,713219.34850725322,369023.46822480869,416867.91357356263,657885.51223544241,705909.71504946856,365140.26959662512,412513.22098798811,651408.53190451965,698673.66946111596,361296.54902927089,407975.17524932162,645000.15070755838,691583.64023297804,357564.89114141528,404007.06371882668,638731.54975560016,684572.31715227105,353878.4888048633,399861.1253191093,632536.72451842227,677630.78684103675,350228.78200002434,395756.45680806343,626406.99998723832,670758.3545615474,346615.40544879704,391468.53762446746,620341.76935764856,663954.33249169728,343037.99750916485,387669.29029095708,606440.90501034714]
[null,null,{"$f":"Calculations!C356","v":"less: Operating Expenses"},null,{"$f":"Calculations!E356","v":"EUR"},null,-19754981.639621168,{"$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$4)","v":-165423.71624404017},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-167216.6753048464},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-158914.52156255912},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-163367.6513152257},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-175213.90143576995},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-167184.36038935973},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-167763.96607943357},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-172317.56332274972},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-175997.3871193082},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-168034.44006651422},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-168606.13211433223},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-173206.50923497102},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-176802.82870055316},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-168903.35896957063},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-170087.54982613554},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-174480.19369488384},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-177995.44647172149},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-170171.8362179031},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-170734.44756286941},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-175403.40634223039},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-178838.91482434666},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-171088.7264954604},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-171644.87485183688},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-176344.94609385391},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-179709.1181137464},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-172027.65138506543},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-172581.36270353035},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-177312.9752438766},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-180601.40593754838},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-172993.1367943217},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-173784.4566474217},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-178308.11676651906},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-181518.34495527882},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-173985.8153541823},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-174533.79717088159},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-179326.48742014501},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-182463.87986859115},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-175006.33583022247},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-175548.01428986175},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-180370.31574047857},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-183438.66847202173},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-176055.36352276654},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-176590.84725097302},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-181443.20661956782},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-184443.38557973914},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-177133.58067705156},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-177900.23757129285},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-182545.84772141406},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-185478.72344525016},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-178241.6869036773},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-178758.59392887578},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-183678.94413788602},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-186545.39219165657},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-179380.39960959947},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-179887.39518356477},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-184843.21882063689},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-187644.12025272666},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-180550.45443993015},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-181047.63680540907},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-186039.4130238361},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-188775.65482504989},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-181752.60573081451},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-182479.80676540468},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-187268.28675798551},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-189940.76233155205},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-182987.62697366055},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-183465.47376498344},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-188530.61925509715},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-191140.22889665462},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-184256.31129100575},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-184724.63379798079},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-189789.26897121838},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-192374.86083336791},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-185559.47192431107},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-186018.36455213832},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-191040.55397046893},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-193645.48514261661},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-186897.9427339797},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-187587.23205838073},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-192327.73156754544},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-194954.41340959491},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-188274.03842776368},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-188714.31547931189},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-193653.08840004733},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-196301.18402081038},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-189687.30745386227},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-190118.39378414719},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-195016.18896813344},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-197686.52541423606},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-191138.48531741585},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-191560.47241357662},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-196417.7664771601},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-199111.35306828792},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":-192628.49408603291},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-193281.27352954634},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-197858.73816420994},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-200576.60583402359},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":-194158.27913437295},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-194562.33859000879},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-1751257.7708843965}]
[null,null,{"$f":"Calculations!C357","v":"EBITDA"},null,null,null,36500082.657181576,{"$f":"SUM(H12:H13)","v":0},0,0,0,0,0,0,0,669302.00004234386,269656.99402184784,332904.78064977302,538893.97853043396,661772.51915389963,268325.00787979807,321154.00669341668,532066.11161590961,653655.42348199151,263471.01789508574,315912.2482381686,529116.56714947033,645451.46944357862,258377.45262543552,309866.96459711541,525106.51416578272,636277.38392342662,252920.48148632559,304916.75738967542,521481.57757836243,627523.41798697459,247764.1898715483,{"$f":"SUM(AL12:AL13)","v":299443.77933399606},517533.11019283044,618827.36607209954,242435.49636673191,293995.67097151192,513630.52544847992,609930.05601554608,237124.86799743841,288113.70079934056,509773.04663510935,600925.16912591923,231831.21867218896,283110.6476904545,505738.30990436283,591973.10865083989,226553.4507707755,277524.01529310085,501602.62637332559,583072.39721087366,221290.4546973698,271957.47737948829,497508.92644063372,574221.54865576152,216041.10842407,265821.45624189137,493456.35359783284,565419.06756170129,210804.27702463092,260561.04125935616,489444.04150085931,556663.44871891569,205578.81219811612,{"$f":"SUM(BR12:BR13)","v":254849.91532241632},485471.11353895022,547953.17660923186,200363.55178220198,249153.80769066865,481536.6823935922,539286.72487339622,195157.31925586326,243004.32995078075,477639.84958724258,530662.55576783954,189958.92323115456,237801.73600597624,473779.7050215489,522079.1196105986,184767.15693380294,232143.27977558185,468096.24326422403,513534.85421610065,179580.79767231405,226494.8564358498,460367.97793405072,505028.18431849935,174398.60629529119,220387.94319094089,452672.41914001293,496629.22682338313,169290.85271365161,215292.7482395148,445078.46135555283,488271.13313146064,164191.18135100103,{"$f":"SUM(CX12:CX13)","v":209742.73153496211},437520.53555028886,479944.26142680069,159090.29668260849,204195.98439448682,429989.23351007822,471647.00149325945,153986.91136276413,198187.26409492112,422483.03119343863,463377.72665767372,148879.7183747919,{"$f":"SUM(DJ12:DJ13)","v":193106.9517009483},-1144816.8658740493]
[]
[null,null,{"$f":"Calculations!C359","v":"less: Depreciation and Amortization"},null,{"$f":"Calculations!E359","v":"EUR"},null,{"$f":"SUM(H16:FA16)","v":-17212957.120761726},{"$f":"SUMIFS(Calculations!$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$4)","v":-333993.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-333993.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-333993.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-333993.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-333993.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-333993.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-333993.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-333993.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-333993.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-333993.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-333993.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-333993.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-333993.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-333993.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-333993.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-333993.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-333993.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-333993.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-333993.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-333993.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-325968.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-325968.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-325968.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-325968.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-325968.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-325968.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-325968.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-325968.56609499914},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-187715.58742436423},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-187715.58742436423},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-187715.58742436423},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-187715.58742436423},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-187715.58742436423},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-187715.58742436423},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-187715.58742436423},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-187715.58742436423},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-187715.58742436423},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-187715.58742436423},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-187605.58742436426},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-187605.58742436426},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-120119.40265671426},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-120119.40265671426},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-120119.40265671426},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-120119.40265671426},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-120119.40265671426},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-120119.40265671426},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-120119.40265671426},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-120119.40265671426},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-120119.40265671426},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-120119.40265671426},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-89408.188370999997},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-89408.188370999997},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-89408.188370999997},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-89408.188370999997},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-89408.188370999997},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-89408.188370999997},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-89408.188370999997},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-89408.188370999997},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-89408.188370999997},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-89408.188370999997},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-89408.188370999997},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-89408.188370999997},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-89408.188370999997},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-89408.188370999997},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-89408.188370999997},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-89408.188370999997},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-89408.188370999997},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-89408.188370999997},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-89408.188370999997},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-89408.188370999997},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-89453.747567408354},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-89453.747567408354}]
[null,null,{"$f":"Calculations!C360","v":"EBIT"},null,{"$f":"Calculations!E360","v":"EUR"},null,{"$f":"SUM(H17:FA17)","v":19287125.536419846},{"$f":"H14+H16","v":0},0,0,0,0,0,0,0,335308.43394734472,-64336.572073151299,-1088.7854452261236,204900.41243543482,327778.95305890049,-65668.558215201076,-12839.559401582461,198072.54552091047,319661.85738699237,-70522.548199913406,-18081.317856830545,195123.00105447118,311457.90334857948,-75616.113469563628,-24126.601497883734,191112.94807078358,302283.81782842748,-81073.084608673555,-29076.808705323725,187488.01148336328,301554.85189197544,-78204.376223450847,-26524.786761003081,191564.5440978313,292858.7999771004,-83533.069728267234,-31972.895123487222,187661.95935348078,422214.46859118185,49409.280573074182,100398.11337497632,322057.45921074512,413209.581701555,44115.631247824727,95395.060266090266,318022.7224799986,404257.52122647566,38837.863346411265,89918.427868736588,313997.0389489613,462952.99455415941,101171.05204065554,151838.07472277404,377389.52378391946,454102.14599904726,95921.705767355743,145702.05358517711,373336.95094111859,445299.66490498703,90684.874367916666,171152.85288835617,400035.85312985932,467255.2603479157,116170.62382711613,165441.72695141632,{"$f":"BS14+BS16","v":396062.92516795022},458544.98823823186,110955.36341120198,159745.61931966865,392128.4940225922,449878.53650239622,105749.13088486326,153596.14157978076,388231.66121624259,441254.36739683955,100550.73486015457,148393.54763497625,384371.5166505489,432670.93123959861,95358.96856280294,142689.53220817348,378642.49569681566,424081.10664869228,90127.050104905691,137041.10886844143,370914.23036664235,415574.43675109098,84944.858727882835,130934.19562353253,363218.67157260457,407175.47925597476,79837.105146243252,125839.00067210644,355624.71378814447,398817.38556405227,74737.433783592671,120288.98396755375,348066.78798288049,390490.51385939232,69636.549115200134,{"$f":"DB14+DB16","v":114742.23682707846},340535.48594266985,382193.25392585108,64533.16379535578,108733.51652751277,333029.28362603026,373923.97909026535,59425.97080738355,{"$f":"DJ14+DJ16","v":103653.20413353994},-1234270.6134414575]
[]
[null,null,{"$f":"Calculations!C362","v":"less: Senior Debt Interest Expense"},null,{"$f":"Calculations!E362","v":"EUR"},null,{"$f":"SUM(H19:FA19)","v":-5328890.4130239552},{"$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$4)","v":-126804.4151171875},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-126671.95181766161},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-125589.16373838412},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-124491.41898055666},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-123378.5109458268},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-122250.23018207478},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-121106.3643439943},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-119946.69815312832},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-118771.01335735347},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-117579.08868980405},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-116370.69982722933},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-115145.61934777518},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-113903.61668818285},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-112644.45810039622},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-111367.90660756995},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-110073.72195946972},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-108761.66058725664},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-107431.4755576469},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-106082.91652643832},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-104715.72969139495},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-103329.65774448082},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-101924.43982343392},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-100499.81146267129},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-99055.504543515854},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-97591.247243735881},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-96106.763986387319},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-94601.775387949499},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-93075.998205744487},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-91529.145284630024},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-89960.925502956292},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-88371.04371777596},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-86759.200709297686},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-85125.093124572057},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-83468.413420399826},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-81788.849805451551},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-80086.086181587627},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-78359.802084367839},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-76609.672622739105},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-74835.368417890204},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-73036.555541261798},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-71212.895451700271},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-69364.044931743381},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-67489.656023025891},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-65589.375960792939},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-63662.847107508744},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-61709.706885548396},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-59729.587708959778},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-57722.11691428296},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-55686.916690414015},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-53623.60400749994},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-51531.790544851596},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-49411.082617860608},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-47261.081103907054},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-45081.381367243477},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-42871.573182841472},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-40631.240659186282},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-38359.962160004936},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-36057.31022491325},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-33722.851488966684},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-31356.146601099983},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-28956.750141440145},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-26524.210537477324},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-24058.069979077693},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-21557.864332322439},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-19023.123052156563},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-16453.369093831123},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-13848.118823122179},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-11206.88192530963},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-8529.1613128987028},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-5814.4530320668628},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-1641.2241317207659},{"$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:FA20)","v":-5760063.5134311374},{"$f":"SUMIFS(Calculations!$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$4)","v":-139081.59},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-139186.90450637537},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-138151.17724793471},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-137561.70365842603},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-136954.36842968164},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-136328.63033617107},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-135683.93175268907},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-135019.69815742894},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-134335.33761999884},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-133630.24027392408},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-132903.7777731659},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-132155.30273217225},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-131384.14814896148},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-130589.62681072482},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-129771.03068141824},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-128927.63027079754},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-128058.67398433463},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-127163.38745343563},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-126240.97284536384},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-125290.60815225288},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-124311.44645857594},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-123302.61518641892},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-122263.21531788427},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-121192.32059393311},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-120088.97668895156},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-118952.20036030514},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-117780.9785721244},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-116574.26759254},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-115330.99206356323},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-114050.04404278292},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-112730.28201602492},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-111370.52988009417},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-109969.57589469256},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-108526.1716025793},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-107039.0307170107},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-105506.82797546851},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-103928.19795865484},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-102301.73387370171},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-100625.98630051041},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-98899.461900103837},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-97120.622083840542},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-95287.881642304652},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-93399.607332649786},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-91454.116423138068},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-89449.675193577219},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-87384.497390319477},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-85256.742634445196},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-83064.514781713195},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-80805.860232815525},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-78478.766192431736},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-76081.158875530266},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-73610.901659319381},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-71065.79317920006},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-68443.565367024668},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-65741.881429912552},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-62958.333767821983},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-60090.441828022405},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-57135.649894554983},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-54091.324810711543},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-50954.753632502572},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-47723.141211022696},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-44393.607701559551},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-40963.185997226174},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-37428.819084829782},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-33787.357320620868},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-30035.555623494656},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-26170.070583143832},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-22187.457480585326},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-18084.167218406204},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-13856.543157992786},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-9500.8178609247861},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-5013.1097316303276},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-389.41955831011717},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":4374.3730509518691},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":9282.5133400671039},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":14339.375188082819},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":19549.465006955259},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":24917.425757429352},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":30448.04108660356},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":36146.239590867073},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":42017.09920800828},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":48065.851742408478},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":54297.887527353538},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":60718.760228618223},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":67334.191793603924},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":74150.077550440241},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":81172.491461594473},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":88407.69153667058},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":95862.125409221582},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":103542.43608254474},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":111455.46784958028},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":38427.909870622789},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C364","v":"add: Interest on Reserve Accounts"},null,{"$f":"Calculations!E364","v":"EUR"},null,{"$f":"SUM(H21:FA21)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C365","v":"EBT"},null,{"$f":"Calculations!E365","v":"EUR"},null,{"$f":"SUM(H22:FA22)","v":8198171.6099647507},{"$f":"H17+SUM(H19:H21)","v":0},0,0,0,0,0,0,0,69422.428830157209,-330195.42839718825,-264829.12643154495,-57152.710203547875,67446.073683392053,-324247.41873344692,-269629.85549826582,-56893.850789646793,66555.506409640075,-321731.8771636415,-267355.79545722576,-52177.921025476244,66170.138511435129,-318850.19838068471,-265265.53878687194,-47888.404159483674,65463.483256836189,-315667.9476197561,-261400.69807712588,-42518.326360284555,73913.747688918666,-303431.43123330368,-249287.81354155863,-28683.281039617665,75178.57604441297,-298592.03407495969,-244355.64908356112,-21988.306444803718,215354.33124298858,-154601.68897266503,-100703.21235882456,123927.72862135328,218114.91268229036,-147878.9537751544,-93432.820256371982,132429.80832294247,221969.52118345298,-140073.54315002955,-85542.926849664043,142061.02150759567,294619.47701861861,-63480.874533392489,-9051.1886329016415,220346.03139998845,300989.62369796133,-53172.49850851213,715.72324177215341,232550.31924512243,308806.88798175752,-41417.495832015004,43539.903467974305,277013.86885267933,348928.38606480858,2645.6770928479818,56828.272338662297,{"$f":"BS17+SUM(BS19:BS21)","v":292473.35074094194},360094.5842502045,17762.403291733746,71931.443019990431,309817.59378898964,373198.64514993341,34831.312645826387,88574.885603476898,329244.97779909038,388443.8870240621,54061.810142828792,108375.35822871023,350977.17724465393,406057.60270829371,75687.972372743287,131547.49021552791,373629.38596518536,423691.68709038215,94501.423155857556,146323.62220850855,385253.60555472516,435123.90175804624,109862.28448531218,161382.23671013609,399364.91116347164,449192.57846398302,127902.95688865174,180136.88819945999,416343.47401676269,466151.57735765621,148887.51133403293,201461.47542914824,436474.47951955104,486352.63926861389,173178.98519774486,{"$f":"DB17+SUM(DB19:DB21)","v":226197.70467665873},378963.39581329265,382193.25392585108,64533.16379535578,108733.51652751277,333029.28362603026,373923.97909026535,59425.97080738355,{"$f":"DJ17+SUM(DJ19:DJ21)","v":103653.20413353994},-1234270.6134414575]
[]
[null,null,{"$f":"Calculations!C367","v":"less: Taxes"},null,{"$f":"Calculations!E367","v":"EUR"},null,{"$f":"SUM(H24:FA24)","v":-1209297.3664484655},{"$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$4)","v":-1155.1668017044924},{"$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$4)","v":-19732.998901915358},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-77699.197777553927},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-23055.246075734558},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-31710.598049504995},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-71691.687357665389},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-80062.735464151279},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-26086.079039495617},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-34861.379499711387},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-74544.085917018296},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-82911.847278288376},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-29611.484186319649},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-38443.910154299025},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-77926.094841486716},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-86305.625679329285},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-33692.451795423265},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-42599.596667880789},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-68264.2327788353},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-68806.84894174512},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":-17663.864582629314},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-20641.70227601684},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-60547.301931375201},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-67417.6107693667},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":-17018.702217374142},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-19575.363737105235},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-37271.553726535276}]
[null,null,{"$f":"Calculations!C368","v":"add: Change in Deferred Tax Asset"},null,{"$f":"Calculations!E368","v":"EUR"},null,{"$f":"SUM(H25:FA25)","v":240030.63450249805},{"$f":"SUMIFS(Calculations!$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$4)","v":8227.5251027300947},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":74208.158315219684},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":63226.619584991568},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":28336.981658688048},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":7404.3859656821296},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":73208.89269171108},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":64033.142068200628},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":28293.493277152651},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":7554.0012676725164},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":72786.281707983871},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":63651.099981305946},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":27501.217076772009},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":7618.7430745708407},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":72302.159672447131},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":63299.936860686517},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":26780.578243285301},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":7737.4611573434668},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":71767.541544610984},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":62650.643621449242},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":25878.405173019855},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":7666.0167327536037},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":71060.006791686988},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":61963.879019473912},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":24902.317559147836},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":7453.5255690305494},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":70246.988069085171},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":61135.275390530238},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":23777.561827219091},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":7130.4991123364307},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":69283.110508566489},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":60228.16643744125},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":22490.168352771318},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":6666.7214305340312},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":68153.690995384706},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":59006.740564229432},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":21061.818962904159},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":6019.1472023383249},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":66842.382010363741},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":57699.71847190219},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":19462.255147882504},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-69676.131785455858},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-9515.2727247178555},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-18659.459956000792},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-57198.192921525799},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-70746.316427585203},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-11247.079896897776},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-20300.301150945714},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-59248.513279508566},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-72059.616827263264},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-13221.920346549712},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-22335.279428947484},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-61558.905613578157},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-73640.544505215716},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-15465.049397926545},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-24567.725399223156},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-64156.098570806324},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-75516.46580036229},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-18004.659399339347},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-27105.058073686436},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-67069.931402878254},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-77717.948031516862},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-20872.236170826829},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-29901.156427712063},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-70333.731916575227},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-80279.148666370427},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-24102.959750323207},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-33227.635828751372},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-73984.741423429805},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-83238.252901321393},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-27736.155004948843},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-33640.703034077276},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-67368.119124353281},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-75778.585713386332},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-20474.621372386202},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-29180.750813231542},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-49587.989113480609},{"$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$4)","v":2223.9107828074202},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-2223.9107828074202},{"$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$4)","v":2436.7568395315948},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-2436.7568395315948},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":240030.63450249805}]
[null,null,{"$f":"Calculations!C369","v":"Net Income / (Loss)"},null,{"$f":"Calculations!E369","v":"EUR"},null,{"$f":"SUM(H26:FA26)","v":7228904.8780187853},{"$f":"H22+SUM(H24:H25)","v":0},0,0,0,0,0,0,0,76494.787131182806,-255987.27008196857,-201602.50684655338,-28815.728544859827,74850.459649074182,-251038.52604173584,-205596.7134300652,-28600.357512494142,74109.507677312591,-248945.59545565763,-203704.69547591981,-24676.703948704235,73788.881586005969,-246548.03870823758,-201965.60192618542,-21107.825916198373,73200.944414179656,-243900.40607514512,-198750.05445567664,-16639.921187264699,81579.764421672269,-232371.42444161669,-187323.93452208472,-3780.9634804698289,82632.101613443519,-228345.04600587452,-183220.37369303088,1789.2553824153729,222484.83035532502,-85318.578464098537,-40475.045921383309,146417.8969741246,224781.63411282439,-79725.262779769691,-34426.07969214255,153491.62728584663,227988.6683857913,-73231.161139665812,-27843.208377761854,161523.27665547817,224943.34523316275,-72996.147258110344,-27710.648588902433,163147.83847846265,230243.30727037613,-64419.578405409906,-19584.57790917356,173301.80596561386,236747.27115449426,-54639.416178564716,21204.624039026821,215454.96323910117,275287.84155959287,-12819.372305078563,32260.54693943914,{"$f":"BS22+SUM(BS24:BS25)","v":228317.25217013562},284578.11844984221,-242.25610760560085,44826.384946303995,242747.66238611139,295480.69711841654,13959.076474999558,58673.729175764835,258911.24588251516,308164.73835769168,29958.850392505585,75147.72239995886,276992.43582122412,322819.34980697231,47951.817367794443,97906.787181450636,306261.26684083208,347913.10137699579,74026.801783471354,117142.871395277,315932.61753932922,357424.70398049231,86807.038409577624,129671.63866063108,327673.22380580625,369129.84299983177,101816.87784915612,145275.50869974861,341799.38809974439,383239.73007936782,119276.02714771328,163017.56527484921,358548.38467806432,400047.01358928462,139486.5334023216,{"$f":"DB22+SUM(DB24:DB25)","v":183598.10800877796},310699.16303445736,313386.40498410596,49093.209995533885,85867.903468688513,272481.98169465503,306506.36832089862,44844.025429540998,{"$f":"DJ22+SUM(DJ24:DJ25)","v":81641.083556903119},-1031511.5326654947]
[]
["·","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:$QJ374)","v":5027384.5390171558},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":117740.3058760995},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":15798.332724491076},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":9149.6458397710812},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":35144.07029816194},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3486.0278258865583},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":13793.096886426792},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":334405.02269463468},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":269126.90477348107},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":419309.92241490528},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":280148.60387857293},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":281585.71500814706},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":570420.80635559326},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":771553.98984709883},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":621948.32973949634},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":614080.27372044907},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":899816.18312636798},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1093655.997742089},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":939648.6725955999},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":929615.51104895154},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1208062.0387278839},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1394513.90003746},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1235239.2971763411},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1222494.4932875226},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1492160.8616719297},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1670673.1484108481},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1506996.3569426911},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1492153.8726615536},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1753421.738671557},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1924324.7508714949},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1756022.7508080411},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1738808.4102841853},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1991357.5442831707},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2154508.264570816},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1981595.1184273125},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1962037.2144373155},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2205928.9800399761},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2361111.594964907},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2183360.4374962845},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2161268.9137999984},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2396561.3222665708},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2543655.7340558968},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2361559.6815145067},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2337341.245030222},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2563861.4847153425},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2702911.3941213288},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2516244.5589049268},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2489560.282925359},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2707212.7936924975},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2838260.5149346963},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2647032.9004937159},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2617908.1284378618},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2826742.5809616297},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2949829.0320516648},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2753688.3647912648},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2721920.5489679757},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2921985.1237632958},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3037149.8163359393},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2836507.4100161958},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2802574.9018269954},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2993916.2794950167},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3101197.3081357428},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2895819.8589335689},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2859518.6944337278},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3042182.0453870976},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3141616.0764460415},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2931508.906657353},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2892861.5959193334},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3066890.5695766085},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3158512.8294585804},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2943440.3988507427},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2902241.2832099306},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3067677.9966486054},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3151522.2595685134},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2931967.0884640822},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2888692.0455865078},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2890910.9291310124},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3172069.8510453654},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1024382.71171257},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1182025.8279967522},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1535458.5295289811},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1808902.5946243007},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1784967.3204115124},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1936408.0865947788},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2233234.5527619035},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2435552.4455573382},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2390703.9388049059},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2489343.3961106823},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2746762.3540279241},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2938948.0277068177},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2886545.2532034353},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2976216.8927514632},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3222531.3015669221},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3404128.6037173662},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3343436.5872413092},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3423495.5774404393},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3658206.9357596757},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3828690.4441307629},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3759143.0730433278},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":7867844.938474942},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":8268546.8488843637},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":8606911.0734786112},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":8708688.9862930849},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":8950168.3126403503},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":9344012.9637028426},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":9676138.9639601279},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":9774275.9241102338},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":8458957.231985651}]
[null,null,{"$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:$QJ375)","v":205060.34672158732},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":410120.69344317465},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":564786.83595602063},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359726.48923443333},{"$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:$QJ377)","v":125112.47737694399},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":704298.16696800012},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":173763.86990155524},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":173763.86990155524},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":462717.36986955523},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":223896.6699015552},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":368359.77252979518},{"$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:$QJ377)","v":535732.57700584899},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":243408.17394612019},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":352808.81729548227},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":527600.22885959898},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":537998.64180336497},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":242525.01035491406},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":350619.22131918988},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":527887.93311740342},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":533271.59335513995},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":240237.34079776134},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":347491.45834567572},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":523975.73120505118},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":528448.05918132165},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":237708.19466043767},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":344184.30628192867},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":519370.16849978641},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":523451.89130163932},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":235194.63021230311},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":341122.72323339235},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":514781.32925614895},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":518510.9925734431},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":232706.71440831036},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":337787.03796901699},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":509869.03284895985},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":513624.86544182349},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":230244.18568416697},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":334487.5469624392},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":505010.52056417253},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":508529.9879057199},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":227806.78514148417},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":331006.18757270399},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":500205.30206735618},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":503322.90547449997},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":225394.25652062011},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":327935.50091572129},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":495226.79146762559},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":498168.26064575522},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":223006.34617380088},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":324531.74084656057},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":490153.18736271042},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":493065.5254200846},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":220642.80303851241},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":321162.43902223813},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":485130.68168198236},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":488014.17711387516},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":218303.37861116652},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":317600.04627671448},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":480158.75986109301},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":483013.69830578892},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":215987.82692103295},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":314525.81866338907},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":475236.91251670511},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":478063.57678379078},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":213695.90450443767},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":311257.81319228472},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":470364.63539433246},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":473163.30549270904},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":211427.37037922355},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":308022.89202183759},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":465541.42931670573},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":468312.3824823231},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":209181.98601947149},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":304593.29074134619},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":460766.80013265734},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":463510.31085597433},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":206959.51533047791},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":301650.96660414175},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":456040.25866652152},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":458756.59871969419},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":204759.72462398806},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":298513.30280315719},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":451361.32066804304},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":454050.75913184334},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":202582.38259368172},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":295407.40412716364},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":446729.50676279195},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":449392.3100532603},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":200427.2602909072},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":292105.44439479947},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":442144.34240307502},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":444829.26834154769},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":198342.50334909209},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":289336.28816146043},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":437653.48936765204},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":440317.0367144667},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":196283.8733845285},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":286374.64229881682},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":433212.68755231239},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":435849.72116643813},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":194245.7356273403},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":283442.47752905282},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":428816.0907826976},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":431426.87458961818},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":192227.88609207634},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":280315.39064008323},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":424463.2590287975},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":427048.05432680424},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":190230.12282381553},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":277665.42033555231},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":412254.22929084871}]
[null,null,{"$f":"Calculations!C378","v":"Total Current Assets"},null,{"$f":"Calculations!E378","v":"EUR"},null,null,{"$f":"SUM(H31:H34)","v":5152497.0163941002},822038.47284409963,189562.20262604632,182913.51574132632,497861.44016771717,227382.69772744176,382152.86941622198,539465.36941622198,1214980.1752225047,1072838.7898042002,1043078.1146172298,1219306.6373109207,1518540.1416021329,1424199.6936451874,1382688.2445018608,1552088.9002810272,1843208.4699246825,1744014.0319830249,1697260.8243844504,1863711.9356971774,2146630.7913523801,2042342.7881410725,1989544.2969014444,2151985.3552304837,2425733.4464167436,2315988.4720663261,2258239.7736192583,2417055.8953608773,2682053.4246881744,2567152.1587229799,2503930.4822202325,2658798.1365763196,2915103.1031681686,2794873.1436981573,2726203.358832926,2877168.4284446626,3124579.6613888703,2999039.0735495659,2924487.3185121631,3071594.909310529,3310004.921184245,3179170.6840196913,3099615.8758734027,3242688.7299410221,3472150.4388042721,3336038.4337383043,3250896.993194662,3389834.1637312439,3610399.0125557566,3469024.0114163831,3378316.0329591287,3513159.5035630185,3724877.4515186795,3578253.1041060057,3481409.1045111539,3612200.0022722431,3815119.5155122592,3663258.3367001466,3561153.9221227593,3687932.5077868751,3882100.5497219819,3725013.9060833547,3617198.3655690281,{"$f":"SUM(BS31:BS34)","v":3740004.0232712347},3925466.044322981,3763164.1402684394,3649652.4921223652,3768523.7186792134,3945323.6455021063,3777815.5089212265,3658154.3830352635,3773128.7767857625,3941309.0009477544,3768602.4683421659,3643738.7485113982,3754852.9976962036,3914454.3638067273,3736556.0649037869,1322896.0145157273,1633387.1486647953,1989509.2886608243,2011484.9772179825,2080374.724538676,2383137.5933575709,2682626.862815164,2635979.7058482454,2682809.3831997053,2931487.7385137575,3191591.6223694719,3137290.5310559096,3175881.5413648956,3413870.3821191154,3662848.3382813889,3600412.4771018946,3629811.2295401259,3856708.2649927516,4094056.6569261136,4022936.1797581031,{"$f":"SUM(DB31:DB34)","v":4042585.5505723804},8296661.0292576393,8699973.723473981,8799138.9595706873,8989004.3769331686,9374631.5716691483,9771061.0180296469,9866369.0867839437,{"$f":"SUM(DJ31:DJ34)","v":10051941.344445786},8871211.4612764996]
[]
[null,"Non-Current Assets"]
[null,null,{"$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:$QJ381)","v":1732502.9836058998},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6442961.5271559004},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7850437.7973739533},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":9282086.4842586722},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":12587138.559832281},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":14957617.302272556},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":17527847.130583778},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":17820534.630583774},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":17486541.064488776},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":17152547.498393778},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":16818553.932298776},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":16484560.366203777},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":16150566.800108779},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":15816573.234013781},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":15482579.667918781},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":15148586.101823781},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":14814592.535728782},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":14480598.969633782},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":14146605.403538782},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":13812611.837443782},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":13478618.271348784},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":13144624.705253785},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":12810631.139158787},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":12476637.573063789},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":12142644.006968791},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":11808650.440873792},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":11474656.874778794},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":11140663.308683796},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":10814694.742588798},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":10488726.176493799},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":10162757.610398801},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":9836789.0443038028},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":9510820.4782088045},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":9184851.9121138062},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":8858883.346018808},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":8532914.7799238097},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":8345199.1924994458},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":8157483.6050750818},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7969768.0176507179},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7782052.4302263539},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7594336.84280199},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7406621.255377626},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7218905.6679532621},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7031190.0805288982},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6843474.4931045342},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6655758.9056801703},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6468153.3182558045},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6280547.7308314387},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6160428.3281747252},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6040308.9255180117},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5920189.5228612982},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5800070.1202045847},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5679950.7175478712},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5559831.3148911577},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5439711.9122344442},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5319592.5095777307},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5199473.1069210172},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5079353.7042643037},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4989945.5158933029},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4900537.327522302},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4811129.1391513012},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4721720.9507803004},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4632312.7624092996},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4542904.5740382988},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4453496.385667298},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4364088.1972962972},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4274680.0089252964},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4185271.8205542956},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4095863.6321832947},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4006455.4438122939},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3917047.2554412931},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3827639.0670702923},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3738230.8786992915},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3648822.6903282907},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3559414.5019572899},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3470006.3135862891},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3380598.1252152883},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3291189.9368442874},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5685033.1676393766},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5595579.4200719688},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5506125.672504561},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5416671.9249371532},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5327218.1773697454},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5237764.4298023377},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5148310.6822349299},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5058856.9346675221},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4969403.1871001143},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4879949.4395327065},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4790495.6919652987},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4701041.9443978909},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4611588.1968304832},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4522134.4492630754},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4432680.7016956676},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4343226.9541282598},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4253773.206560852},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4164319.4589934442},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4074865.7114260364},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3985411.9638586286},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3895958.2162912209},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3806504.4687238131},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3717050.7211564053},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3627596.9735889975},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3538143.2260215897},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3448689.4784541801},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3359235.7308867723},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3269781.9833193645},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3180328.2357519567},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3090874.4881845489}]
[null,null,{"$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:$QJ383)","v":8227.5251027300947},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":82435.683417949767},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":145662.30300294133},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":173999.28466162938},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":181403.67062731151},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":254612.56331902259},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":318645.70538722322},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":346939.19866437587},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":354493.19993204839},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":427279.48164003226},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":490930.58162133821},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":518431.79869811021},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":526050.54177268106},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":598352.70144512819},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":661652.6383058147},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":688433.21654910001},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":696170.67770644347},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":767938.21925105446},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":830588.8628725037},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":856467.26804552355},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":864133.28477827716},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":935193.29156996415},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":997157.17058943806},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1022059.4881485859},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1029513.0137176164},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1099760.0017867016},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1160895.2771772319},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1184672.8390044509},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1191803.3381167874},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1261086.4486253539},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1321314.6150627951},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1343804.7834155664},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1350471.5048461005},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1418625.1958414852},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1477631.9364057146},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1498693.7553686188},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1504712.9025709571},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1571555.2845813208},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1629255.003053223},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1648717.2582011055},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1579041.1264156497},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1569525.8536909318},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1550866.393734931},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1493668.2008134052},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1422921.88438582},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1411674.8044889222},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1391374.5033379765},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1332125.990058468},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1260066.3732312047},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1246844.452884655},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1224509.1734557075},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1162950.2678421293},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1089309.7233369136},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1073844.6739389871},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1049276.9485397639},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":985120.8499689576},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":909604.38416859531},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":891599.72476925596},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":864494.66669556953},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":797424.73529269127},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":719706.78726117441},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":698834.55109034758},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":668933.39466263552},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":598599.66274606029},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":518320.51407968986},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":494217.55432936666},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":460989.91850061528},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":387005.17707718548},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":303766.92417586409},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":276030.76917091524},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":242390.06613683797},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":175021.94701248468},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":99243.361299098353},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":78768.739926712151},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":49587.989113480609},{"$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:$QJ383)","v":2223.9107828074202},{"$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:$QJ383)","v":2436.7568395315948},{"$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:$QJ383)","v":240030.63450249805}]
[null,null,{"$f":"Calculations!C384","v":"Total Non-Current Assets"},null,{"$f":"Calculations!E384","v":"EUR"},null,null,{"$f":"SUM(H38:H40)","v":1732502.9836058998},6442961.5271559004,7850437.7973739533,9282086.4842586722,12587138.559832281,14957617.302272556,17527847.130583778,17820534.630583774,17494768.589591507,17234983.181811728,16964216.235301718,16658559.650865408,16331970.47073609,16071185.797332803,15801225.373306004,15495525.300488157,15169085.735660831,14907878.451273814,14637535.98516012,14331043.636141893,14004668.813121464,13742977.406698914,13472283.777464602,13165070.789612889,12838814.684675233,12576588.660124848,12305245.737651298,11997130.57672932,11678828.027367074,11423919.468063764,11159914.780988239,10858848.53245239,10540333.49192642,10284611.913900508,10019778.623196039,9717587.6189282611,9537002.5306162331,9418570.0537004359,9291082.6327135134,9125857.2136419211,8944808.3476480898,8825246.4512191117,8696537.6043589767,8529883.8358975165,8348187.3956754915,8227314.1902614906,8097408.3213090273,7929264.9890325442,7739469.4545903746,7609834.7792089432,7471055.9165962292,7293738.3210179899,7102872.6019336917,6971506.1193800801,6831086.4155724207,6651718.4996361984,6459539.4801522214,6326198.1571489591,6214454.6893490106,6063487.5953644309,5900438.8624882149,5795565.6247192873,5681589.7109490633,{"$f":"SUM(BS38:BS40)","v":5528025.4240072565},5363100.7698358931,5255687.9220655533,5139174.675620866,4982696.5558469873,4815570.4194444688,4705289.9949026415,4585980.6501039285,4426238.7298163529,4256551.3927789815,4143040.2446576571,4020404.4204579052,3857011.4906634744,3684365.0493911523,3567220.7060152027,5927423.2337762145,5770601.3670844538,5605369.0338036595,5495440.6648638658,5376806.1664832262,5237764.4298023377,5148310.6822349299,5058856.9346675221,4969403.1871001143,4879949.4395327065,4790495.6919652987,4701041.9443978909,4611588.1968304832,4522134.4492630754,4432680.7016956676,4343226.9541282598,4253773.206560852,4164319.4589934442,4074865.7114260364,3985411.9638586286,{"$f":"SUM(DB38:DB40)","v":3895958.2162912209},3806504.4687238131,3717050.7211564053,3629820.884371805,3538143.2260215897,3448689.4784541801,3359235.7308867723,3272218.740158896,{"$f":"SUM(DJ38:DJ40)","v":3180328.2357519567},3330905.1226870469]
[]
[null,"Total Assets",null,null,{"$f":"Calculations!E386","v":"EUR"},null,null,{"$f":"H35+H41","v":6885000},7265000,8040000,9464999.9999999981,13084999.999999998,15184999.999999998,17910000,18359999.999999996,18709748.764814012,18307821.971615929,18007294.349918947,17877866.288176328,17850510.612338223,17495385.490977991,17183913.617807865,17047614.200769186,17012294.205585513,16651892.483256839,16334796.809544571,16194755.57183907,16151299.604473844,15785320.194839986,15461828.074366046,15317056.144843373,15264548.131091977,14892577.132191174,14563485.511270557,14414186.472090198,14360881.452055249,13991071.626786744,13663845.263208471,13517646.669028709,13455436.59509459,13079485.057598665,12745981.982028965,12594756.047372924,12661582.192005103,12417609.127250001,12215569.951225676,12197452.12295245,12254813.268832335,12004417.135238804,11796153.48023238,11772572.565838538,11820337.834479764,11563352.623999795,11348305.314503688,11319099.152763788,11349868.467146132,11078858.790625326,10849371.949555358,10806897.824581008,10827750.053452371,10549759.223486086,10312495.520083575,10263918.501908442,10274658.995664481,9989456.4938491061,9775608.6114717703,9751420.1031513065,9782539.4122101963,9520579.5308026411,9298788.0765180923,{"$f":"BS35+BS41","v":9268029.4472784922},9288566.8141588736,9018852.0623339936,8788827.1677432321,8751220.2745262012,8760894.0649465751,8483105.5038238689,8244135.0331391916,8199367.5066021159,8197860.3937267363,7911642.7129998226,7664143.1689693034,7611864.4883596785,7598819.4131978797,7303776.7709189896,7250319.2482919414,7403988.5157492496,7594878.3224644838,7506925.6420818483,7457180.8910219017,7620902.0231599081,7830937.5450500939,7694836.640515767,7652212.5702998191,7811437.178046464,7982087.3143347707,7838332.4754538005,7787469.7381953783,7936004.8313821908,8095529.0399770569,7943639.4312301539,7883584.4361009784,8021027.7239861954,8168922.3683521505,8008348.1436167322,{"$f":"DB35+DB41","v":7938543.7668636013},12103165.497981451,12417024.444630386,12428959.843942493,12527147.602954758,12823321.050123328,13130296.748916419,13138587.826942839,{"$f":"DJ35+DJ41","v":13232269.580197742},12202116.583963547]
[]
[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:$QJ389)","v":6212.8057639388662},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5057.638962234374},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5057.638962234374},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5057.638962234374},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5184.0799362902344},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5184.0799362902344},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5184.0799362902344},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5184.0799362902344},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5313.6819346974899},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5313.6819346974899},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5313.6819346974899},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5313.6819346974899},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5446.5239830649261},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5446.5239830649261},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5446.5239830649261},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5446.5239830649261},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5582.687082641547},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5582.687082641547},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5582.687082641547},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5582.687082641547},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5722.254259707589},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5722.254259707589},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5722.254259707589},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5722.254259707589},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5865.3106162002769},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5865.3106162002769},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5865.3106162002769},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5865.3106162002769},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6011.9433816052842},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6011.9433816052842},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6011.9433816052842},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6011.9433816052842},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6162.2419661454105},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6162.2419661454105},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6162.2419661454105},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6162.2419661454105},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6316.2980152990449},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6316.2980152990449},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6316.2980152990449},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6316.2980152990449},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6474.2054656815199},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6474.2054656815199},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6474.2054656815199},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6474.2054656815199},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6636.060602323555},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6636.060602323555},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6636.060602323555},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6636.060602323555},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6801.962117381644},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6801.962117381644},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6801.962117381644},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6801.962117381644},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6972.0111703161856},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6972.0111703161856},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6972.0111703161856},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6972.0111703161856},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7146.3114495740929},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7146.3114495740929},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7146.3114495740929},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7146.3114495740929},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7324.9692358134471},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7324.9692358134471},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7324.9692358134471},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7324.9692358134471},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7508.093466708784},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7508.093466708784},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7508.093466708784},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7508.093466708784},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7695.7958033765008},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7695.7958033765008},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7695.7958033765008},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7695.7958033765008},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7888.1906984609141},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7888.1906984609141},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7888.1906984609141},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7888.1906984609159},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":35572.608537373424},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":16884.542667561182},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":15897.589792478761},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":31603.116673594603},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":36547.398182730554},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":18087.125717890187},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":17231.37495001432},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":32744.544336858238},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":37689.249625801065},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":19459.701853674884},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":18661.47500338043},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":34067.493807456201},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":39017.979624606647},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":21022.735615865029},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":20287.513886982983},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":28808.461636921413},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":33300.829306078907},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":15059.549180447531},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":13816.276736262851},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":28594.118354256192},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":33046.318364756771},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":14987.253267013501},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":13834.789855233001},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":28386.459396312304}]
[null,null,{"$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:$QJ390)","v":139081.59},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":91896.088606375371},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":91512.76929402251},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":91117.835023186053},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":90710.933849008958},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":90291.703162353151},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":89859.76936666097},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":89414.747545025544},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":88956.2411171727},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":88483.841486049525},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":87997.127673703653},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":87495.665946129928},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":86979.009426748962},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":86446.697698174263},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":85898.256391912},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":85333.196765628672},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":84751.015267609357},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":84151.193088018554},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":83533.195696563984},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":82896.472366150934},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":82240.455682103027},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":81564.561036511805},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":80868.186107264512},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":80150.710321286097},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":79411.494301516752},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":78649.879297132371},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":77865.186596500149},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":77056.716922346066},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":76223.749808595458},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":75365.542958331062},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":74481.331582296814},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":73570.327717357359},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":72631.719524306362},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":71664.670564397748},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":70668.319053954925},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":69641.777096394173},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":68584.129890977376},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":67494.434917589257},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":66371.7210968125},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":65214.987924552384},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":64023.204580439604},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":62795.309009216879},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":61530.206974290515},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":60226.77108260386},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":58883.8397799632},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":57500.216315921236},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":56074.667677295321},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":54605.923489370412},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":53092.674883807194},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":51533.5733322468},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":49927.229444572571},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":48272.211730757939},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":46567.045325197003},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":44810.210672381159},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":43000.142172750348},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":41135.226787512212},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":39213.802601185991},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":37234.157340589896},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":35194.526848952468},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":33093.093513787942},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":30927.984647134595},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":28697.270816712786},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":26398.964126515366},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":24031.016445298275},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":21591.317581392625},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":19077.693402211764},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":16487.903896777549},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":13819.64117953917},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":11070.527433705753},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":8238.1127922598353},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":5319.8731547634643},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":2313.2079380113173},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-784.56224147363662},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-3976.1979551671643},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-7264.5434226213201},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-10652.529046084805},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-14143.174021924857},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-17739.589031177835},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-21444.979011626194},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-25262.646013872109},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-29195.992143953088},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-33248.522595121642},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-37423.848771491059},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-41725.691506330644},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-46157.884377878603},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-50724.377125627332},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-55429.239170125598},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-60276.663239434201},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-65270.969105466938},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-70416.607433546335},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-75718.163748604857},{"$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:$QJ391)","v":126804.4151171875},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":84015.764915041174},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":83292.25697907334},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":82558.75514325223},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":81815.121360668738},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":81061.215677555636},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":80296.896206947888},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":79522.01910197924},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":78736.438528809827},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":77940.006639179817},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":77132.573542584083},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":76313.987278062414},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":75484.093785600067},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":74642.736877133211},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":73789.758207154053},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":72924.99724290974},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":72048.291234189703},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":71159.475182695634},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":70258.381810988445},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":69344.841531006183},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":68418.6824121471},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":67479.730148911942},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":66527.808028099185},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":65562.736895547103},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":64584.335122416625},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":63592.418571008224},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":62586.800560106734},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":61567.291829847556},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":60533.700506097375},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":59485.83206434302},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":58423.489293081439},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":57346.472256703957},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":56254.578257867979},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":55147.601799348733},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":54025.33454536424},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":52887.56528236594},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":51734.079879287812},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":50564.661247246346},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":49379.089298683837},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":48177.140905947374},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":46958.589859295666},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":45723.206824325753},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":44470.759298811725},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":43201.011568947171},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":41913.724664983281},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":40608.656316254135},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":39285.560905580685},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":37944.189423045085},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":36584.289419126275},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":35205.604957188421},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":33807.876565312981},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":32390.841187465368},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":30954.232133987218},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":29497.779031404672},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":28021.207771543413},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":26524.240459940807},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":25006.595363545472},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":23467.986857694366},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":21908.125372357557},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":20326.717337640366},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":18723.465128532764},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":17098.067008895618},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":15450.217074673157},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":13779.605196321074},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":12085.916960439328},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":10368.833610598778},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":8628.031987350385},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":6863.1844674057975},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":5073.9589019778123},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":3260.0185542691279},{"$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:$QJ392)","v":1155.1668017044924},{"$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:$QJ392)","v":19732.998901915358},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":21813.973094806031},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":116.63089329896866},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":16861.025093561526},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":26458.230859305506},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":22656.450961808747},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":1215.9675540875196},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":17836.469006301773},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":27382.874050298309},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":23661.948185612458},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":2481.0467287193751},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":18984.313751737966},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":28485.998806641568},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":24850.378290538021},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":3932.4093592398985},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":20325.723290949718},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":22936.356562125766},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":18916.530557796497},{"$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:$QJ392)","v":13563.127987761116},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":22476.75184368567},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":18493.882305377199},{"$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:$QJ392)","v":13193.13310978124},{"$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:$QJ393)","v":37125.905770024343},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":56774.376955917833},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":77018.216467215068},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":79820.171344388189},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":82238.802356294531},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":84730.720306492614},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":87298.145862499659},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":89943.366980279301},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":92668.740943148761},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":95476.696462467167},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":98369.73584197642},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":101350.43720772414},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":104421.45680555541},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":107585.53136822053},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":110845.48055420902},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":114204.20946048212},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":117664.7112113442},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":121230.06962575913},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":124903.46196548923},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":128688.16176650552},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":132587.5417561924},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":136605.07685894679},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":140744.34729284974},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":145009.04176017037},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":149402.96073454531},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":153930.01984776277},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":158594.25337916982},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":163399.81785081202},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":168350.99573150947},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":173452.19925316994},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":178707.97434274023},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":184123.00467329961},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":189702.11583790526},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":195450.27964990961},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":201372.61857358154},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":207474.41028897959},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":213761.09239514597},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":220238.26725581128},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":226911.70699192962},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":233787.35862549205},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":240871.34937920308},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":248169.99213674231},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":255689.79106847773},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":263437.4474276437},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":271419.86552214867},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":279644.1588673353},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":288117.65652517451},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":296847.90963554382},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":305842.6981454104},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":315110.03774191451},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":324658.18699553225},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":334495.65471968387},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":344631.20755334501},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":355073.87777341891},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":365832.97134383128},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":376918.07620852068},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":388339.0708357151},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":400106.13302110805},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":412229.74895778066},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":424720.72258095036},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":437590.1851958757},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":450849.60539749602},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":464510.79929064552},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":478585.94101995137},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":493087.57361879689},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":508028.62018702005},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":523422.39540730696},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":539282.61741054384},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":555623.42000070075},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":572459.36525014194},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":550772.50913958962},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":409856.35782387236},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":264670.30620713753},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":115084.97204036405},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-39032.947336996847},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-197820.79378941117},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-361420.07077718008},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-529976.56945695542},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-703640.49860322662},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-882566.61846655898},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1066914.3786878702},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1256848.0603916473},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1452536.9225847307},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1654155.3529911265},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1861883.0234572666},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-2075905.0500662012},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-2296412.1581034129},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-2523600.8520212602},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-2757673.5905535123},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-2998838.9671360301},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-3247311.8957943749},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-3503313.8026639964},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-3767072.823313674},{"$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:$QJ394)","v":380000},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":1155000},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":2580000},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":3905000},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":35599.744701779389},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":114347.41974901475},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":194182.84565422431},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":275121.04764740134},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":321577.51380202139},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":326019.50166177133},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":330522.84722005215},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":335088.39801793953},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":339717.01330369338},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":344409.56419447029},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":349166.93384027045},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":353990.01759014814},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":358879.72316071909},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":363836.97080699506},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":368862.6934955779},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":373957.83708024642},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":379123.36047996854},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":384360.23585937213},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":389669.44881170895},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":395051.99854434578},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":400508.89806681761},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":406041.17438147904},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":411649.86867678835},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":417336.03652326192},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":423100.74807213526},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":428945.0882567683},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":434870.15699683258},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":440877.06940531876},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":446966.95599840384},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":453140.96290821733},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":459400.25209854572},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":465746.00158351794},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":472179.40564930951},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":478701.67507891101},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":485314.03738000023},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":492017.73701596231},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":498814.03564010077},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":505704.21233308414},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":512689.56384367181},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":519771.40483276581},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":526951.06812083302},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":534229.90493874589},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":541609.28518208663},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":549090.59766896593},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":556675.25040140166},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":564364.67083030846},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":572160.30612414726},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":580063.6234412872},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":588076.11020612693},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":596199.27438903309},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":604434.64479014347},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":612783.77132709103},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":621248.22532670281},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":629829.59982072713},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":638529.50984564645},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":647349.59274663136},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":656291.50848569302},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":665356.93995409226},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":674547.59328906401},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":683865.19819491648},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":693311.50826856634},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":702888.30132956966},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":712597.37975471234},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":722440.57081722189},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":732419.72703066468},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":742536.72649759427},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":752793.47326301457},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":763191.89767272607},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":773733.95673662226},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":939087.77700984897},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":746999.15973351593},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":552257.19989025523},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":354825.24654844345},{"$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},380000,1155000,2580000,3905000,35599.744701779389,151473.32551903909,250957.22261014214,625393.24179744732,582367.17763006047,588120.96925339615,593987.79665521742,600096.67902640719,606197.37906017166,612419.05064751813,618764.47688603261,625366.11501280451,631967.69042837014,638701.81076353567,645571.56002268824,652712.94482986932,659863.52849882306,667159.48565284722,674604.2364290714,682337.4540942756,690090.41518667887,698002.98072786536,706078.94651553384,714461.77617006935,722876.335277437,731466.29738638492,740235.87832113612,749332.46282462217,758474.38233355677,767809.25641253393,777341.77072010958,787223.36962255626,797165.72872688854,807320.55517379986,817693.06038557645,828438.89533786359,839262.96025897225,850321.20029369462,861619.41544438864,873317.61961025966,885113.82092645974,897168.3627287444,909487.70416462771,922236.38864286046,935105.41912826954,948259.70809124084,961706.45310871513,975614.90501373168,989668.95307616971,1004038.261719643,1018730.856046797,1033920.8847429384,1049285.0204532035,1064997.8755013393,1081068.4026546702,1097675.8527199631,1114489.5855683158,1131689.3719044174,{"$f":"SUM(BS46:BS51)","v":1149285.2047279412},1167461.6565670026,1185880.6864973749,1204727.4501963295,1224013.1074532107,1243927.7891193482,1264125.9751120377,1284798.450553393,1305957.6843274673,1327799.6210885737,1349971.1946266855,1527335.2263613865,1347649.4440973117,1126869.991168905,783875.53152222128,277685.97516527749,125093.97578175187,-31929.31888000957,-193908.80104611741,-360796.4235013405,-513007.90890266397,-660397.09099297202,-883305.03393687669,-1055600.7428134561,-1224049.3588726192,-1422529.0655841446,-1668100.7823142705,-1864239.0282724416,-2057503.3231853754,-2281218.844669878,-2552384.4805644932,-2775457.0409685196,-2996562.1377613666,-3248714.5069846972,-3548775.2651224378,{"$f":"SUM(DB46:DB51)","v":-3802177.749884346},51744.818199047178,52217.359863875405,15059.549180447531,27379.404724023967,51070.870197941862,51540.200670133971,14987.253267013501,{"$f":"SUM(DJ46:DJ51)","v":27027.922965014241},28386.459396312304]
[]
[null,"Non-Current Liabilities"]
[null,null,{"$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:$QJ398)","v":2295000},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2295000},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2295000},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2295000},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4590000},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4590000},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4552874.0942299757},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4533225.623044082},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4512981.7835327853},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4492124.5354404561},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4470635.2918736814},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4448494.9027375896},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4425683.6376702851},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4402181.1684601763},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4377966.5509305317},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4353018.2062751213},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4327313.9018283077},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4300830.7312524514},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4273545.0941249756},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4245432.6749069002},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4216468.4212740976},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4186626.5217919685},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4155880.3829136305},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4124202.6052811402},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4091564.9593086084},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4057938.3600254627},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4023292.8411574382},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3987597.5284221941},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3950820.6120157586},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3912929.3182652923},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3873889.880422893},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3833667.5085744308},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3792226.3586365888},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3749529.5004144805},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3705538.8846913837},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3660215.3093212615},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3613518.3842938491},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3565406.4957411811},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3515836.7688534786},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3464765.0296713519},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3412145.7657202678},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3357932.0854522013},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3302075.6764583327},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3244526.7624155404},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3185234.0587283382},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3124144.7268267097},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3061204.3270791299},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2996356.7702787989},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2929544.2676598611},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2860707.2793990662},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2789784.4615569818},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2716712.6114114635},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2641426.611134686},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2563859.3697635224},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2483941.7634115708},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2401602.5736695491},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2316768.4241391537},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2229363.7150438386},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2139310.5558582256},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2046528.6958961301},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1950935.452795323},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1852445.6388353179},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1750971.4850225109},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1646422.5628750219},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1538705.7038375421},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1427724.9162543677},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1313381.299826635},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1195572.9574775258},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1074194.9045468965},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":949138.97523441608},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":820293.72620783816},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":687544.337290506},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":550772.50913958973},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":409856.35782387236},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":264670.30620713753},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":115084.97204036405},{"$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:$QJ399)","v":5969400.2552982206},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":8615652.5802509859},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":8985817.154345775},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":8904878.9523525983},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":8822822.7414961997},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":8739633.078589214},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":8655294.3071257249},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":8569790.554334661},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":8483105.7281925082},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":8395223.5143947452},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":8306127.3732854547},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":8215800.5367445126},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":8124226.0050317887},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":8031386.5435877498},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7937264.6797898766},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7841842.6996642658},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7745102.6445518201},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7647026.307728379},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7547595.2309781685},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7446790.7011199212},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7344593.7464850023},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7240985.1333468994},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7135945.3623013794},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7029454.6645966582},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6921492.9984128671},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6812040.0450901315},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6701075.2053045481},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6588577.59519134},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6474526.0424144631},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6358899.0821819128},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6241674.9532060018},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6122831.5936078224},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6002346.6367651541},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5880197.407103003},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5756360.9158260012},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5630813.8565918598},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5503532.6011250531},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5374493.1947699189},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5243671.351982329},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5111042.4517590944},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4976581.5330042206},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4840263.2898311727},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4702062.0668002432},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4561951.8540901281},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4419906.2826028187},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4275898.6190008651},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4129901.7606760971},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3981888.2306488417},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3831830.1723966924},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3679699.3446118319},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3525467.1158859525},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3369104.4593217508},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3210581.9470699891},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3049869.7447911049},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2886937.6060403064},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2721754.8665751196},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2554290.4385842965},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2384512.8048370127},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2212390.0127512421},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2037889.6683802032},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1860978.9303157302},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1681624.503507443},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1499792.6329965303},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1315449.0975629811},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1128559.2032850655},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":939087.77700984874},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":746999.1597335157},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":552257.19989025523},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":354825.24654844345},{"$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":2295000},2295000,2295000,2295000,4590000,10559400.25529822,13168526.674480962,13519042.777389858,13417860.735885384,13314947.276936656,13210268.370462894,13103789.209863314,12995474.192004945,12885286.896652684,12773190.065325277,12659145.579560576,12543114.43857282,12425056.736284241,12304931.637712725,12182697.354696777,12058311.120938364,11931729.16634379,11802906.69064201,11671797.836259309,11538355.66042853,11402532.106510464,11264277.974504337,11123542.890723573,10980275.276612416,10834422.316678159,10685929.925513025,10534742.713878978,10380803.953827929,10224055.542828944,10064437.966873296,9901890.2625272628,9736349.9779016711,9567753.1325063352,9396034.1759564821,9221125.9454973526,9042959.6223121285,8861464.6865772549,8676568.8712282516,8488198.1143978685,8296276.5104874326,8100726.2598309303,7901467.616910303,7698418.8370790426,7491496.1217499897,7280613.5620018849,7065683.0805578474,6846614.3720875606,6623314.8417835273,6395689.5421602149,6163641.1080234032,5927069.6895555016,5685872.8834609045,5439945.6621138277,5189180.30064933,4933466.3019364364,4672690.319370443,4406736.0774196144,4135484.2898595235,{"$f":"SUM(BS55:BS56)","v":3858812.5756262643},3576595.3722177455,3288703.8465700978,2995005.8033340778,2695365.5904740561,2389644.0021098778,2077698.1785194816,1759381.5032176869,1434543.4970240216,1103029.709029845,764681.60437231581,264670.30620713753,115084.97204036405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Liabilities",null,null,{"$f":"Calculations!E402","v":"EUR"},null,null,{"$f":"H52+H57","v":2295000},2675000,3450000,4875000,8495000,10594999.999999998,13320000,13770000,14043253.977682831,13897314.454566717,13798389.339716291,13697777.006518532,13595570.871031351,13491484.275712855,13385609.115972795,13277910.056446608,13168480.553585624,13057024.426712612,12943633.448476261,12828268.914719464,12711024.065768234,12591592.694842612,12470066.176294858,12346402.07268838,12220693.114522805,12092622.521697143,11962280.955232203,11829621.837239107,11694737.052782485,11557298.651955595,11417396.222899411,11274978.592200113,11130136.416652551,10982529.9251625,10832247.22328583,10679232.033247372,10523573.347524228,10364918.861233223,10203354.731130281,10038819.00588293,9871398.5176499914,9700727.6468362268,9526890.0715219453,9349817.5298422575,9169594.1300976928,8985840.0807573907,8798635.9796390478,8607906.5412436705,8413732.5103928503,8215718.9811301548,8013942.7886490878,7808320.8251962755,7598929.746797259,7385358.4952363847,7167679.3697430464,6945800.5456022983,6719793.7682038434,6489230.6825670311,6254178.1761506693,6014534.7045911066,5770366.1720904056,5521225.6629879307,5267173.6617639409,{"$f":"BS52+BS57","v":5008097.7803542055},4744057.0287847482,4474584.5330674723,4199733.2535304073,3919378.6979272668,3633571.7912292257,3341824.1536315195,3044179.9537710799,2740501.1813514889,2430829.3301184187,2114652.7989990013,1792005.5325685241,1462734.4161376758,1126869.991168905,783875.53152222128,277685.97516527749,125093.97578175187,-31929.31888000957,-193908.80104611741,-360796.4235013405,-513007.90890266397,-660397.09099297202,-883305.03393687669,-1055600.7428134561,-1224049.3588726192,-1422529.0655841446,-1668100.7823142705,-1864239.0282724416,-2057503.3231853754,-2281218.844669878,-2552384.4805644932,-2775457.0409685196,-2996562.1377613666,-3248714.5069846972,-3548775.2651224378,{"$f":"DB52+DB57","v":-3802177.749884346},51744.818199047178,52217.359863875405,15059.549180447531,27379.404724023967,51070.870197941862,51540.200670133971,14987.253267013501,{"$f":"DJ52+DJ57","v":27027.922965014241},28386.459396312304]
[]
[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:$QJ405)","v":4590000},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4590000}]
[null,null,{"$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:$QJ406)","v":76495},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-179492},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-381095},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-409911},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-335061},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-586100},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-791697},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-820297},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-746187},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-995132},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1198837},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1223514},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1149725},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1396273},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1598238},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1619345},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1546144},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1790044},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1988794},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2005434},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1923854},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2156225},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2343548},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2347329},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2264697},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2493042},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2676262},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2674474},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2451989},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2537307},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2577782},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2431364},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2206583},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2286308},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2320734},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2167242},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1939254},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2012485},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2040329},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1878806},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1653863},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1726859},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1754570},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1591422},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1361179},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1425599},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1445184},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1271882},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1035135},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1089773},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1068568},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-853113},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-577826},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-590646},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-558386},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-330069},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-45492},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-45734},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-908},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":241840},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":537320},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":551279},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":609952},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":868864},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1177029},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1206988},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1282136},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1559128},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1881948},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1929900},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2027807},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2334068},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2681981},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2756008},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2873151},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3189083},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3546507},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3633314},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3762985},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":4090658},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":4459788},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":4561605},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":4706881},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":5048681},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":5431921},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":5551197},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":5714215},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":6072763},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":6472810},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":6612297},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":6795895},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":7106594},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":7419981},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":7469075},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":7554943},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":7827425},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":8133931},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":8178775},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":8260417},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":7228905}]
[null,null,{"$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:$QJ407)","v":-1.862645149230957E-9},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.862645149230957E-9},{"$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:$QJ407)","v":0},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-3.7252902984619141E-9},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.21286881901323795},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.48295078799128532},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.020265556871891E-2},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.28165779635310173},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.74130687117576599},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.2152651362121105},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.5018350705504417},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.1443225778639317},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.65199988894164562},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":5.654422752559185E-2},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.36106831021606922},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.65711960569024086},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.53870560973882675},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.49999737367033958},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.10192881152033806},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.92784500680863857},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.98343082889914513},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.3895059693604708},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.4439616464078426},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.3651489093899727},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.6007272358983755},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.025168851017952},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.9596909396350384},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.923171404749155},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.8215579614043236},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.8675638344138861},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-3.2412568647414446},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.9858744479715824},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.1555191241204739},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.7339832223951817},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.779904605820775},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.8829304799437523},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.2488176561892033},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.5115974228829145},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.5912895649671555},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.9640037193894386},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.2956179287284613},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.4567575957626104},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.6651353593915701},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.388479882851243},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.0432467181235552},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.1905048284679651},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.83909372985363007},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.0006152670830488},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.69334488827735186},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.27175029832869768},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.15034052822738886},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-4.3693856336176395E-2},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.22746063768863678},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.1887179249897599},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.564678899012506},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.6014398001134396},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.75988020934164524},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.13218528963625431},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.41475415136665106},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.66692428663372993},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.7853741254657507},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.5292665213346481},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.9142128247767687},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.5765989348292351},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.2737173493951559},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.3501923494040966},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.0793681116774678},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.3252506274729967},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.0636083176359534},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.9140008212998509},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.6364007797092199},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.0722220027819276},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.4220289746299386},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.2393967686221004},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354826.27312666364},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354826.53996749781},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354826.64134449326},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354826.44312796555},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354826.31452324241},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354826.93206257187},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354827.63604306616},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354827.67445264384},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354828.31311327592},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354828.53691908345},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354828.37991891429},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354828.25776807033},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354827.76646782085},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354827.15456756577},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354826.88464693539},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354826.91179464757},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354826.47706949711},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354826.86174756289},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354826.8753368482},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354826.40873917006},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354826.51674794778},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354826.67978240363},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354826.08476651087},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354825.29476204515},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354825.19823073409},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354825.17992538586},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354825.54824628495},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354825.57367582433},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354824.65723272786},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":354825.12456723489}]
[null,null,{"$f":"Calculations!C408","v":"Total Shareholders' Equity"},null,{"$f":"Calculations!E408","v":"EUR"},null,null,{"$f":"SUM(H62:H64)","v":4590000},4590000,4590000,4589999.9999999981,4589999.9999999981,4590000,4590000,4589999.9999999963,4666494.787131181,4410507.517049212,4208905.0102026556,4180089.2816577964,4254939.7413068712,4003901.2152651362,3798304.5018350706,3769704.1443225779,3843813.6519998889,3594868.0565442275,3391163.3610683102,3366486.6571196057,3440275.5387056097,3193727.4999973737,2991761.8980711885,2970654.0721549932,3043855.0165691711,2799954.6104940306,2601204.5560383536,2584564.6348510906,2666144.3992727641,2433772.974831149,2246449.0403090604,2242668.0768285953,2325300.1784420386,2096955.1324361656,1913734.7587431353,1915524.014125552,2138008.8444808759,2052690.2660167776,2012215.2200953942,2158633.1170695201,2383414.7511823438,2303689.4884025771,2269263.408710435,2422755.0359962806,2650743.7043820713,2577512.5432424042,2549669.3348646406,2711192.6115201171,2936135.9567532819,2863139.8094951715,2835429.1609062701,2998576.9993847329,3228820.3066551117,3164400.7282497017,3144816.1503405282,3318117.9563061437,3554865.2274606377,3500225.811282075,3521430.435321101,3736885.3985601999,4012173.2401197907,3999353.8678147104,4031614.4147541514,{"$f":"SUM(BS62:BS64)","v":4259931.6669242866},4544509.7853741255,4544267.5292665213,4589093.9142128248,4831841.5765989348,5127322.2737173494,5141281.3501923494,5199955.0793681117,5458866.3252506275,5767031.0636083176,5796989.9140008213,5872137.6364007797,6149130.0722220028,6471949.4220289746,6519901.2393967686,6972633.2731266636,7278894.5399674978,7626807.6413444933,7700834.4431279656,7817977.3145232424,8133909.9320625719,8491334.6360430662,8578141.6744526438,8707813.3131132759,9035486.5369190834,9404616.3799189143,9506433.2577680703,9651708.7664678209,9993508.1545675658,10376747.884646935,10496023.911794648,10659041.477069497,11017589.861747563,11417636.875336848,11557123.40873917,11740721.516747948,12051420.679782404,12364807.084766511,12413900.294762045,12499768.198230734,12772250.179925386,13078756.548246285,13123600.573675824,{"$f":"SUM(DJ62:DJ64)","v":13205241.657232728},12173730.124567235]
[]
[null,"Total Liabilities & Shareholders' Equity",null,null,{"$f":"Calculations!E410","v":"EUR"},null,null,{"$f":"H59+H65","v":6885000},{"$f":"I59+I65","v":7265000},{"$f":"J59+J65","v":8040000},9464999.9999999981,13084999.999999998,15184999.999999998,17910000,18359999.999999996,18709748.764814012,18307821.971615929,18007294.349918947,17877866.288176328,17850510.612338223,17495385.490977991,17183913.617807865,17047614.200769186,17012294.205585513,16651892.483256839,16334796.809544571,16194755.57183907,16151299.604473844,15785320.194839986,15461828.074366046,15317056.144843373,15264548.131091977,14892577.132191174,14563485.511270557,14414186.472090198,14360881.452055249,13991071.626786744,13663845.263208471,13517646.669028709,13455436.59509459,13079485.057598665,12745981.982028965,12594756.047372924,12661582.192005103,12417609.127250001,12215569.951225676,12197452.12295245,12254813.268832335,12004417.135238804,11796153.48023238,11772572.565838538,11820337.834479764,11563352.623999795,11348305.314503688,11319099.152763788,11349868.467146132,11078858.790625326,10849371.949555358,10806897.824581008,10827750.053452371,10549759.223486086,10312495.520083575,10263918.501908442,10274658.995664481,9989456.4938491061,9775608.6114717703,9751420.1031513065,9782539.4122101963,9520579.5308026411,9298788.0765180923,9268029.4472784922,9288566.8141588736,9018852.0623339936,{"$f":"BV59+BV65","v":8788827.1677432321},8751220.2745262012,8760894.0649465751,8483105.5038238689,8244135.0331391916,8199367.5066021159,8197860.3937267363,7911642.7129998226,7664143.1689693034,7611864.4883596785,7598819.4131978797,7303776.7709189896,7250319.2482919414,7403988.5157492496,7594878.3224644838,7506925.6420818483,7457180.8910219017,7620902.0231599081,7830937.5450500939,7694836.640515767,7652212.57029982,7811437.178046464,7982087.3143347697,7838332.4754537996,7787469.7381953793,7936004.8313821908,8095529.0399770569,7943639.4312301539,7883584.4361009775,8021027.7239861963,8168922.3683521505,8008348.1436167322,{"$f":"DB59+DB65","v":7938543.7668636013},12103165.497981451,12417024.444630386,12428959.843942493,12527147.602954758,12823321.050123328,13130296.748916419,13138587.826942839,{"$f":"DJ59+DJ65","v":13232269.580197742},12202116.583963547]
[null,null,null,null,null,null,null,{"$f":"H43-H67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS43-BS67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DJ43-DJ67","v":0},0]
[null,null,"Balance Check",null,"Check",null,{"$f":"IF(ROUND(SUM(H43:DK43),0)-ROUND(SUM(H67:DK67), 0)<=2, \"OK\", \"NO\")","v":"OK"},{"$f":"IF(ROUND(H43-H67, 2)=0, \"OK\", \"NO\")","v":"OK"},{"$f":"IF(ROUND(I43-I67, 0)=0, \"OK\", \"NO\")","v":"OK"},{"$f":"IF(ROUND(J43-J67, 0)=0, \"OK\", \"NO\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(BV43-BV67, 0)=0, \"OK\", \"NO\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(DJ43-DJ67, 0)=0, \"OK\", \"NO\")","v":"OK"},"OK"]
[]
["·","Cash Flow Statement",null,null,"Unit"]
[]
[null,"Operating Activities"]
[null,null,{"$f":"Calculations!C417","v":"Net Income"},null,{"$f":"Calculations!E417","v":"EUR"},null,{"$f":"SUM(H74:FA74)","v":7228904.8780187853},{"$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$4)","v":76494.787131182806},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-255987.27008196875},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-201602.50684655338},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-28815.728544859667},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":74850.459649074197},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-251038.52604173589},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-205596.71343006511},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-28600.357512494229},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":74109.507677312547},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-248945.59545565775},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-203704.69547591981},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-24676.703948704249},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":73788.881586006086},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-246548.03870823755},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-201965.60192618534},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-21107.825916198461},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":73200.944414179743},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-243900.40607514518},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-198750.05445567658},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-16639.921187264641},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":81579.764421672327},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-232371.4244416166},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-187323.93452208478},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-3780.9634804698726},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":82632.101613443432},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-228345.04600587449},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-183220.37369303082},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":1789.2553824152565},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":222484.83035532507},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-85318.578464098449},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-40475.045921383353},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":146417.89697412463},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":224781.63411282439},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-79725.262779769648},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-34426.079692142601},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":153491.62728584645},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":227988.6683857913},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-73231.161139665783},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-27843.208377761919},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":161523.27665547834},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":224943.34523316278},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-72996.147258110374},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-27710.648588902484},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":163147.8384784626},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":230243.30727037598},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-64419.578405409964},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-19584.577909173611},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":173301.80596561386},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":236747.2711544942},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-54639.416178564694},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":21204.624039026799},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":215454.96323910111},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":275287.84155959275},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-12819.372305078512},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":32260.546939439257},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":228317.25217013562},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":284578.11844984221},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-242.2561076056154},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":44826.384946303951},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":242747.66238611145},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":295480.6971184166},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":13959.076474999551},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":58673.729175764776},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":258911.24588251518},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":308164.7383576915},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":29958.850392505603},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":75147.722399958817},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":276992.435821224},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":322819.34980697237},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":47951.817367794523},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":97906.787181450636},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":306261.26684083213},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":347913.10137699579},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":74026.801783471339},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":117142.87139527699},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":315932.61753932916},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":357424.70398049249},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":86807.038409577552},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":129671.63866063113},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":327673.22380580637},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":369129.84299983166},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":101816.87784915614},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":145275.50869974846},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":341799.38809974457},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":383239.73007936787},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":119276.02714771323},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":163017.56527484918},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":358548.38467806438},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":400047.01358928467},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":139486.53340232163},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":183598.1080087779},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":310699.16303445736},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":313386.40498410608},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":49093.209995533878},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":85867.903468688455},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":272481.98169465503},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":306506.36832089862},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":44844.025429540925},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":81641.08355690309},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-1031511.5326654949}]
[null,null,{"$f":"Calculations!C418","v":"less: Changes in Net Working Capital"},null,{"$f":"Calculations!E418","v":"EUR"},null,-383867.76989453664,{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":-125112.47737694399},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":-579185.68959105609},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":530534.29706644488},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":-288953.49996799999},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":238820.69996800003},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":-144463.10262823998},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":368359.77252979518},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":-528364.60444020561},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":290014.06945631979},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-109400.64334936207},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-174791.41156411672},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-10271.971969710081},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":295473.63144845085},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-108094.21096427584},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-177268.71179821354},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-5254.0582393293153},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":293034.25255737867},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-107254.11754791439},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-176484.27285937546},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-4339.4859279030352},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":290739.864520884},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-106476.111621491},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-175185.86221785774},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-3945.5597022763104},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":288257.26108933624},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-105928.09302108927},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-173658.6060227566},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-3590.0961402280955},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":285804.27816513274},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-105080.32356070663},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-172081.99487994285},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-3612.7762363709626},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":283380.67975765653},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-104243.36127827223},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-170522.97360173333},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-3372.8345761423698},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":280723.20276423579},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-103199.40243121985},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-169199.1144946522},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-2967.3048226036481},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":277928.64895387983},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-102541.24439510118},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-167291.2905519043},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-2787.4131289760116},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":275161.91447195434},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-101525.39467275972},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-165621.44651614985},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-2754.4306069916929},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":272422.72238157224},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-100519.63598372575},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-163968.24265974422},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-2721.6402952507487},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":269710.79850270867},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-99296.667665547953},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-162558.71358437854},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-2689.036929637834},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":267025.871384756},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-98537.991742356156},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-160711.09385331604},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-2656.6152141510975},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":264367.67227935314},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-97561.908687847055},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-159106.82220204774},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-2624.3698191186995},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":261735.93511348552},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-96595.521642614069},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-157518.53729486815},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-2592.295379378018},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":259130.39646285164},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-95411.304721874738},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-156173.50939131115},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-2560.3864924216177},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":256550.79552549642},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-94691.451273663843},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-154389.29206237977},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-2528.637716504978},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":253996.87409570615},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-93753.578179169155},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-152848.01786488586},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-2497.0435687158606},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":251468.37653816162},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-92825.021533481922},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-131589.10373371292},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":27102.588741334795},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":208579.64169103382},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-75920.742778712156},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-124736.16536141571},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-1542.424326833454},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":206586.00911989398},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-75229.034128029947},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-123257.62677535115},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-1439.7679225577158},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":204622.71410091897},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-74385.728741564206},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-121930.34139451617},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-1322.1683130788733},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":202690.77259905811},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-73538.64969888475},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-134242.0322325303},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-2138.2421420923201},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":202041.17781411394},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-75767.649004430452},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-120456.4029147964},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-2115.4648258145899},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":200264.98409986822},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-75394.627813736035},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-133230.27252399834}]
[null,null,{"$f":"Calculations!C419","v":"less: Change in Deferred Tax Asset"},null,{"$f":"Calculations!E419","v":"EUR"},null,-240030.63450249805,{"$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$4)","v":-8227.5251027300947},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-74208.158315219684},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-63226.619584991568},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-28336.981658688048},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-7404.3859656821296},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-73208.89269171108},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-64033.142068200628},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-28293.493277152651},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-7554.0012676725164},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-72786.281707983871},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-63651.099981305946},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-27501.217076772009},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-7618.7430745708407},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-72302.159672447131},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-63299.936860686517},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-26780.578243285301},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-7737.4611573434668},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-71767.541544610984},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-62650.643621449242},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-25878.405173019855},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-7666.0167327536037},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-71060.006791686988},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-61963.879019473912},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-24902.317559147836},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-7453.5255690305494},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-70246.988069085171},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-61135.275390530238},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-23777.561827219091},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-7130.4991123364307},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-69283.110508566489},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-60228.16643744125},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-22490.168352771318},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-6666.7214305340312},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-68153.690995384706},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-59006.740564229432},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-21061.818962904159},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-6019.1472023383249},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-66842.382010363741},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-57699.71847190219},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-19462.255147882504},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":69676.131785455858},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":9515.2727247178555},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":18659.459956000792},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":57198.192921525799},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":70746.316427585203},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":11247.079896897776},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":20300.301150945714},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":59248.513279508566},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":72059.616827263264},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":13221.920346549712},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":22335.279428947484},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":61558.905613578157},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":73640.544505215716},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":15465.049397926545},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":24567.725399223156},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":64156.098570806324},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":75516.46580036229},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":18004.659399339347},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":27105.058073686436},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":67069.931402878254},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":77717.948031516862},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":20872.236170826829},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":29901.156427712063},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":70333.731916575227},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":80279.148666370427},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":24102.959750323207},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":33227.635828751372},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":73984.741423429805},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":83238.252901321393},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":27736.155004948843},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":33640.703034077276},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":67368.119124353281},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":75778.585713386332},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":20474.621372386202},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":29180.750813231542},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":49587.989113480609},{"$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$4)","v":-2223.9107828074202},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":2223.9107828074202},{"$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$4)","v":-2436.7568395315948},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":2436.7568395315948},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-240030.63450249805}]
[null,null,{"$f":"Calculations!C420","v":"add: Depreciation"},null,{"$f":"Calculations!E420","v":"EUR"},null,17212957.120761726,{"$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$4)","v":333993.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":333993.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":333993.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":333993.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":333993.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":333993.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":333993.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":333993.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":333993.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":333993.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":333993.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":333993.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":333993.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":333993.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":333993.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":333993.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":333993.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":333993.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":333993.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":333993.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":325968.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":325968.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":325968.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":325968.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":325968.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":325968.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":325968.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":325968.56609499914},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":187715.58742436423},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":187715.58742436423},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":187715.58742436423},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":187715.58742436423},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":187715.58742436423},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":187715.58742436423},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":187715.58742436423},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":187715.58742436423},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":187715.58742436423},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":187715.58742436423},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":187605.58742436426},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":187605.58742436426},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":120119.40265671426},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":120119.40265671426},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":120119.40265671426},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":120119.40265671426},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":120119.40265671426},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":120119.40265671426},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":120119.40265671426},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":120119.40265671426},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":120119.40265671426},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":120119.40265671426},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":89408.188370999997},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":89408.188370999997},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":89408.188370999997},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":89408.188370999997},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":89408.188370999997},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":89408.188370999997},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":89408.188370999997},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":89408.188370999997},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":89408.188370999997},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":89408.188370999997},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":89408.188370999997},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":89408.188370999997},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":89408.188370999997},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":89408.188370999997},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":89408.188370999997},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":89408.188370999997},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":89408.188370999997},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":89408.188370999997},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":89408.188370999997},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":89408.188370999997},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":89453.747567408354},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":89453.747567408354}]
[null,null,{"$f":"Calculations!C421","v":"add: Senior Debt Interest Expense"},null,{"$f":"Calculations!E421","v":"EUR"},null,5328890.4130239552,{"$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$4)","v":126804.4151171875},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":126671.95181766161},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":125589.16373838412},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":124491.41898055666},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":123378.5109458268},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":122250.23018207478},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":121106.3643439943},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":119946.69815312832},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":118771.01335735347},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":117579.08868980405},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":116370.69982722933},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":115145.61934777518},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":113903.61668818285},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":112644.45810039622},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":111367.90660756995},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":110073.72195946972},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":108761.66058725664},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":107431.4755576469},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":106082.91652643832},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":104715.72969139495},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":103329.65774448082},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":101924.43982343392},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":100499.81146267129},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":99055.504543515854},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":97591.247243735881},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":96106.763986387319},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":94601.775387949499},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":93075.998205744487},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":91529.145284630024},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":89960.925502956292},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":88371.04371777596},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":86759.200709297686},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":85125.093124572057},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":83468.413420399826},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":81788.849805451551},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":80086.086181587627},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":78359.802084367839},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":76609.672622739105},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":74835.368417890204},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":73036.555541261798},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":71212.895451700271},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":69364.044931743381},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":67489.656023025891},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":65589.375960792939},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":63662.847107508744},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":61709.706885548396},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":59729.587708959778},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":57722.11691428296},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":55686.916690414015},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":53623.60400749994},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":51531.790544851596},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":49411.082617860608},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":47261.081103907054},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":45081.381367243477},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":42871.573182841472},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":40631.240659186282},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":38359.962160004936},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":36057.31022491325},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":33722.851488966684},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":31356.146601099983},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":28956.750141440145},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":26524.210537477324},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":24058.069979077693},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":21557.864332322439},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":19023.123052156563},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":16453.369093831123},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":13848.118823122179},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":11206.88192530963},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":8529.1613128987028},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":5814.4530320668628},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":1641.2241317207659},{"$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,{"$f":"Calculations!E422","v":"EUR"},null,5760063.5134311374,{"$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$4)","v":139081.59},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":139186.90450637537},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":138151.17724793471},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":137561.70365842603},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":136954.36842968164},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":136328.63033617107},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":135683.93175268907},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":135019.69815742894},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":134335.33761999884},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":133630.24027392408},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":132903.7777731659},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":132155.30273217225},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":131384.14814896148},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":130589.62681072482},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":129771.03068141824},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":128927.63027079754},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":128058.67398433463},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":127163.38745343563},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":126240.97284536384},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":125290.60815225288},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":124311.44645857594},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":123302.61518641892},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":122263.21531788427},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":121192.32059393311},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":120088.97668895156},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":118952.20036030514},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":117780.9785721244},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":116574.26759254},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":115330.99206356323},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":114050.04404278292},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":112730.28201602492},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":111370.52988009417},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":109969.57589469256},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":108526.1716025793},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":107039.0307170107},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":105506.82797546851},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":103928.19795865484},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":102301.73387370171},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":100625.98630051041},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":98899.461900103837},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":97120.622083840542},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":95287.881642304652},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":93399.607332649786},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":91454.116423138068},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":89449.675193577219},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":87384.497390319477},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":85256.742634445196},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":83064.514781713195},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":80805.860232815525},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":78478.766192431736},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":76081.158875530266},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":73610.901659319381},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":71065.79317920006},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":68443.565367024668},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":65741.881429912552},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":62958.333767821983},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":60090.441828022405},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":57135.649894554983},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":54091.324810711543},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":50954.753632502572},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":47723.141211022696},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":44393.607701559551},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":40963.185997226174},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":37428.819084829782},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":33787.357320620868},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":30035.555623494656},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":26170.070583143832},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":22187.457480585326},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":18084.167218406204},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":13856.543157992786},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":9500.8178609247861},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":5013.1097316303276},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":389.41955831011717},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-4374.3730509518691},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-9282.5133400671039},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-14339.375188082819},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-19549.465006955259},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-24917.425757429352},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-30448.04108660356},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-36146.239590867073},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-42017.09920800828},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-48065.851742408478},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-54297.887527353538},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-60718.760228618223},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-67334.191793603924},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-74150.077550440241},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-81172.491461594473},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-88407.69153667058},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-95862.125409221582},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-103542.43608254474},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-111455.46784958028},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-38427.909870622789},{"$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,{"$f":"Calculations!E424","v":"EUR"},null,34906917.520838581,{"$f":"SUM(H74:H80)","v":-125112.47737694399},-579185.68959105609,530534.29706644488,0,-288953.49996799999,238820.69996800003,-144463.10262823998,368359.77252979518,139782.22880043375,559671.0634781674,223504.13730041089,364102.56696631736,651500.54718418955,563798.6393282488,213059.79572914093,354797.39981769596,648401.36524266214,556505.27045246435,208658.13069025421,352632.29429009487,641111.98351567565,549117.31714631955,203390.8529756245,349920.65194792493,632331.82422115048,541177.74257566174,198988.66436858621,347822.97155560588,623933.32184674649,533568.46803668118,{"$f":"SUM(AL74:AL80)","v":194363.45577328937},345451.11531288753,615214.58983572852,525816.17612438847,189752.30969323977,343107.55184674647,606557.22143940371,517848.07076167426,184914.29836812068,340573.93214045721,597957.86430331552,509759.86762606882,180569.40329535326,338447.01935245836,589185.69552186388,501715.36524272984,175998.62062034104,335981.17985717591,580317.96660388203,493713.17707894201,171437.84139576249,333540.68378088943,571499.9083605106,485751.90692677861,166524.78857634339,330897.64001345431,562730.0306320634,477830.14840938698,162023.04951699998,328732.94764754322,554006.83350476448,469946.48447746929,{"$f":"SUM(BR74:BR80)","v":157288.00663456938},326364.29133690242,545328.8067901131,462099.48689568747,152558.28604805455,324018.14509872411,536694.42949401832,454287.71571871493,147593.02522890596,321466.34019593144,528102.16927541781,446509.71875665098,143110.28473231234,319390.41295916901,519550.48189409368,438764.03102950915,138389.70159641266,315248.22539933823,511037.81064738479,431049.17421047564,133669.83490236785,309045.87529842241,454431.57528228039,359923.00191059039,112756.60236272376,256244.56642093195,415024.06703239831,349790.78279405,105202.33461177332,247276.74866318353,403919.51793061459,339202.41126560036,{"$f":"SUM(CX74:CX80)","v":96913.092639098875},{"$f":"SUM(CY74:CY80)","v":237664.099314286},{"$f":"SUM(CZ74:CZ80)","v":392316.4674343926},{"$f":"SUM(DA74:DA80)","v":328088.61748624337},{"$f":"SUM(DB74:DB80)","v":88057.738027721236},227482.96849871264,400701.91040942213,338364.22459424875,101777.91281447378,241479.32634726696,393844.6510624924,332126.00025728589,{"$f":"SUM(DJ74:DJ80)","v":98136.960150106999},-1315318.6921245831]
[]
[null,"Investing Activities"]
[null,null,{"$f":"Calculations!C429","v":"Cash Flows From Investing Activities"},null,{"$f":"Calculations!E429","v":"EUR"},null,{"$f":"SUM(H84:FA84)","v":-20303831.608946275},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":-1732502.9836058998},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":-4710458.5435500005},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":-1407476.2702180534},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":-1431648.6868847201},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":-3305052.0755736092},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":-2370478.7424402754},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":-2570229.8283112198},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":-292687.5},{"$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$4)","v":-2483296.9783624955},{"$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:FA85)","v":-20303831.608946275},{"$f":"SUM(H84)","v":-1732502.9836058998},-4710458.5435500005,-1407476.2702180534,-1431648.6868847201,-3305052.0755736092,-2370478.7424402754,-2570229.8283112198,-292687.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2483296.9783624955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB84)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(DJ84)","v":0},0]
[]
[null,"Financing Activities"]
[null,null,{"$f":"Calculations!C432","v":"Drawdown of Equity"},null,{"$f":"Calculations!E432","v":"EUR"},null,{"$f":"SUM(H88:FA88)","v":4590000},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":4590000},{"$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,{"$f":"Calculations!E433","v":"EUR"},null,4590000,{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":2295000},{"$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$4)","v":2295000},{"$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,{"$f":"Calculations!E434","v":"EUR"},null,9180000,{"$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$4)","v":380000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":775000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":1425000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":1325000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":2100000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":2725000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":450000},{"$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,{"$f":"Calculations!E436","v":"EUR"},null,-4590000,{"$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$4)","v":-18055.293215155951},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-19070.612554868392},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-19648.47118589349},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-20243.839511297236},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-20857.248092329071},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-21489.243566774734},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-22140.389136091573},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-22811.265067304281},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-23502.469210108713},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-24214.617529644194},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-24948.344655409979},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-25704.304446813534},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-26483.170575856435},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-27285.637127475464},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-28112.419218075098},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-28964.253632802021},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-29841.899482129535},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-30746.138878337544},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-31677.777632490033},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-32637.645972532118},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-33626.599283145828},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-34645.518868024417},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-35695.312735244428},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-36776.916406435077},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-37891.293750466459},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-39039.437842399348},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-40222.371848461888},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-41441.149937842129},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-42696.858222108654},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-43990.615723096795},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-45323.575370122358},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-46696.925027412421},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-48111.888552668053},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-49569.726887702433},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-51071.739182126708},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-52619.263951084344},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-54213.680268066135},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-55856.408993868798},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-57548.914042792021},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-59292.703687202651},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-61089.331901628582},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-62940.399747579824},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-64847.556800331251},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-66812.502618938073},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-68836.988260794518},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-70922.817842084856},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-73071.850145517878},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-75286.000276777224},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-77567.241371163836},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-79917.606351951472},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-82339.189742021961},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-84834.149530394963},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-87404.709095315455},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-90053.159185612603},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-92781.859962095856},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-95593.243100807333},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-98489.813960004889},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-101474.153812807},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-104548.92214748886},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-107716.85903747992},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-110980.78758317461},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-114343.61642773237},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-117808.34234910909},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-121378.05293062945},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-125055.92931248045},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-128845.24902657792},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-132749.38891733225},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-136771.82815091635},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-140916.15131571726},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-145186.05161673483},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-149585.33416677348},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-154117.9193773609},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-158787.84645241432},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-163599.27698776891},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-168556.49867977531},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-173663.92914627117},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-178926.11986333234},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-184347.76022131118},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-189933.68170377711},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-195688.86219308327},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-201618.4304063959},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-207727.67046614009},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-214022.0266089346},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-220507.10803721193},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-227188.69391784747},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-234072.73853225217},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-241165.37658251793},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-248472.92865834481},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-256001.90686962131},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-263759.02064967772},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":3767072.8233136735},{"$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,{"$f":"Calculations!E438","v":"EUR"},null,-8825174.7534515616,{"$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$4)","v":-35599.744701779389},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-78747.67504723536},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-79835.425905209559},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-80938.201993177034},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-82056.210856399441},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-83189.662906985293},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-84338.771463490353},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-85503.752791064442},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-86684.826142153266},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-87882.213797762262},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-89096.141109290475},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-90326.836540942124},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-91574.531712724245},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-92839.461444038228},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-94121.863797873288},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-95421.980125610644},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-96740.055112446367},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-98076.33682344183},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-99431.076750210108},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-100804.52985824744},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-102196.95463491825},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-103608.61313810328},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-105039.77104551939},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-106490.69770472098},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-107961.6661837916},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-109452.95332273634},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-110964.83978558367},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-112497.61011320712},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-114051.55277687669},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-115626.96023254978},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-117224.12897591216},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-118843.35959817929},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-120484.95684266827},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-122149.22966215128},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-123836.49127700139},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-125547.05923414137},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-127281.25546680676},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-129039.4063551346},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-130821.84278758906},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-132628.90022323534},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-134460.91875487403},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-136318.24317304741},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-138201.22303092983},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-140110.21271011469},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-142045.57148730976},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-144007.66360195412},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-145996.85832476878},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-148013.53002725451},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-150058.05825214952},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-152130.82778486027},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-154232.2287258791},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-156362.65656420213},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-158522.51225176131},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-160712.20227888459},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-162932.13875079845},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-165182.73946518704},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-167464.42799082297},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-169777.63374728383},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-172122.79208577017},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-174500.34437103957},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-176910.73806447285},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-179354.42680828716},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-181831.87051091279},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-184343.53543354903},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-186889.89427791565},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-189471.42627521674},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-192088.6172763331},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-194741.95984326064},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-197431.95334181178},{"$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,{"$f":"Calculations!E439","v":"EUR"},null,-5328890.4130239543,{"$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$4)","v":-169460.60201980793},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-126312.67167435196},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-125224.92081637777},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-124122.14472841029},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-123004.13586518788},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-121870.68381460203},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-120721.57525809697},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-119556.59393052288},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-118375.52057943406},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-117178.13292382506},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-115964.20561229685},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-114733.5101806452},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-113485.81500886308},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-112220.8852775491},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-110938.48292371404},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-109638.36659597668},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-108320.29160914096},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-106984.00989814549},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-105629.26997137722},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-104255.81686333989},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-102863.39208666908},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-101451.73358348405},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-100020.57567606794},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-98569.649016866344},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-97098.680537795721},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-95607.393398850982},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-94095.506936003658},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-92562.736608380204},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-91008.793944710633},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-89433.386489037541},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-87836.217745675167},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-86216.987123408035},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-84575.389878919057},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-82911.117059436045},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-81223.855444585934},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-79513.287487445952},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-77779.091254780564},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-76020.94036645272},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-74238.503933998261},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-72431.446498351987},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-70599.427966713294},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-68742.103548539919},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-66859.123690657492},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-64950.134011472634},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-63014.775234277549},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-61052.68311963322},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-59063.48839681856},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-57046.816694332818},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-55002.288469437794},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-52929.518936727036},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-50828.117995708228},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-48697.690157385201},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-46537.834469826019},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-44348.144442702731},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-42128.207970788884},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-39877.607256400275},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-37595.918730764351},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-35282.712974303489},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-32937.55463581717},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-30560.002350547747},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-28149.60865711447},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-25705.919913300153},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-23228.476210674522},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-20716.811288038309},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-18170.452443671675},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-15588.920446370574},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-12971.729445254216},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-10318.386878326688},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-7628.3933797755471},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-4901.2426859898933},{"$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,{"$f":"Calculations!E440","v":"EUR"},null,-5760063.5134311365,{"$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$4)","v":-186372.40590000001},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-138534.49656028757},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-137956.63792926248},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-137361.26960385873},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-136747.8610228269},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-136115.86554838123},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-135464.71997906439},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-134793.84404785169},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-134102.63990504725},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-133390.49158551177},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-132656.76445974599},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-131900.80466834243},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-131121.93853929953},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-130319.4719876805},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-129492.68989708087},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-128640.85548235395},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-127763.20963302643},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-126858.97023681842},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-125927.33148266593},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-124967.46314262385},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-123978.50983201014},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-122959.59024713155},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-121909.79637991154},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-120828.19270872089},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-119713.81536468951},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-118565.67127275662},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-117382.73726669408},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-116163.95917731384},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-114908.25089304731},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-113614.49339205917},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-112281.53374503361},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-110908.18408774355},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-109493.22056248791},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-108035.38222745353},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-106533.36993302926},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-104985.84516407162},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-103391.42884708983},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-101748.70012128717},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-100056.19507236395},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-98312.405427953316},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-96515.777213527384},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-94664.709367576143},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-92757.552314824716},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-90792.606496217893},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-88768.120854361448},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-86682.29127307111},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-84533.258969638089},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-82319.108838378743},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-80037.86774399213},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-77687.502763204495},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-75265.919373134006},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-72770.959584761003},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-70200.400019840512},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-67551.949929543363},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-64823.249153060111},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-62011.866014348634},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-59115.295155151078},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-56130.955302348972},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-53056.186967667105},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-49888.250077676043},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-46624.321531981361},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-43261.49268742359},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-39796.766766046872},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-36227.056184526518},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-32549.179802675517},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-28759.860088578043},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-24855.720197823706},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-20833.280964239624},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-16688.957799438707},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-12419.057498421156},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-8019.7749483824746},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-3487.1897377950709},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":1182.7373372583415},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":5994.1678726129476},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":10951.389564619334},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":16058.820031115207},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":21321.01074817637},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":26742.651106155201},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":32328.572588621159},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":38083.7530779273},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":44013.321291239925},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":50122.561350984121},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":56416.917493778637},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":62901.998922055966},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":69583.584802691519},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":76467.629417096206},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":83560.267467361977},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":90867.819543188845},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":98396.797754465355},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":106153.91153452176},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":114146.07361922765},{"$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$4)","v":-205060.34672158732},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":-205060.34672158732},{"$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$4)","v":-154666.14251284598},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":205060.3467215873},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":359726.48923443333},{"$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,{"$f":"Calculations!E446","v":"EUR"},null,-6144128.6799066365,{"$f":"SUM(H88:H101)","v":6885000},380000,775000,1425000,3620000,2100000,2725000,244939.65327841268,-205060.34672158732,-409488.04583674332,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,{"$f":"SUM(AL88:AL101)","v":-362665.45583674329},-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674335,-362665.45583674329,-362665.45583674335,-362665.45583674323,-362665.45583674335,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674335,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674329,-362665.45583674335,-362665.45583674329,-362665.45583674329,{"$f":"SUM(BR88:BR101)","v":-362665.45583674329},-362665.45583674335,-362665.45583674329,-362665.45583674335,-362665.45583674323,-362665.45583674335,-362665.45583674329,-362665.45583674323,-362665.45583674329,-362665.45583674323,-362665.45583674335,-362665.45583674323,-362665.45583674323,-362665.45583674323,-517331.59834958927,-157605.10911515605,197220.13743328745,-157605.10911515597,-157605.10911515597,-157605.10911515597,-157605.10911515597,-157605.10911515597,-157605.10911515597,-157605.10911515597,-157605.109115156,-157605.10911515594,-157605.10911515597,-157605.10911515597,-157605.10911515597,-157605.10911515597,-157605.10911515597,-157605.10911515594,{"$f":"SUM(CX88:CX101)","v":-157605.10911515597},-157605.10911515594,-157605.10911515597,-157605.10911515594,-157605.10911515597,3881218.8969329013,0,0,0,0,0,0,{"$f":"SUM(DJ88:DJ101)","v":0},0]
[]
[null,"Net Movements In Cash",null,null,{"$f":"Calculations!E448","v":"EUR"},null,{"$f":"SUM(H104:FA104)","v":8458957.2319856565},{"$f":"H81+H85+H102","v":5027384.5390171558},-4909644.2331410563,-101941.97315160849,-6648.6868847201113,25994.424458391033,-31658.04247227544,10307.069060540292,320611.92580820783,-65278.117921153578,150183.01764142409,-139161.3185363324,1437.1111295740702,288835.09134744626,201133.18349150551,-149605.66010760237,-7868.0560190473334,285735.90940591885,193839.81461572106,-154007.32514648908,-10033.161546648422,278446.52767893235,186451.86130957626,-159274.60286111879,-12744.803888818366,269666.36838440719,178512.28673891845,-163676.79146815708,-14842.484281137411,261267.8660100032,170903.01219993789,{"$f":"AL81+AL85+AL102","v":-168302.00006345392},-17214.340523855761,252549.13399898523,163150.72028764518,-172913.14614350352,-19557.903989996819,243891.76560266042,155182.61492493097,-177751.15746862261,-22091.52369628608,235292.40846657223,147094.41178932553,-182096.05254139003,-24218.436484284932,226520.23968512058,139049.90940598655,-186666.83521640231,-26684.275979567377,217652.51076713868,131047.72124219878,-191227.61444098086,-29124.772055853857,208834.45252376731,123086.45109003532,-196140.66726039996,-31767.815823288984,200064.57479532011,115164.69257264369,-200642.40631974331,-33932.508189200133,191341.37766802119,107281.028640726,{"$f":"BR81+BR85+BR102","v":-205377.44920217391},-36301.164499840932,182663.35095336981,99434.031058944121,-210107.16978868868,-38647.310738019238,174028.97365727503,91622.259881971695,-215072.43060783733,-41199.115640811797,165436.71343867446,83844.262919907749,-219555.17110443089,-43275.042877574218,2218.8835445044097,281158.92191435309,-2147687.1393327955,157643.11628418227,353432.70153222885,273444.06509531965,-23935.274212788121,151440.76618326645,296826.46616712445,202317.89279543443,-44848.506752432237,98639.457305776014,257418.95791724234,192185.67367889403,-52402.77450338265,89671.639548027568,246314.40881545862,181597.30215044442,{"$f":"CX81+CX85+CX102","v":-60692.016476057091},80058.990199130058,234711.35831923663,170483.50837108743,-69547.371087434731,4108701.8654316142,400701.91040942213,338364.22459424875,101777.91281447378,241479.32634726696,393844.6510624924,332126.00025728589,{"$f":"DJ81+DJ85+DJ102","v":98136.960150106999},-1315318.6921245831]
[]
[null,"Cash Position"]
[null,null,{"$f":"Calculations!C451","v":"Beginning of Period"},null,{"$f":"Calculations!E451","v":"EUR"},null,null,0,{"$f":"H108","v":5027384.5390171558},117740.3058760995,15798.332724491018,9149.6458397709066,35144.07029816194,3486.0278258865001,13793.096886426792,334405.02269463462,269126.90477348107,419309.92241490516,280148.60387857276,281585.71500814683,570420.80635559303,771553.98984709848,621948.32973949611,614080.27372044884,899816.18312636763,1093655.9977420887,939648.67259559967,929615.51104895119,1208062.0387278835,1394513.9000374598,1235239.2971763411,1222494.4932875228,1492160.8616719299,1670673.1484108483,1506996.3569426914,1492153.872661554,1753421.7386715573,1924324.7508714951,1756022.7508080411,1738808.4102841853,1991357.5442831705,2154508.2645708155,1981595.118427312,1962037.2144373152,2205928.9800399756,2361111.5949649066,2183360.437496284,2161268.9137999979,2396561.3222665703,2543655.7340558958,2361559.6815145058,2337341.2450302206,2563861.4847153411,2702911.3941213274,2516244.5589049254,2489560.282925358,2707212.7936924966,2838260.5149346953,2647032.9004937145,2617908.1284378609,2826742.5809616284,2949829.0320516638,2753688.3647912638,2721920.5489679747,2921985.1237632949,3037149.8163359384,2836507.4100161949,2802574.901826995,2993916.2794950162,3101197.3081357423,{"$f":"BR108","v":2895819.8589335685},2859518.6944337273,3042182.0453870972,3141616.0764460415,2931508.9066573526,2892861.5959193334,3066890.5695766085,3158512.8294585804,2943440.3988507432,2902241.2832099316,3067677.9966486059,3151522.2595685138,2931967.0884640832,2888692.0455865087,2890910.9291310133,3172069.8510453664,1024382.7117125709,1182025.8279967532,1535458.529528982,1808902.5946243017,1784967.3204115136,1936408.08659478,2233234.5527619044,2435552.4455573387,2390703.9388049063,2489343.3961106823,2746762.3540279246,2938948.0277068187,2886545.2532034358,2976216.8927514632,3222531.3015669216,3404128.6037173662,3343436.5872413092,3423495.5774404393,3658206.9357596757,{"$f":"DA108","v":3828690.4441307629},3759143.0730433282,7867844.938474942,8268546.8488843646,8606911.073478613,8708688.9862930868,8950168.312640354,9344012.9637028463,{"$f":"DI108","v":9676138.9639601316},9774275.9241102394]
[null,null,{"$f":"Calculations!C452","v":"End of Period"},null,{"$f":"Calculations!E452","v":"EUR"},null,0,{"$f":"H104+H107","v":5027384.5390171558},117740.3058760995,15798.332724491018,9149.6458397709066,35144.07029816194,3486.0278258865001,13793.096886426792,334405.02269463462,269126.90477348107,419309.92241490516,280148.60387857276,281585.71500814683,570420.80635559303,771553.98984709848,621948.32973949611,614080.27372044884,899816.18312636763,1093655.9977420887,939648.67259559967,929615.51104895119,1208062.0387278835,1394513.9000374598,1235239.2971763411,1222494.4932875228,1492160.8616719299,1670673.1484108483,1506996.3569426914,1492153.872661554,1753421.7386715573,1924324.7508714951,1756022.7508080411,1738808.4102841853,1991357.5442831705,2154508.2645708155,1981595.118427312,1962037.2144373152,2205928.9800399756,2361111.5949649066,2183360.437496284,2161268.9137999979,2396561.3222665703,2543655.7340558958,2361559.6815145058,2337341.2450302206,2563861.4847153411,2702911.3941213274,2516244.5589049254,2489560.282925358,2707212.7936924966,2838260.5149346953,2647032.9004937145,2617908.1284378609,2826742.5809616284,2949829.0320516638,2753688.3647912638,2721920.5489679747,2921985.1237632949,3037149.8163359384,2836507.4100161949,2802574.901826995,2993916.2794950162,3101197.3081357423,2895819.8589335685,{"$f":"BS104+BS107","v":2859518.6944337273},3042182.0453870972,3141616.0764460415,2931508.9066573526,2892861.5959193334,3066890.5695766085,3158512.8294585804,2943440.3988507432,2902241.2832099316,3067677.9966486059,3151522.2595685138,2931967.0884640832,2888692.0455865087,2890910.9291310133,3172069.8510453664,1024382.7117125709,1182025.8279967532,1535458.529528982,1808902.5946243017,1784967.3204115136,1936408.08659478,2233234.5527619044,2435552.4455573387,2390703.9388049063,2489343.3961106823,2746762.3540279246,2938948.0277068187,2886545.2532034358,2976216.8927514632,3222531.3015669216,3404128.6037173662,3343436.5872413092,3423495.5774404393,3658206.9357596757,3828690.4441307629,{"$f":"DB104+DB107","v":3759143.0730433282},7867844.938474942,8268546.8488843646,8606911.073478613,8708688.9862930868,8950168.312640354,9344012.9637028463,9676138.9639601316,{"$f":"DJ104+DJ107","v":9774275.9241102394},8458957.2319856565]
[]
["·","Cash Waterfall",null,null,"Unit"]
[]
[" ",null,{"$f":"Calculations!C458","v":"Cash Flow from Operating Activities"},null,{"$f":"Calculations!E458","v":"EUR"},null,{"$f":"SUM(H112:FA112)","v":34906917.520838581},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":-125112.47737694399},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":-579185.68959105609},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":530534.29706644488},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":-288953.49996799999},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":238820.69996800003},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":-144463.10262823998},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":368359.77252979518},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":139782.22880043372},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":559671.06347816752},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":223504.13730041095},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":364102.56696631736},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":651500.54718418955},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":563798.63932824892},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":213059.79572914087},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":354797.39981769602},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":648401.36524266214},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":556505.27045246435},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":208658.13069025421},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":352632.29429009487},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":641111.98351567565},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":549117.31714631943},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":203390.8529756245},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":349920.65194792493},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":632331.82422115037},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":541177.74257566174},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":198988.66436858621},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":347822.97155560588},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":623933.32184674661},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":533568.46803668106},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":194363.45577328937},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":345451.11531288759},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":615214.58983572852},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":525816.17612438847},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":189752.30969323975},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":343107.55184674647},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":606557.22143940371},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":517848.0707616742},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":184914.29836812068},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":340573.93214045721},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":597957.86430331552},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":509759.86762606888},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":180569.40329535329},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":338447.01935245836},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":589185.69552186388},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":501715.36524272989},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":175998.62062034104},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":335981.17985717586},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":580317.96660388215},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":493713.17707894201},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":171437.84139576252},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":333540.68378088949},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":571499.90836051072},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":485751.90692677861},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":166524.78857634339},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":330897.64001345431},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":562730.0306320634},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":477830.14840938698},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":162023.04951699998},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":328732.94764754322},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":554006.8335047646},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":469946.48447746929},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":157288.00663456938},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":326364.29133690242},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":545328.8067901131},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":462099.48689568753},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":152558.28604805455},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":324018.14509872405},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":536694.42949401832},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":454287.71571871487},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":147593.02522890596},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":321466.34019593144},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":528102.16927541769},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":446509.71875665104},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":143110.28473231234},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":319390.41295916901},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":519550.48189409374},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":438764.03102950915},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":138389.70159641266},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":315248.22539933829},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":511037.81064738485},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":431049.17421047564},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":133669.83490236787},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":309045.87529842241},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":454431.57528228033},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":359923.00191059039},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":112756.60236272376},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":256244.56642093195},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":415024.06703239831},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":349790.78279405},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":105202.33461177335},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":247276.74866318353},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":403919.51793061453},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":339202.41126560036},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":96913.092639098861},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":237664.09931428597},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":392316.46743439254},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":328088.61748624337},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":88057.738027721221},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":227482.96849871261},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":400701.91040942213},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":338364.22459424869},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":101777.91281447376},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":241479.32634726696},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":393844.6510624924},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":332126.00025728595},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":98136.960150107014},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-1315318.6921245828}]
[" ",null,{"$f":"Calculations!C459","v":"Drawdown of Equity"},null,{"$f":"Calculations!E459","v":"EUR"},null,4590000,{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":4590000},{"$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,{"$f":"Calculations!E460","v":"EUR"},null,0,{"$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},39496917.520838588,{"$f":"SUM(H112:H114)","v":4464887.5226230556},{"$f":"SUM(I112:I114)","v":-579185.68959105609},530534.29706644488,0,-288953.49996799999,238820.69996800003,-144463.10262823998,368359.77252979518,139782.22880043372,559671.06347816752,223504.13730041095,364102.56696631736,651500.54718418955,563798.63932824892,213059.79572914087,354797.39981769602,648401.36524266214,556505.27045246435,208658.13069025421,352632.29429009487,641111.98351567565,549117.31714631943,203390.8529756245,349920.65194792493,632331.82422115037,541177.74257566174,198988.66436858621,347822.97155560588,623933.32184674661,533568.46803668106,194363.45577328937,345451.11531288759,615214.58983572852,525816.17612438847,189752.30969323975,343107.55184674647,606557.22143940371,517848.0707616742,184914.29836812068,340573.93214045721,597957.86430331552,509759.86762606888,180569.40329535329,338447.01935245836,589185.69552186388,501715.36524272989,175998.62062034104,335981.17985717586,580317.96660388215,493713.17707894201,171437.84139576252,333540.68378088949,571499.90836051072,485751.90692677861,166524.78857634339,330897.64001345431,562730.0306320634,477830.14840938698,162023.04951699998,328732.94764754322,554006.8335047646,469946.48447746929,157288.00663456938,326364.29133690242,545328.8067901131,{"$f":"SUM(BU112:BU114)","v":462099.48689568753},152558.28604805455,324018.14509872405,536694.42949401832,454287.71571871487,147593.02522890596,321466.34019593144,528102.16927541769,446509.71875665104,143110.28473231234,319390.41295916901,519550.48189409374,438764.03102950915,138389.70159641266,315248.22539933829,511037.81064738485,431049.17421047564,133669.83490236787,309045.87529842241,454431.57528228033,359923.00191059039,112756.60236272376,256244.56642093195,415024.06703239831,349790.78279405,105202.33461177335,247276.74866318353,403919.51793061453,339202.41126560036,96913.092639098861,237664.09931428597,392316.46743439254,328088.61748624337,88057.738027721221,227482.96849871261,400701.91040942213,338364.22459424869,101777.91281447376,241479.32634726696,393844.6510624924,332126.00025728595,98136.960150107014,-1315318.6921245828]
[" ",null,{"$f":"Calculations!C462","v":"less: Senior Debt Interest Expense"},null,{"$f":"Calculations!E462","v":"EUR"},null,-5328890.4130239543,{"$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$4)","v":-169460.60201980793},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-126312.67167435196},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-125224.92081637777},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-124122.14472841029},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-123004.13586518788},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-121870.68381460203},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-120721.57525809697},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-119556.59393052288},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-118375.52057943406},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-117178.13292382506},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-115964.20561229685},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-114733.5101806452},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-113485.81500886308},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-112220.8852775491},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-110938.48292371404},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-109638.36659597668},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-108320.29160914096},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-106984.00989814549},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-105629.26997137722},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-104255.81686333989},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-102863.39208666908},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-101451.73358348405},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-100020.57567606794},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-98569.649016866344},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-97098.680537795721},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-95607.393398850982},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-94095.506936003658},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-92562.736608380204},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-91008.793944710633},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-89433.386489037541},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-87836.217745675167},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-86216.987123408035},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-84575.389878919057},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-82911.117059436045},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-81223.855444585934},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-79513.287487445952},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-77779.091254780564},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-76020.94036645272},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-74238.503933998261},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-72431.446498351987},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-70599.427966713294},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-68742.103548539919},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-66859.123690657492},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-64950.134011472634},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-63014.775234277549},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-61052.68311963322},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-59063.48839681856},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-57046.816694332818},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-55002.288469437794},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-52929.518936727036},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-50828.117995708228},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-48697.690157385201},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-46537.834469826019},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-44348.144442702731},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-42128.207970788884},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-39877.607256400275},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-37595.918730764351},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-35282.712974303489},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-32937.55463581717},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-30560.002350547747},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-28149.60865711447},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-25705.919913300153},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-23228.476210674522},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-20716.811288038309},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-18170.452443671675},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-15588.920446370574},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-12971.729445254216},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-10318.386878326688},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-7628.3933797755471},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-4901.2426859898933},{"$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,{"$f":"Calculations!E463","v":"EUR"},null,9180000,{"$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$4)","v":380000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":775000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":1425000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":1325000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":2100000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":2725000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":450000},{"$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,{"$f":"Calculations!E464","v":"EUR"},null,-8825174.7534515616,{"$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$4)","v":-35599.744701779389},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-78747.67504723536},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-79835.425905209559},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-80938.201993177034},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-82056.210856399441},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-83189.662906985293},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-84338.771463490353},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-85503.752791064442},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-86684.826142153266},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-87882.213797762262},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-89096.141109290475},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-90326.836540942124},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-91574.531712724245},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-92839.461444038228},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-94121.863797873288},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-95421.980125610644},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-96740.055112446367},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-98076.33682344183},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-99431.076750210108},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-100804.52985824744},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-102196.95463491825},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-103608.61313810328},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-105039.77104551939},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-106490.69770472098},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-107961.6661837916},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-109452.95332273634},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-110964.83978558367},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-112497.61011320712},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-114051.55277687669},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-115626.96023254978},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-117224.12897591216},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-118843.35959817929},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-120484.95684266827},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-122149.22966215128},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-123836.49127700139},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-125547.05923414137},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-127281.25546680676},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-129039.4063551346},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-130821.84278758906},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-132628.90022323534},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-134460.91875487403},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-136318.24317304741},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-138201.22303092983},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-140110.21271011469},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-142045.57148730976},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-144007.66360195412},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-145996.85832476878},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-148013.53002725451},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-150058.05825214952},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-152130.82778486027},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-154232.2287258791},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-156362.65656420213},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-158522.51225176131},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-160712.20227888459},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-162932.13875079845},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-165182.73946518704},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-167464.42799082297},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-169777.63374728383},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-172122.79208577017},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-174500.34437103957},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-176910.73806447285},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-179354.42680828716},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-181831.87051091279},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-184343.53543354903},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-186889.89427791565},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-189471.42627521674},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-192088.6172763331},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-194741.95984326064},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-197431.95334181178},{"$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,{"$f":"Calculations!E465","v":"EUR"},null,34522852.354363069,{"$f":"SUM(H115:H118)","v":4464887.5226230556},-199185.68959105609,1305534.297066445,1425000,1036046.500032,2338820.6999679999,2580536.8973717601,818359.77252979518,139782.22880043372,354610.71675658022,18443.790578823624,159042.22024473004,446440.2004626022,358738.29260666162,7999.4490075535432,149737.05309610869,443341.01852107479,351444.923730877,3597.7839686668885,147571.94756850754,436051.63679408835,344056.97042473208,-1669.4937459628272,144860.3052263376,427271.47749956301,336117.39585407445,-6071.682353001117,142762.62483401856,418872.97512515931,328508.12131509371,{"$f":"SUM(AL115:AL118)","v":-10696.890948297951},140390.76859130026,410154.24311414117,320755.82940280117,-15308.037028347579,138047.20512515915,401496.87471781636,312787.72404008685,-20146.048353466642,135513.58541886986,392897.51758172823,304699.52090448153,-24490.943426234036,133386.67263087103,384125.34880027652,296655.0185211426,-29061.726101246284,130920.83313558853,375257.61988229479,288652.83035735472,-33622.505325824808,128480.33705930217,366439.56163892336,280691.56020519132,-38535.558145243951,125837.29329186695,357669.68391047604,272769.80168779963,-43037.297204587332,123672.60092595586,348946.48678317724,264886.13775588199,{"$f":"SUM(BR115:BR118)","v":-47772.340087017947},121303.94461531509,340268.46006852575,257039.1401741002,-52502.060673532775,118957.7983771367,331634.08277243096,249227.36899712757,-57467.321492681353,116405.99347434414,323041.82255383034,241449.37203506374,-61950.061989274967,114330.06623758172,314490.13517250639,233703.68430792179,133488.45891042278,315248.22539933829,511037.81064738485,431049.17421047564,133669.83490236787,309045.87529842241,454431.57528228033,359923.00191059039,112756.60236272376,256244.56642093195,415024.06703239831,349790.78279405,105202.33461177335,247276.74866318353,403919.51793061453,339202.41126560036,{"$f":"SUM(CX115:CX118)","v":96913.092639098861},237664.09931428597,392316.46743439254,328088.61748624337,88057.738027721221,227482.96849871261,400701.91040942213,338364.22459424869,101777.91281447376,241479.32634726696,393844.6510624924,332126.00025728595,{"$f":"SUM(DJ115:DJ118)","v":98136.960150107014},-1315318.6921245828]
[" ",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$4)","v":-205060.34672158732},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":-205060.34672158732},{"$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$4)","v":-154666.14251284598},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":205060.3467215873},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":359726.48923443333},{"$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,{"$f":"Calculations!E468","v":"EUR"},null,34522852.354363076,{"$f":"SUM(H119:H121)","v":4464887.5226230556},-199185.68959105609,1305534.297066445,1425000,1036046.500032,2338820.6999679999,2580536.8973717601,613299.42580820783,-65278.117921153607,354610.71675658022,18443.790578823624,159042.22024473004,446440.2004626022,358738.29260666162,7999.4490075535432,149737.05309610869,443341.01852107479,351444.923730877,3597.7839686668885,147571.94756850754,436051.63679408835,344056.97042473208,-1669.4937459628272,144860.3052263376,427271.47749956301,336117.39585407445,-6071.682353001117,142762.62483401856,418872.97512515931,328508.12131509371,{"$f":"SUM(AL119:AL121)","v":-10696.890948297951},140390.76859130026,410154.24311414117,320755.82940280117,-15308.037028347579,138047.20512515915,401496.87471781636,312787.72404008685,-20146.048353466642,135513.58541886986,392897.51758172823,304699.52090448153,-24490.943426234036,133386.67263087103,384125.34880027652,296655.0185211426,-29061.726101246284,130920.83313558853,375257.61988229479,288652.83035735472,-33622.505325824808,128480.33705930217,366439.56163892336,280691.56020519132,-38535.558145243951,125837.29329186695,357669.68391047604,272769.80168779963,-43037.297204587332,123672.60092595586,348946.48678317724,264886.13775588199,{"$f":"SUM(BR119:BR121)","v":-47772.340087017947},121303.94461531509,340268.46006852575,257039.1401741002,-52502.060673532775,118957.7983771367,331634.08277243096,249227.36899712757,-57467.321492681353,116405.99347434414,323041.82255383034,241449.37203506374,-61950.061989274967,114330.06623758172,159823.99265966041,438764.03102950909,493214.94814485614,315248.22539933829,511037.81064738485,431049.17421047564,133669.83490236787,309045.87529842241,454431.57528228033,359923.00191059039,112756.60236272376,256244.56642093195,415024.06703239831,349790.78279405,105202.33461177335,247276.74866318353,403919.51793061453,339202.41126560036,{"$f":"SUM(CX119:CX121)","v":96913.092639098861},237664.09931428597,392316.46743439254,328088.61748624337,88057.738027721221,227482.96849871261,400701.91040942213,338364.22459424869,101777.91281447376,241479.32634726696,393844.6510624924,332126.00025728595,{"$f":"SUM(DJ119:DJ121)","v":98136.960150107014},-1315318.6921245828]
[null,null,{"$f":"Calculations!C469","v":"less: Subordinated Debt Interest Expense"},null,{"$f":"Calculations!E469","v":"EUR"},null,-5760063.5134311365,{"$f":"SUMIFS(Calculations!$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$4)","v":-186372.40590000001},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-138534.49656028757},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-137956.63792926248},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-137361.26960385873},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-136747.8610228269},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-136115.86554838123},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-135464.71997906439},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-134793.84404785169},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-134102.63990504725},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-133390.49158551177},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-132656.76445974599},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-131900.80466834243},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-131121.93853929953},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-130319.4719876805},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-129492.68989708087},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-128640.85548235395},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-127763.20963302643},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-126858.97023681842},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-125927.33148266593},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-124967.46314262385},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-123978.50983201014},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-122959.59024713155},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-121909.79637991154},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-120828.19270872089},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-119713.81536468951},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-118565.67127275662},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-117382.73726669408},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-116163.95917731384},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-114908.25089304731},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-113614.49339205917},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-112281.53374503361},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-110908.18408774355},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-109493.22056248791},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-108035.38222745353},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-106533.36993302926},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-104985.84516407162},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-103391.42884708983},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-101748.70012128717},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-100056.19507236395},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-98312.405427953316},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-96515.777213527384},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-94664.709367576143},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-92757.552314824716},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-90792.606496217893},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-88768.120854361448},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-86682.29127307111},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-84533.258969638089},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-82319.108838378743},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-80037.86774399213},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-77687.502763204495},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-75265.919373134006},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-72770.959584761003},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-70200.400019840512},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-67551.949929543363},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-64823.249153060111},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-62011.866014348634},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-59115.295155151078},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-56130.955302348972},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-53056.186967667105},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-49888.250077676043},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-46624.321531981361},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-43261.49268742359},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-39796.766766046872},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-36227.056184526518},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-32549.179802675517},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-28759.860088578043},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-24855.720197823706},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-20833.280964239624},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-16688.957799438707},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-12419.057498421156},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-8019.7749483824746},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-3487.1897377950709},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":1182.7373372583415},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":5994.1678726129476},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":10951.389564619334},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":16058.820031115207},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":21321.01074817637},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":26742.651106155201},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":32328.572588621159},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":38083.7530779273},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":44013.321291239925},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":50122.561350984121},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":56416.917493778637},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":62901.998922055966},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":69583.584802691519},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":76467.629417096206},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":83560.267467361977},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":90867.819543188845},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":98396.797754465355},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":106153.91153452176},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":114146.07361922765},{"$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,{"$f":"Calculations!E470","v":"EUR"},null,4590000,{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":2295000},{"$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$4)","v":2295000},{"$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,{"$f":"Calculations!E471","v":"EUR"},null,-4590000,{"$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$4)","v":-18055.293215155951},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-19070.612554868392},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-19648.47118589349},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-20243.839511297236},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-20857.248092329071},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-21489.243566774734},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-22140.389136091573},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-22811.265067304281},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-23502.469210108713},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-24214.617529644194},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-24948.344655409979},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-25704.304446813534},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-26483.170575856435},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-27285.637127475464},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-28112.419218075098},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-28964.253632802021},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-29841.899482129535},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-30746.138878337544},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-31677.777632490033},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-32637.645972532118},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-33626.599283145828},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-34645.518868024417},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-35695.312735244428},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-36776.916406435077},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-37891.293750466459},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-39039.437842399348},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-40222.371848461888},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-41441.149937842129},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-42696.858222108654},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-43990.615723096795},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-45323.575370122358},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-46696.925027412421},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-48111.888552668053},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-49569.726887702433},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-51071.739182126708},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-52619.263951084344},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-54213.680268066135},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-55856.408993868798},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-57548.914042792021},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-59292.703687202651},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-61089.331901628582},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-62940.399747579824},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-64847.556800331251},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-66812.502618938073},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-68836.988260794518},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-70922.817842084856},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-73071.850145517878},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-75286.000276777224},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-77567.241371163836},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-79917.606351951472},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-82339.189742021961},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-84834.149530394963},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-87404.709095315455},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-90053.159185612603},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-92781.859962095856},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-95593.243100807333},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-98489.813960004889},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-101474.153812807},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-104548.92214748886},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-107716.85903747992},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-110980.78758317461},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-114343.61642773237},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-117808.34234910909},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-121378.05293062945},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-125055.92931248045},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-128845.24902657792},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-132749.38891733225},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-136771.82815091635},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-140916.15131571726},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-145186.05161673483},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-149585.33416677348},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-154117.9193773609},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-158787.84645241432},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-163599.27698776891},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-168556.49867977531},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-173663.92914627117},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-178926.11986333234},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-184347.76022131118},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-189933.68170377711},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-195688.86219308327},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-201618.4304063959},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-207727.67046614009},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-214022.0266089346},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-220507.10803721193},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-227188.69391784747},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-234072.73853225217},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-241165.37658251793},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-248472.92865834481},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-256001.90686962131},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-263759.02064967772},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":3767072.8233136735},{"$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,{"$f":"Calculations!E472","v":"EUR"},null,-20303831.608946275,{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":-1732502.9836058998},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":-4710458.5435500005},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":-1407476.2702180534},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":-1431648.6868847201},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":-3305052.0755736092},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":-2370478.7424402754},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":-2570229.8283112198},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":-292687.5},{"$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$4)","v":-2483296.9783624955},{"$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,{"$f":"Calculations!E473","v":"EUR"},null,8458957.2319856584,{"$f":"SUM(H122:H126)","v":5027384.5390171558},-4909644.2331410563,-101941.97315160837,-6648.6868847201113,25994.424458391033,-31658.04247227544,10307.069060540292,320611.92580820783,-65278.117921153607,150183.01764142426,-139161.31853633234,1437.1111295740702,288835.09134744626,201133.18349150565,-149605.66010760242,-7868.0560190472752,285735.90940591879,193839.81461572103,-154007.32514648908,-10033.161546648422,278446.52767893241,186451.86130957611,-159274.60286111879,-12744.803888818366,269666.36838440702,178512.28673891845,-163676.79146815708,-14842.484281137411,261267.86601000337,170903.01219993774,-168302.00006345392,-17214.340523855702,252549.13399898517,163150.72028764521,-172913.14614350355,-19557.903989996819,243891.76560266039,155182.61492493088,-177751.15746862261,-22091.523696286109,235292.40846657223,147094.41178932559,-182096.05254139,-24218.436484284932,226520.23968512053,139049.90940598666,-186666.83521640225,-26684.275979567436,217652.5107671388,131047.72124219875,-191227.61444098077,-29124.772055853799,208834.4525237674,123086.45109003535,-196140.6672603999,-31767.815823289013,200064.57479532008,115164.69257264366,-200642.40631974331,-33932.508189200104,191341.37766802128,107281.02864072603,-205377.44920217391,{"$f":"SUM(BS122:BS126)","v":-36301.164499840874},182663.35095336978,99434.031058944238,-210107.16978868874,-38647.310738019267,174028.97365727503,91622.259881971622,-215072.4306078373,-41199.115640811826,165436.71343867434,83844.262919907764,-219555.17110443092,-43275.042877574248,2218.8835445044388,281158.92191435315,-2147687.1393327955,157643.11628418235,353432.70153222885,273444.06509531965,-23935.274212788092,151440.76618326645,296826.46616712434,202317.89279543443,-44848.506752432208,98639.457305776014,257418.95791724231,192185.67367889403,-52402.774503382621,89671.639548027568,246314.40881545853,181597.30215044442,-60692.016476057091,80058.990199130028,234711.35831923658,170483.50837108743,-69547.37108743476,4108701.8654316138,400701.91040942213,338364.22459424869,101777.91281447376,241479.32634726696,393844.6510624924,332126.00025728595,{"$f":"SUM(DJ122:DJ126)","v":98136.960150107014},-1315318.6921245828]
[null,null,{"$f":"Calculations!C474","v":"Dividend"},null,{"$f":"Calculations!E474","v":"EUR"},null,0,{"$f":"H97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CX97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"DJ97","v":0},0]
[null,null,{"$f":"Calculations!C475","v":"Net Movements in Cash"},null,{"$f":"Calculations!E475","v":"EUR"},null,8458957.2319856584,{"$f":"SUM(H127:H128)","v":5027384.5390171558},-4909644.2331410563,-101941.97315160837,-6648.6868847201113,25994.424458391033,-31658.04247227544,10307.069060540292,320611.92580820783,-65278.117921153607,150183.01764142426,-139161.31853633234,1437.1111295740702,288835.09134744626,201133.18349150565,-149605.66010760242,-7868.0560190472752,285735.90940591879,193839.81461572103,-154007.32514648908,-10033.161546648422,278446.52767893241,186451.86130957611,-159274.60286111879,-12744.803888818366,269666.36838440702,178512.28673891845,-163676.79146815708,-14842.484281137411,261267.86601000337,170903.01219993774,{"$f":"SUM(AL127:AL128)","v":-168302.00006345392},-17214.340523855702,252549.13399898517,163150.72028764521,-172913.14614350355,-19557.903989996819,243891.76560266039,155182.61492493088,-177751.15746862261,-22091.523696286109,235292.40846657223,147094.41178932559,-182096.05254139,-24218.436484284932,226520.23968512053,139049.90940598666,-186666.83521640225,-26684.275979567436,217652.5107671388,131047.72124219875,-191227.61444098077,-29124.772055853799,208834.4525237674,123086.45109003535,-196140.6672603999,-31767.815823289013,200064.57479532008,115164.69257264366,-200642.40631974331,-33932.508189200104,191341.37766802128,107281.02864072603,{"$f":"SUM(BR127:BR128)","v":-205377.44920217391},-36301.164499840874,182663.35095336978,99434.031058944238,-210107.16978868874,-38647.310738019267,174028.97365727503,91622.259881971622,-215072.4306078373,-41199.115640811826,165436.71343867434,83844.262919907764,-219555.17110443092,-43275.042877574248,2218.8835445044388,281158.92191435315,-2147687.1393327955,157643.11628418235,353432.70153222885,273444.06509531965,-23935.274212788092,151440.76618326645,296826.46616712434,202317.89279543443,-44848.506752432208,98639.457305776014,257418.95791724231,192185.67367889403,-52402.774503382621,89671.639548027568,246314.40881545853,181597.30215044442,{"$f":"SUM(CX127:CX128)","v":-60692.016476057091},80058.990199130028,234711.35831923658,170483.50837108743,-69547.37108743476,4108701.8654316138,400701.91040942213,338364.22459424869,101777.91281447376,241479.32634726696,393844.6510624924,332126.00025728595,{"$f":"SUM(DJ127:DJ128)","v":98136.960150107014},-1315318.6921245828]
[]
[null,null,{"$f":"Calculations!C477","v":"Beginning Cash Balance"},null,{"$f":"Calculations!E477","v":"EUR"},null,null,0,{"$f":"H132","v":5027384.5390171558},117740.3058760995,15798.332724491134,9149.645839771023,35144.070298162056,3486.0278258866165,13793.096886426909,334405.02269463474,269126.90477348113,419309.92241490539,280148.60387857305,281585.71500814712,570420.80635559338,771553.98984709906,621948.32973949658,614080.2737204493,899816.18312636809,1093655.9977420892,939648.67259560013,929615.51104895165,1208062.0387278842,1394513.9000374603,1235239.2971763415,1222494.4932875233,1492160.8616719302,1670673.1484108486,1506996.3569426914,1492153.872661554,1753421.7386715575,1924324.7508714953,1756022.7508080415,1738808.4102841858,1991357.544283171,2154508.264570816,1981595.1184273125,1962037.2144373157,2205928.9800399761,2361111.594964907,2183360.4374962845,2161268.9137999984,2396561.3222665708,2543655.7340558963,2361559.6815145062,2337341.2450302215,2563861.4847153421,2702911.3941213288,2516244.5589049268,2489560.2829253594,2707212.7936924985,2838260.5149346972,2647032.9004937164,2617908.1284378627,2826742.5809616302,2949829.0320516657,2753688.3647912657,2721920.5489679766,2921985.1237632968,3037149.8163359403,2836507.4100161968,2802574.9018269968,2993916.2794950181,3101197.3081357442,{"$f":"BR132","v":2895819.8589335703},2859518.6944337296,3042182.0453870995,3141616.0764460438,2931508.9066573549,2892861.5959193357,3066890.5695766108,3158512.8294585822,2943440.3988507451,2902241.2832099334,3067677.9966486078,3151522.2595685157,2931967.088464085,2888692.0455865106,2890910.9291310152,3172069.8510453682,1024382.7117125727,1182025.827996755,1535458.5295289839,1808902.5946243035,1784967.3204115154,1936408.0865947818,2233234.5527619063,2435552.4455573405,2390703.9388049082,2489343.3961106841,2746762.3540279265,2938948.0277068205,2886545.2532034377,2976216.8927514651,3222531.3015669235,3404128.6037173681,3343436.5872413111,3423495.5774404411,3658206.9357596776,{"$f":"DA132","v":3828690.4441307648},3759143.0730433301,7867844.9384749439,8268546.8488843665,8606911.0734786149,8708688.9862930886,8950168.3126403559,9344012.9637028482,{"$f":"DI132","v":9676138.9639601335},9774275.9241102412]
[null,null,{"$f":"Calculations!C478","v":"Closing Cash Balance"},null,{"$f":"Calculations!E478","v":"EUR"},null,0,{"$f":"H129+H131","v":5027384.5390171558},117740.3058760995,15798.332724491134,9149.645839771023,35144.070298162056,3486.0278258866165,13793.096886426909,334405.02269463474,269126.90477348113,419309.92241490539,280148.60387857305,281585.71500814712,570420.80635559338,771553.98984709906,621948.32973949658,614080.2737204493,899816.18312636809,1093655.9977420892,939648.67259560013,929615.51104895165,1208062.0387278842,1394513.9000374603,1235239.2971763415,1222494.4932875233,1492160.8616719302,1670673.1484108486,1506996.3569426914,1492153.872661554,1753421.7386715575,1924324.7508714953,{"$f":"AL129+AL131","v":1756022.7508080415},1738808.4102841858,1991357.544283171,2154508.264570816,1981595.1184273125,1962037.2144373157,2205928.9800399761,2361111.594964907,2183360.4374962845,2161268.9137999984,2396561.3222665708,2543655.7340558963,2361559.6815145062,2337341.2450302215,2563861.4847153421,2702911.3941213288,2516244.5589049268,2489560.2829253594,2707212.7936924985,2838260.5149346972,2647032.9004937164,2617908.1284378627,2826742.5809616302,2949829.0320516657,2753688.3647912657,2721920.5489679766,2921985.1237632968,3037149.8163359403,2836507.4100161968,2802574.9018269968,2993916.2794950181,3101197.3081357442,{"$f":"BR129+BR131","v":2895819.8589335703},2859518.6944337296,3042182.0453870995,3141616.0764460438,2931508.9066573549,2892861.5959193357,3066890.5695766108,3158512.8294585822,2943440.3988507451,2902241.2832099334,3067677.9966486078,3151522.2595685157,2931967.088464085,2888692.0455865106,2890910.9291310152,3172069.8510453682,1024382.7117125727,1182025.827996755,1535458.5295289839,1808902.5946243035,1784967.3204115154,1936408.0865947818,2233234.5527619063,2435552.4455573405,2390703.9388049082,2489343.3961106841,2746762.3540279265,2938948.0277068205,2886545.2532034377,2976216.8927514651,3222531.3015669235,3404128.6037173681,{"$f":"CX129+CX131","v":3343436.5872413111},{"$f":"CY129+CY131","v":3423495.5774404411},{"$f":"CZ129+CZ131","v":3658206.9357596776},{"$f":"DA129+DA131","v":3828690.4441307648},{"$f":"DB129+DB131","v":3759143.0730433301},7867844.9384749439,8268546.8488843665,8606911.0734786149,8708688.9862930886,8950168.3126403559,9344012.9637028482,9676138.9639601335,{"$f":"DJ129+DJ131","v":9774275.9241102412},8458957.2319856584]
[]
[null,null,"Quarterly = Monthly Check",null,"Check",{"$f":"IF(ROUND($G$26-Calculations!$H$369+$G$104-Calculations!$H$448, 2)=0, \"OK\", \"NO\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PMT(Inputs!F189/12,65,NR111)*-1","v":0}]

{"sheet":"Inputs","index":3,"n_rows":236,"n_cols":31,"rows_kept":236,"cut":false,"hidden":false,"merged":[[6,3,6,5],[176,10,177,10],[56,11,56,12],[162,5,162,7],[201,4,201,5],[176,5,177,5],[176,6,177,6],[176,8,177,8],[176,4,177,4],[176,7,177,7]]}
[{"$f":"Inputs!$D$6&\" - Inputs\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (Terceira) - Inputs"}]
[]
[]
[null,null,"General"]
[]
[null,null,"Project Name","Força Açoreana, S.A.:  Azores PV & BESS (Terceira)"]
[null,null,"Location","Angra, Terceira, Acores, Portugal"]
[]
[null,null,null,null,"Primary Input Variables"]
[null,null,"Production Capacity","MWp",{"$f":"E31","v":15.523199999999999}]
[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",{"$f":"EDATE(E22, E21*12)-1","v":"2053-06-30"}]
[null,null,"De-Commissioning Cost per watt",null,0.1]
[]
[null,null,"Electricity Production and Storage"]
[]
[null,null,"Panels and Land"]
[null,null,"Land Parcels",null,1]
[null,null,"Hectares",null,14.3]
[null,null,"Capacity MW DC",null,{"$f":"E33*E36/1000000","v":15.523199999999999}]
[null,null,"Capacity MW AC",null,12]
[null,null,"Number of Panels for Production","#",22176]
[null,null,"Repair reserve","%",5.0000000000000001E-3]
[null,null,"Total panels","#",{"$f":"E33*(1+E34)","v":22286.879999999997}]
[null,null,"Capacity Per Panel","W",700]
[null,null,"Panel Size","m2",{"$f":"3.102666","v":3.1026660000000001}]
[null,null,"Annual panel degradation","%",0.01]
[]
[null,null,"Production Factor",null,911.2,"Figure used to convert irradiation into hourly production"]
[null,null,"Annual Production","GWh",{"$f":"'Production Forecast'!G19/1000000","v":19.304837347357747},"Report 16 - P90"]
[]
[null,null,"Other PV Production Sources","MW",10]
[]
[null,null,"Minimum Production from Fossil Fuel-Powered Turbines","Night",7000]
[null,null,null,"Day",7000]
[null,null,"Conversion and Transmission Losses (No storage)"]
[null,null,"Transformer loss",null,0.02]
[null,null,"AC Line Loss",null,1.43E-2]
[null,null,"Inverter Efficiency Loss",null,0,"accounted for in pvsyst report"]
[null,null,null,null,{"$f":"1-((1-E48)*(1-E50)*(1-E49))","v":3.4013999999999989E-2}]
[]
[null,null,"BESS"]
[null,null,"BESS Capacity Y1","kWh",{"$f":"5015*3","v":15045}]
[null,null,"Annual battery degradation","%",0.01]
[null,null,"Storage Utilization"]
[null,null,"Minimum",null,0.3]
[null,null,"Maximum",null,0.95]
[null,null,"Year 1 utilization",null,0.80900000000000005,{"$f":"Calculations!G225/1000000","v":2.2524679786708615}]
[null,null,"Annual increase in BESS utilization",null,0.01]
[]
[null,null,"ESS (Storage System) Losses"]
[null,null,"Inverter Loss (1-way)",null,1.2500000000000001E-2,"Manufacturer Specs"]
[null,null,"Transformer loss",null,1.0999999999999999E-2,"Estimated"]
[null,null,"Battery efficiency loss (1-way)",null,0.05]
[null,null,"Cumulative Storage System Losses (1-way)",null,{"$f":"1-((1-E63)*(1-E65)*(1-E64))","v":7.2194375000000033E-2}]
[]
[null,null,"Electricity Purchased and Sold"]
[]
[null,null,"Projected Annual Demand Increase"]
[null,null,"2024 to 2028","%",1.2E-2]
[null,null,"2028+","%",1.2E-2]
[]
[]
[null,null,"Electricity Sold"]
[null,null,"Storage (PPA Price)","EUR / kWh",0.13704,{"$f":"Calculations!H557","v":137.04447227046177}]
[null,null,"Production Sold Directly (PPA Price)","EUR / kWh",{"$f":"E76","v":0.13704}]
[null,null,"PPA Annual Escalation","%",0]
[]
[null,null,"Electricity Purchased"]
[null,null,"Autoconsumption Rate","kw/h",{"$f":"ROUND(E54/2*0.0125+25,0)","v":119}]
[null,null,"Blended Cost ","EUR/kwh",0.1283]
[null,null,"Annual Increase in Overnight Charging Cost","%",0]
[]
[null,null,"Capital Expenditures"]
[null,null,"Contingency (including inflation)","%",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,7.4999999999999997E-2]
[null,null,"Shipping Cost: BESS",null,8.5000000000000006E-2]
[null,null,"EPC Vendor Fee: Materials, Warehousing, Shipping, Logistics",null,0.1]
[null,null,"EPC Vendor Fee: Labor",null,0.25]
[null,null,"Systems Integrator Fee (percentage of EPC fee)",null,0.1]
[null,null,null,null,null,null,"Spending Per Month during Construction Phase (%)"]
[null,null,"Capital Expenditures",null,null,null,"Total",1,{"$f":"H95+1","v":2},{"$f":"I95+1","v":3},4,5,6,7,8,{"$f":"O95+1","v":9},10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null," Site Preparation, Concrete and Fencing",null,{"$f":"Capex!F9","v":1523125},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":2703847.3907059999},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":2398235.4396000002},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":1652056.56},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":2149785},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":2603650.0874999999},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,{"$f":"Capex!F76","v":300000},null,{"$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,{"$f":"(SUM(Capex!F77:'Capex'!F81)+Capex!F62)","v":452751.75},null,1,0,0,0,0,0,0.5,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Computing Infrastructure"]
[null,null,"Network Infrastructure",null,{"$f":"Capex!F85","v":5500},null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,"Servers and Software",null,{"$f":"Capex!F88+Capex!F87","v":105500},null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tools, Supplies",null,{"$f":"Capex!F90","v":55000.000000000007},null,{"$f":"SUM(H110:AE110)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(H111:AE111)","v":1},1]
[null,null,"Total Depreciable Tangible Capital Expenditures",null,{"$f":"SUM(E96:E111)","v":13949451.227806},null,{"$f":"SUM(H112:AE112)","v":13949451.227805998},{"$f":"H96*$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":555577.10860589996},{"$f":"I96*$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},0,0,0,4628239.4185500005,615862.22896157333,235080.97896157333,235080.97896157333,615862.22896157333,235080.97896157333,235080.97896157333,2509675.7704282403,274153.89562824002,108153.89562824,1183046.39562824,108153.89562824,108153.89562824,1396459.7024247099,94634.658674710008,811154.21721179993,0,0,0]
[]
[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,{"$f":"Capex!F98","v":137700},null,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Production License",null,{"$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,{"$f":"Capex!F104","v":2328480},null,1,0.25,{"$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":217000.00000000006},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,{"$f":"Capex!F100","v":1162903.4027777775},null,1.0000000000000002,{"$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,{"$f":"SUM(E115:E121)","v":3871083.4027777775},null,{"$f":"SUM(H122:AE122)","v":3871083.4027777766},{"$f":"+$E115*H115+$E117*H117+$E118*H118+$E120*H120+$E121*H121+H119*$E119+$E116*H116","v":796481.3001543209},{"$f":"+$E115*I115+$E117*I117+$E118*I118+$E120*I120+$E121*I121+I119*$E119+$E116*I116","v":149426.30015432098},149426.30015432098,161926.30015432098,149426.30015432098,149426.30015432098,161926.30015432098,149426.30015432098,149426.30015432098,149426.30015432098,149426.30015432098,149426.30015432098,149426.30015432098,149426.30015432098,149426.30015432098,149426.30015432098,149426.30015432098,658781.3001543209,0,0,0,0,0,0]
[]
[null,null,"Total Depreciable and Amortizable Costs",null,{"$f":"E112+E122","v":17820534.630583778},null,{"$f":"G112+G122","v":17820534.630583774},1352058.4087602207,149426.30015432098,149426.30015432098,161926.30015432098,149426.30015432098,4777665.7187043214,777788.52911589434,384507.27911589434,384507.27911589434,765288.52911589434,384507.27911589434,384507.27911589434,2659102.0705825612,423580.19578256097,257580.19578256097,1332472.6957825609,257580.19578256097,766935.19578256086,1396459.7024247099,94634.658674710008,811154.21721179993,0,0,0]
[]
[null,null,"Non-Amortizable Capital Costs",null," "]
[null,null,"Debt Service Reserve",null,{"$f":"Capex!F115","v":410120.69344317465},null,{"$f":"SUM(H127:AE127)","v":1},1]
[null,null,"Working Capital",null,{"$f":"Capex!F117","v":129344.69},null,{"$f":"SUM(H128:AE128)","v":1},1]
[]
[null,null,"Total Non-Amortizable Capital Costs",null,{"$f":"SUM(E126:E129)","v":539465.38344317465},null,{"$f":"SUM(H130:AE130)","v":539465.38344317465},{"$f":"$E127*H127+$E128*H128","v":539465.38344317465},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Capital Cost",null,{"$f":"E124+E130","v":18360000.014026951},null,{"$f":"SUM(H132:AE132)","v":18360000.014026955},{"$f":"H124+H130","v":1891523.7922033954},149426.30015432098,149426.30015432098,161926.30015432098,149426.30015432098,4777665.7187043214,777788.52911589434,384507.27911589434,384507.27911589434,765288.52911589434,384507.27911589434,384507.27911589434,2659102.0705825612,423580.19578256097,257580.19578256097,1332472.6957825609,257580.19578256097,766935.19578256086,1396459.7024247099,94634.658674710008,811154.21721179993,0,0,0]
[]
[]
[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",129344.69,{"$f":"E141/Capex!F119","v":7.0449177506090007E-3}]
[null,null,"Debt Service Reserve Account (DSRA)","EUR",{"$f":"F200*-1*2","v":410120.69344317465}]
[]
[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":13949451.227806}]
[null,null,"Total Debt plus Subsidy",null,{"$f":"E165+E173+G179","v":18360000.009999998}]
[null,null,"Total Project Costs",null,{"$f":"Capex!F119-Capex!F115","v":17949879.320583779}]
[null,null,"Total Capital Required During Construction Phase",null,{"$f":"Capex!F119","v":18360000.014026955}]
[null,null,"Total Sources of Capital",null,{"$f":"F179+E165+F165+G165+G179","v":18360000.009999998}]
[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":4590000}]
[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",{"$f":"E179+G179","v":13770000},null,null,null,null,{"$f":"J172/(E10*1000000)","v":0}]
[null,null,"Capex Leverage",null,{"$f":"E179/Capex!F92","v":0.65809040442402056},{"$f":"Summary!H19","v":8.7499999999999994E-2}]
[null,null,"Project Leverage",null,{"$f":"F179/E156","v":0.5114240511618906}]
[null,null,"Loan Life Coverage Ratio (LLCR)","Ratio"]
[null,null,null,null,"Construction Loan","Operating Loan","Subordinated Debt"]
[]
[null,null,"Loan Amount",null,9180000,{"$f":"E179","v":9180000},{"$f":"0.5*E179","v":4590000}]
[null,null,"Loan Execution Date",null,{"$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":-205060.34672158732},{"$f":"PMT(G189/4,G199,G179)","v":-157605.10911515597}]
[null,null,null,null,null,null,{"$f":"G179*G189/12","v":45900}]
[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",{"$f":"G206","v":-945630.65469093574},{"$f":"G206+H206","v":-945630.65469093574},{"$f":"G200*G205","v":-945630.65469093574},{"$f":"H200*H205","v":0}]
[]
[null,null,"Reserve Account Interest"]
[null,null,"Reserve Account Interest Rate","%",0.01]
[null,null,"Annual Day Count","Days",365]
[]
[null,null,"Depreciation and Tax"]
[]
[null,null,"Book Depreciation Period (Straight Line)",null,null,"Percentage"]
[null,null,"Solar Panels","Years",25,{"$f":"1/(12*E215)","v":3.3333333333333335E-3}]
[null,null,"Land Improvements",null,25,{"$f":"1/(12*E216)","v":3.3333333333333335E-3}]
[null,null,"General Capital Expenditures",null,10,{"$f":"1/(12*E217)","v":8.3333333333333332E-3}]
[null,null,"Inverters",null,17.5,{"$f":"1/(12*E218)","v":4.7619047619047623E-3}]
[null,null,"Solar Racking and Piles",null,25,3.3333333333333335E-3]
[null,null,"Network Infrastructure",null,12.5,6.6666666666666671E-3]
[null,null,"Wiring and Electrical Infrastructure",null,25,3.3333333333333335E-3]
[null,null,"Tilt Motors for Solar Panels",null,10,8.3333333333333332E-3]
[null,null,"Batteries",null,25,3.3333333333333335E-3]
[null,null,"Contingency",null,17.5,4.7619047619047623E-3]
[null,null,"Servers",null,5,1.6666666666666666E-2]
[]
[null,null,"Book Amortization Period (Straight Line)"]
[null,null,"Startup Financing Costs",null,7,{"$f":"1/(12*E228)","v":1.1904761904761904E-2}]
[null,null,"Goodwill",null,7,{"$f":"1/(12*E229)","v":1.1904761904761904E-2}]
[]
[null,null,"Tax Depreciation (Straight Line)",null,null,null,"Final Period"]
[null,null,"Tangible Items (Depreciation)","Years",10,{"$f":"1/(E232*12)","v":8.3333333333333332E-3},{"$f":"E232*12","v":120}]
[null,null,"Intangible Items (Amortization)",null,10,null,{"$f":"E233*12","v":120}]
[]
[null,null,"Tax Rates"]
[null,null,"Corporate Tax Rate","%",0.16800000000000001]

{"sheet":"Summary","index":4,"n_rows":60,"n_cols":48,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Inputs!$D$6&\" - Financial Summary\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (Terceira) - Financial Summary"}]
[]
[]
[null,"Sources and Uses",null,null,null,null,"Key Project Information",null,null,"Summary Financials",{"$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$10","v":15.523199999999999},null,"Income Statement"]
[null,"Sources","Euros","%",null,null,"Production Capacity (MW)",12,null,"Electricity Injected Into Grid (Kwh)",null,null,{"$f":"AFS!K8*AFS!K13/(AFS!K13-AFS!K12)","v":9920521.3811977394},{"$f":"AFS!L8*AFS!L13/(AFS!L13-AFS!L12)","v":18932762.857806243},{"$f":"AFS!M8*AFS!M13/(AFS!M13-AFS!M12)","v":19109147.285989072},{"$f":"AFS!N8*AFS!N13/(AFS!N13-AFS!N12)","v":19233024.038839981},{"$f":"AFS!O8*AFS!O13/(AFS!O13-AFS!O12)","v":19307534.661185175},{"$f":"AFS!P8*AFS!P13/(AFS!P13-AFS!P12)","v":19335338.343480699},{"$f":"AFS!Q8*AFS!Q13/(AFS!Q13-AFS!Q12)","v":19304995.305843472},{"$f":"AFS!R8*AFS!R13/(AFS!R13-AFS!R12)","v":19250457.023715924},{"$f":"AFS!S8*AFS!S13/(AFS!S13-AFS!S12)","v":19187081.494573168},{"$f":"AFS!T8*AFS!T13/(AFS!T13-AFS!T12)","v":19085524.540506355},{"$f":"AFS!U8*AFS!U13/(AFS!U13-AFS!U12)","v":18962069.857789669},{"$f":"AFS!V8*AFS!V13/(AFS!V13-AFS!V12)","v":18840108.889811691},{"$f":"AFS!W8*AFS!W13/(AFS!W13-AFS!W12)","v":18712384.88378321},{"$f":"AFS!X8*AFS!X13/(AFS!X13-AFS!X12)","v":18568620.266988777},{"$f":"AFS!Y8*AFS!Y13/(AFS!Y13-AFS!Y12)","v":18431238.130970858},{"$f":"AFS!Z8*AFS!Z13/(AFS!Z13-AFS!Z12)","v":18295286.587488927},{"$f":"AFS!AA8*AFS!AA13/(AFS!AA13-AFS!AA12)","v":18165719.815781474},{"$f":"AFS!AB8*AFS!AB13/(AFS!AB13-AFS!AB12)","v":18027644.657093231},{"$f":"AFS!AC8*AFS!AC13/(AFS!AC13-AFS!AC12)","v":17885378.88166149},{"$f":"AFS!AD8*AFS!AD13/(AFS!AD13-AFS!AD12)","v":17753129.147027269},{"$f":"AFS!AE8*AFS!AE13/(AFS!AE13-AFS!AE12)","v":17615918.196102872},{"$f":"AFS!AF8*AFS!AF13/(AFS!AF13-AFS!AF12)","v":17458055.932099011},{"$f":"AFS!AG8*AFS!AG13/(AFS!AG13-AFS!AG12)","v":17305786.185219523},{"$f":"AFS!AH8*AFS!AH13/(AFS!AH13-AFS!AH12)","v":17155370.143797137},{"$f":"AFS!AI8*AFS!AI13/(AFS!AI13-AFS!AI12)","v":17011498.144331537},{"$f":"AFS!AJ8*AFS!AJ13/(AFS!AJ13-AFS!AJ12)","v":8377000.6293140026},{"$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":4590000},{"$f":"C7/$C$10","v":0.25},null,null,"Annual Production (GWh)",{"$f":"'Production Forecast'!N17/1000000","v":19.304837347357747},null,"Average PPA Tariff",null,null,{"$f":"AFS!K9","v":0.13703999999999997},{"$f":"AFS!L9","v":0.13703999999999997},{"$f":"AFS!M9","v":0.13704},{"$f":"AFS!N9","v":0.13703999999999997},{"$f":"AFS!O9","v":0.13703999999999994},{"$f":"AFS!P9","v":0.13704},{"$f":"AFS!Q9","v":0.13704000000000002},{"$f":"AFS!R9","v":0.13703999999999997},{"$f":"AFS!S9","v":0.13703999999999997},{"$f":"AFS!T9","v":0.13704},{"$f":"AFS!U9","v":0.13704000000000002},{"$f":"AFS!V9","v":0.13703999999999997},{"$f":"AFS!W9","v":0.13703999999999997},{"$f":"AFS!X9","v":0.13703999999999994},{"$f":"AFS!Y9","v":0.13704000000000002},{"$f":"AFS!Z9","v":0.13704},{"$f":"AFS!AA9","v":0.13704},{"$f":"AFS!AB9","v":0.13703999999999997},{"$f":"AFS!AC9","v":0.13704},{"$f":"AFS!AD9","v":0.13704},{"$f":"AFS!AE9","v":0.13704000000000002},{"$f":"AFS!AF9","v":0.13704},{"$f":"AFS!AG9","v":0.13704000000000005},{"$f":"AFS!AH9","v":0.13704},{"$f":"AFS!AI9","v":0.13704000000000002},{"$f":"AFS!AJ9","v":0.13704},{"$f":"AFS!AK9","v":0},{"$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",{"$f":"Calculations!H95","v":9180000},{"$f":"C8/$C$10","v":0.5},null,null,"Percentage of Total Demand",{"$f":"'Demand Forecast'!F12","v":8.9564057936246957E-2},null,"Electricity Generation Revenues",{"$f":"AFS!I10","v":0},{"$f":"AFS!J10","v":0},{"$f":"AFS!K10","v":1206284.4727510295},{"$f":"AFS!L10","v":2287772.4272234393},{"$f":"AFS!M10","v":2313731.645805832},{"$f":"AFS!N10","v":2333959.9740774985},{"$f":"AFS!O10","v":2344724.7171263187},{"$f":"AFS!P10","v":2350383.4476217395},{"$f":"AFS!Q10","v":2346739.5824839496},{"$f":"AFS!R10","v":2339593.007417486},{"$f":"AFS!S10","v":2330338.0520821633},{"$f":"AFS!T10","v":2317232.293257189},{"$f":"AFS!U10","v":2300109.0232789088},{"$f":"AFS!V10","v":2283232.2585550086},{"$f":"AFS!W10","v":2264688.7346780612},{"$f":"AFS!X10","v":2245534.4115698659},{"$f":"AFS!Y10","v":2226485.9320872868},{"$f":"AFS!Z10","v":2207671.9381253845},{"$f":"AFS!AA10","v":2188960.1719227349},{"$f":"AFS!AB10","v":2170740.2483741296},{"$f":"AFS!AC10","v":2152619.0340658645},{"$f":"AFS!AD10","v":2134725.2679135962},{"$f":"AFS!AE10","v":2116926.7885227595},{"$f":"AFS!AF10","v":2099613.3065115176},{"$f":"AFS!AG10","v":2082391.7835562485},{"$f":"AFS!AH10","v":2065391.0530395389},{"$f":"AFS!AI10","v":2048479.0474206829},{"$f":"AFS!AJ10","v":1010980.8890659505},{"$f":"AFS!AK10","v":0},{"$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",{"$f":"Calculations!H96","v":4590000},{"$f":"C9/$C$10","v":0.25},null,null,"Number of Hectares",{"$f":"Inputs!E30","v":14.3},null,"Storage Revenues",null,null,{"$f":"AFS!K11","v":153223.77732830847},{"$f":"AFS!L11","v":306773.39481032785},{"$f":"AFS!M11","v":304985.89826611051},{"$f":"AFS!N11","v":301733.6402051319},{"$f":"AFS!O11","v":301179.83284249681},{"$f":"AFS!P11","v":299331.31896885531},{"$f":"AFS!Q11","v":298816.97422884015},{"$f":"AFS!R11","v":298489.62311254372},{"$f":"AFS!S11","v":299059.59593414335},{"$f":"AFS!T11","v":298247.98977380205},{"$f":"AFS!U11","v":298453.03003258759},{"$f":"AFS!V11","v":298616.26370478503},{"$f":"AFS!W11","v":299656.48979558924},{"$f":"AFS!X11","v":299109.30981827504},{"$f":"AFS!Y11","v":299330.94138095976},{"$f":"AFS!Z11","v":299514.13582409784},{"$f":"AFS!AA11","v":300470.07163195818},{"$f":"AFS!AB11","v":299768.17543392652},{"$f":"AFS!AC11","v":298393.28787702601},{"$f":"AFS!AD11","v":298163.55039502075},{"$f":"AFS!AE11","v":297158.64107117837},{"$f":"AFS!AF11","v":292838.67842333065},{"$f":"AFS!AG11","v":289193.15526623558},{"$f":"AFS!AH11","v":285580.87146642065},{"$f":"AFS!AI11","v":282776.65827851126},{"$f":"AFS!AJ11","v":137003.27717524051},{"$f":"AFS!AK11","v":0},{"$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",{"$f":"SUM(C7:C9)","v":18360000},{"$f":"C10/$C$10","v":1},null,null,"Number of Solar Panels",{"$f":"Inputs!E33","v":22176},null,"Total Revenues",{"$f":"K8","v":0},{"$f":"L8","v":0},{"$f":"AFS!K13","v":1359508.250079338},{"$f":"AFS!L13","v":2594545.8220337671},{"$f":"AFS!M13","v":2618717.5440719426},{"$f":"AFS!N13","v":2635693.6142826304},{"$f":"AFS!O13","v":2645904.5499688154},{"$f":"AFS!P13","v":2649714.7665905948},{"$f":"AFS!Q13","v":2645556.5567127899},{"$f":"AFS!R13","v":2638082.6305300295},{"$f":"AFS!S13","v":2629397.6480163066},{"$f":"AFS!T13","v":2615480.283030991},{"$f":"AFS!U13","v":2598562.0533114965},{"$f":"AFS!V13","v":2581848.5222597937},{"$f":"AFS!W13","v":2564345.2244736506},{"$f":"AFS!X13","v":2544643.7213881407},{"$f":"AFS!Y13","v":2525816.8734682468},{"$f":"AFS!Z13","v":2507186.0739494823},{"$f":"AFS!AA13","v":2489430.2435546932},{"$f":"AFS!AB13","v":2470508.4238080559},{"$f":"AFS!AC13","v":2451012.3219428905},{"$f":"AFS!AD13","v":2432888.818308617},{"$f":"AFS!AE13","v":2414085.4295939379},{"$f":"AFS!AF13","v":2392451.9849348483},{"$f":"AFS!AG13","v":2371584.9388224841},{"$f":"AFS!AH13","v":2350971.9245059597},{"$f":"AFS!AI13","v":2331255.7056991942},{"$f":"AFS!AJ13","v":1147984.1662411911},{"$f":"AFS!AK13","v":0},{"$f":"AFS!AL13","v":0},{"$f":"AFS!AM13","v":0},{"$f":"AFS!AN13","v":0},{"$f":"AFS!AO13","v":0},{"$f":"AFS!AP13","v":0},{"$f":"AFS!AQ13","v":0},{"$f":"AFS!AR13","v":0},{"$f":"AFS!AS13","v":0},{"$f":"AFS!AT13","v":0}]
[null,"Uses","Euros","%",null,null,"Storage Capacity (Kwh)",{"$f":"Inputs!E54","v":15045}]
[null,null,null,null,null,null,"Available Storage (MW)",{"$f":"'Production Forecast'!N28","v":7.5225},null,"Operating Expenses",{"$f":"AFS!I15","v":0},{"$f":"AFS!J15","v":0},{"$f":"AFS!K15","v":-332640.39154888655},{"$f":"AFS!L15","v":-664680.43470291456},{"$f":"AFS!M15","v":-684113.35658800567},{"$f":"AFS!N15","v":-687518.82901942707},{"$f":"AFS!O15","v":-692735.02621064393},{"$f":"AFS!P15","v":-696065.49522490683},{"$f":"AFS!Q15","v":-699726.59044450265},{"$f":"AFS!R15","v":-703488.88067927712},{"$f":"AFS!S15","v":-707596.73372340179},{"$f":"AFS!T15","v":-711330.50028984016},{"$f":"AFS!U15","v":-715412.36202512856},{"$f":"AFS!V15","v":-719611.02012733161},{"$f":"AFS!W15","v":-724166.49564163422},{"$f":"AFS!X15","v":-728363.32986801781},{"$f":"AFS!Y15","v":-732925.18869685859},{"$f":"AFS!Z15","v":-737615.31038510951},{"$f":"AFS!AA15","v":-742676.48282860278},{"$f":"AFS!AB15","v":-747392.63320774084},{"$f":"AFS!AC15","v":-752448.23552687815},{"$f":"AFS!AD15","v":-757602.34639920364},{"$f":"AFS!AE15","v":-763143.41546328471},{"$f":"AFS!AF15","v":-768355.89535403182},{"$f":"AFS!AG15","v":-773959.59348393255},{"$f":"AFS!AH15","v":-779718.08604505751},{"$f":"AFS!AI15","v":-785874.89666215284},{"$f":"AFS!AJ15","v":-1945820.1094744054},{"$f":"AFS!AK15","v":0},{"$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)",{"$f":"'Production Forecast'!N30","v":37.612499999999997},null,"EBITDA",{"$f":"AFS!I16","v":0},{"$f":"AFS!J16","v":0},{"$f":"AFS!K16","v":938958.99406419147},{"$f":"AFS!L16","v":1801896.2862139042},{"$f":"AFS!M16","v":1770346.5596864037},{"$f":"AFS!N16","v":1748857.737456653},{"$f":"AFS!O16","v":1724171.34417265},{"$f":"AFS!P16","v":1701685.9428265609},{"$f":"AFS!Q16","v":1678239.751965658},{"$f":"AFS!R16","v":1654681.1204329762},{"$f":"AFS!S16","v":1630643.1352325578},{"$f":"AFS!T16","v":1607375.5170164322},{"$f":"AFS!U16","v":1583489.4935746701},{"$f":"AFS!V16","v":1559729.0608999531},{"$f":"AFS!W16","v":1535501.1544260564},{"$f":"AFS!X16","v":1512247.3436772465},{"$f":"AFS!Y16","v":1488637.7572528007},{"$f":"AFS!Z16","v":1465134.5342135206},{"$f":"AFS!AA16","v":1441265.6585370176},{"$f":"AFS!AB16","v":1418427.7175719263},{"$f":"AFS!AC16","v":1393355.1749282207},{"$f":"AFS!AD16","v":1366289.6249836909},{"$f":"AFS!AE16","v":1338980.4418679895},{"$f":"AFS!AF16","v":1312833.5240775291},{"$f":"AFS!AG16","v":1286297.8251946603},{"$f":"AFS!AH16","v":1259819.1307605891},{"$f":"AFS!AI16","v":1232927.7403208255},{"$f":"AFS!AJ16","v":-951709.91417310096},{"$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"},{"$f":"Calculations!H47","v":1523124.9999999998},{"$f":"C14/C$39","v":8.2958877932262504E-2},{"$f":"C14/(Inputs!$E$10*1000000)","v":9.8119266646052347E-2},null,"Storage in minutes (Y25)",{"$f":"'Production Forecast'!N31","v":29.33775},null,"EBITDA Margin %",{"$f":"IFERROR(K13/K8, \"-     \")","v":"-     "},{"$f":"IFERROR(L13/L8, \"-     \")","v":"-     "},{"$f":"IFERROR(M13/M10, \"-     \")","v":0.69066075473201127},0.69449391524003434,0.67603570445922367,0.66352846475770977,0.65163777135988188,0.64221476374837561,0.6343616989428259,0.6272286930226012,0.62015843684303973,0.61456227655201423,0.6093714373904362,0.60411331162634652,0.59878878232599453,0.59428647357056852,0.58936883860813083,0.58437407156842791,0.57895402462814693,0.57414405225364651,0.56848150556163801,0.56159147705465517,0.55465329662886587,0.54873975835016831,0.54237898214740743,0.53587161872438405,0.52886851378280864,{"$f":"IFERROR(AL13/AL10, \"-     \")","v":-0.82902703901331254},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR13/AR10, \"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV13/AV10, \"-     \")","v":"-     "}]
[null,{"$f":"Calculations!C48","v":" Labor and Engineering"},{"$f":"Calculations!H48","v":2703847.3907059995},0.14726837628759656,{"$f":"C15/(Inputs!$E$10*1000000)","v":0.17418105743055551},null,null,null,null,"Net Income",{"$f":"AFS!I28","v":0},{"$f":"AFS!J28","v":0},{"$f":"AFS!K28","v":-179492.4829507859},{"$f":"AFS!L28","v":-406606.30178407498},{"$f":"AFS!M28","v":-409033.15872090386},{"$f":"AFS!N28","v":-401140.55654685525},{"$f":"AFS!O28","v":-393772.88950334908},{"$f":"AFS!P28","v":-366181.63566288515},{"$f":"AFS!Q28","v":-336817.84239498514},{"$f":"AFS!R28","v":-44264.866419389145},{"$f":"AFS!S28","v":250999.22238579544},{"$f":"AFS!T28","v":273823.0548398291},{"$f":"AFS!U28","v":285627.26625276881},{"$f":"AFS!V28","v":301260.91875452595},{"$f":"AFS!W28","v":335825.08303236985},{"$f":"AFS!X28","v":499128.05653264141},{"$f":"AFS!Y28","v":544913.66145181179},{"$f":"AFS!Z28","v":597013.82092583168},{"$f":"AFS!AA28","v":655708.56380847748},{"$f":"AFS!AB28","v":722911.32539594942},{"$f":"AFS!AC28","v":826107.95718275022},{"$f":"AFS!AD28","v":877307.23132467619},{"$f":"AFS!AE28","v":928291.58331542625},{"$f":"AFS!AF28","v":989590.65402657387},{"$f":"AFS!AG28","v":1061099.4969445202},{"$f":"AFS!AH28","v":856776.88602287578},{"$f":"AFS!AI28","v":709700.27891378349},{"$f":"AFS!AJ28","v":-949870.44910859165},{"$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"},{"$f":"Calculations!H50","v":2398235.4396000002},0.13062284519432243,{"$f":"C16/(Inputs!$E$10*1000000)","v":0.15449362500000002},null,"Financial Metrics",null,null,"Net Income Margin %",{"$f":"IFERROR(K15/K8, \"-     \")","v":"-     "},{"$f":"IFERROR(L15/L8, \"-     \")","v":"-     "},{"$f":"IFERROR(M15/M10, \"-     \")","v":-0.13202750548980566},-0.15671579138477176,-0.15619598213134617,-0.15219544273776892,-0.14882354297625366,-0.13819662413477563,-0.12731454995371363,-1.6779181177693316E-2,9.5458829734314438E-2,0.10469322082692395,0.1099174314074115,0.11668419589962765,0.13095938870761842,0.19614850296620687,0.21573759648837113,0.23812106613426451,0.26339704255869478,0.29261641791192511,0.33704765569187489,0.36060309239063137,0.38453137239288582,0.41363030909626491,0.44742209295331703,0.3644351840581514,0.30442832898115263,{"$f":"IFERROR(AL15/AL10, \"-     \")","v":-0.82742469542826791},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR15/AR10, \"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV15/AV10, \"-     \")","v":"-     "}]
[null,{"$f":"Calculations!C51","v":"Racks for PV Panels"},{"$f":"Calculations!H51","v":1652056.56},8.9981294048901789E-2,{"$f":"C17/(Inputs!$E$10*1000000)","v":0.10642500000000001}]
[null,{"$f":"Calculations!C54","v":"Inverters and Transformers"},{"$f":"Calculations!H54","v":2149785},0.11709068618505308,{"$f":"C18/(Inputs!$E$10*1000000)","v":0.13848852040816326},null,"Cost of Capital and LCOE",null,null,"Balance Sheet"]
[null,{"$f":"Calculations!C55","v":"Batteries"},{"$f":"Calculations!H55","v":2603650.0874999999},0.14181100683610151,{"$f":"C19/(Inputs!$E$10*1000000)","v":0.16772637648809524},null,"Weighted Average Cost of Capital (WACC) Pre-Tax Nominal",{"$f":"D7*Inputs!G167+D8*Inputs!F189+D9*Inputs!G189","v":8.7499999999999994E-2},null,"Total Assets",{"$f":"AFS!I45","v":7265000},{"$f":"AFS!J45","v":15184999.999999998},{"$f":"AFS!K45","v":18349942.865452044},{"$f":"AFS!L45","v":17495385.490977991},{"$f":"AFS!M45","v":16651892.483256839},{"$f":"AFS!N45","v":15785320.194839986},{"$f":"AFS!O45","v":14939785.566160116},{"$f":"AFS!P45","v":13991071.626786744},{"$f":"AFS!Q45","v":13079485.057598665},{"$f":"AFS!R45","v":12417609.127250001},{"$f":"AFS!S45","v":12009444.840215975},{"$f":"AFS!T45","v":11563352.623999795},{"$f":"AFS!U45","v":11078858.790625326},{"$f":"AFS!V45","v":10549759.223486086},{"$f":"AFS!W45","v":10004452.946378179},{"$f":"AFS!X45","v":9520579.5308026411},{"$f":"AFS!Y45","v":9018852.0623339936},{"$f":"AFS!Z45","v":8483105.5038238689},{"$f":"AFS!AA45","v":7925421.3199763224},{"$f":"AFS!AB45","v":7303776.7709189896},{"$f":"AFS!AC45","v":7506925.6420818483},{"$f":"AFS!AD45","v":7694836.640515767},{"$f":"AFS!AE45","v":7871995.8329008846},{"$f":"AFS!AF45","v":7943639.4312301539},{"$f":"AFS!AG45","v":8008348.1436167322},{"$f":"AFS!AH45","v":12428959.843942493},{"$f":"AFS!AI45","v":13170958.681254942},{"$f":"AFS!AJ45","v":12202116.583963547},{"$f":"AFS!AK45","v":0},{"$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":452751.75},2.4659681353709141E-2,{"$f":"C20/(Inputs!$E$10*1000000)","v":2.9166135204081633E-2},null,"Weighted Average Cost of Capital (WACC) Pre-Tax Real",{"$f":"H19-Inputs!E88","v":6.9999999999999993E-2},null,"Current Assets",{"$f":"AFS!I37","v":822038.47284409963},{"$f":"AFS!J37","v":227382.69772744176},{"$f":"AFS!K37","v":1037465.7005111937},{"$f":"AFS!L37","v":1424199.6936451874},{"$f":"AFS!M37","v":1744014.0319830249},{"$f":"AFS!N37","v":2042342.7881410725},{"$f":"AFS!O37","v":2284643.4293139139},{"$f":"AFS!P37","v":2567152.1587229799},{"$f":"AFS!Q37","v":2794873.1436981573},{"$f":"AFS!R37","v":2999039.0735495659},{"$f":"AFS!S37","v":3152845.3990667551},{"$f":"AFS!T37","v":3336038.4337383043},{"$f":"AFS!U37","v":3469024.0114163831},{"$f":"AFS!V37","v":3578253.1041060057},{"$f":"AFS!W37","v":3641949.491294113},{"$f":"AFS!X37","v":3725013.9060833547},{"$f":"AFS!Y37","v":3763164.1402684394},{"$f":"AFS!Z37","v":3777815.5089212265},{"$f":"AFS!AA37","v":3752327.648621887},{"$f":"AFS!AB37","v":3736556.0649037869},{"$f":"AFS!AC37","v":2011484.9772179825},{"$f":"AFS!AD37","v":2635979.7058482454},{"$f":"AFS!AE37","v":3141135.972647191},{"$f":"AFS!AF37","v":3600412.4771018946},{"$f":"AFS!AG37","v":4022936.1797581031},{"$f":"AFS!AH37","v":8799138.9595706873},{"$f":"AFS!AI37","v":9871358.7820797749},{"$f":"AFS!AJ37","v":8871211.4612764996},{"$f":"AFS!AK37","v":0},{"$f":"AFS!AL37","v":0},{"$f":"AFS!AM37","v":0},{"$f":"AFS!AN37","v":0},{"$f":"AFS!AO37","v":0},{"$f":"AFS!AP37","v":0},{"$f":"AFS!AQ37","v":0},{"$f":"AFS!AR37","v":0},{"$f":"AFS!AS37","v":0},{"$f":"AFS!AT37","v":0}]
[null,"Network Infrastructure, Servers and Software",{"$f":"Calculations!H59+Calculations!H60","v":111000},6.0457516293680033E-3,{"$f":"C21/(Inputs!$E$10*1000000)","v":7.1505875077303646E-3},null,"LCOE",{"$f":"Calculations!H557","v":137.04447227046177},null,"Unrestricted Cash",{"$f":"AFS!I33","v":117740.3058760995},{"$f":"AFS!J33","v":3486.0278258865583},{"$f":"AFS!K33","v":280655.94760436297},{"$f":"AFS!L33","v":771553.98984709883},{"$f":"AFS!M33","v":1093655.997742089},{"$f":"AFS!N33","v":1394513.90003746},{"$f":"AFS!O33","v":1538501.643105645},{"$f":"AFS!P33","v":1924324.7508714949},{"$f":"AFS!Q33","v":2154508.264570816},{"$f":"AFS!R33","v":2361111.594964907},{"$f":"AFS!S33","v":2420271.4854517891},{"$f":"AFS!T33","v":2702911.3941213288},{"$f":"AFS!U33","v":2838260.5149346963},{"$f":"AFS!V33","v":2949829.0320516648},{"$f":"AFS!W33","v":2922589.4961822266},{"$f":"AFS!X33","v":3101197.3081357428},{"$f":"AFS!Y33","v":3141616.0764460415},{"$f":"AFS!Z33","v":3158512.8294585804},{"$f":"AFS!AA33","v":3045654.0914808363},{"$f":"AFS!AB33","v":3172069.8510453654},{"$f":"AFS!AC33","v":1808902.5946243007},{"$f":"AFS!AD33","v":2435552.4455573382},{"$f":"AFS!AE33","v":2856714.703067462},{"$f":"AFS!AF33","v":3404128.6037173662},{"$f":"AFS!AG33","v":3828690.4441307629},{"$f":"AFS!AH33","v":8606911.0734786112},{"$f":"AFS!AI33","v":9598426.4688738808},{"$f":"AFS!AJ33","v":8458957.231985651},{"$f":"AFS!AK33","v":0},{"$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":300000},1.6339869268562169E-2,{"$f":"C22/(Inputs!$E$10*1000000)","v":1.9325912183055041E-2},null,null,null,null,"Accounts Receivable",{"$f":"AFS!I36","v":704298.16696800012},{"$f":"AFS!J36","v":223896.6699015552},{"$f":"AFS!K36","v":346689.05946365616},{"$f":"AFS!L36","v":242525.01035491406},{"$f":"AFS!M36","v":240237.34079776134},{"$f":"AFS!N36","v":237708.19466043767},{"$f":"AFS!O36","v":336021.09276509425},{"$f":"AFS!P36","v":232706.71440831036},{"$f":"AFS!Q36","v":230244.18568416697},{"$f":"AFS!R36","v":227806.78514148417},{"$f":"AFS!S36","v":322453.22017179138},{"$f":"AFS!T36","v":223006.34617380088},{"$f":"AFS!U36","v":220642.80303851241},{"$f":"AFS!V36","v":218303.37861116652},{"$f":"AFS!W36","v":309239.30166871188},{"$f":"AFS!X36","v":213695.90450443767},{"$f":"AFS!Y36","v":211427.37037922355},{"$f":"AFS!Z36","v":209181.98601947149},{"$f":"AFS!AA36","v":296552.86369787611},{"$f":"AFS!AB36","v":204759.72462398806},{"$f":"AFS!AC36","v":202582.38259368172},{"$f":"AFS!AD36","v":200427.2602909072},{"$f":"AFS!AE36","v":284421.26957972895},{"$f":"AFS!AF36","v":196283.8733845285},{"$f":"AFS!AG36","v":194245.7356273403},{"$f":"AFS!AH36","v":192227.88609207634},{"$f":"AFS!AI36","v":272932.31320589408},{"$f":"AFS!AJ36","v":412254.22929084871},{"$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"},{"$f":"Calculations!H61","v":55000.000000000007},2.9956426992363986E-3,{"$f":"C23/(Inputs!$E$10*1000000)","v":3.543083900226758E-3},null,"Other Key Metrics",null,null,"Non-Current Assets",{"$f":"AFS!I43","v":6442961.5271559004},{"$f":"AFS!J43","v":14957617.302272556},{"$f":"AFS!K43","v":17312477.164940849},{"$f":"AFS!L43","v":16071185.797332803},{"$f":"AFS!M43","v":14907878.451273814},{"$f":"AFS!N43","v":13742977.406698914},{"$f":"AFS!O43","v":12655142.136846203},{"$f":"AFS!P43","v":11423919.468063764},{"$f":"AFS!Q43","v":10284611.913900508},{"$f":"AFS!R43","v":9418570.0537004359},{"$f":"AFS!S43","v":8856599.4411492199},{"$f":"AFS!T43","v":8227314.1902614906},{"$f":"AFS!U43","v":7609834.7792089432},{"$f":"AFS!V43","v":6971506.1193800801},{"$f":"AFS!W43","v":6362503.4550840668},{"$f":"AFS!X43","v":5795565.6247192873},{"$f":"AFS!Y43","v":5255687.9220655533},{"$f":"AFS!Z43","v":4705289.9949026415},{"$f":"AFS!AA43","v":4173093.6713544354},{"$f":"AFS!AB43","v":3567220.7060152027},{"$f":"AFS!AC43","v":5495440.6648638658},{"$f":"AFS!AD43","v":5058856.9346675221},{"$f":"AFS!AE43","v":4730859.8602536935},{"$f":"AFS!AF43","v":4343226.9541282598},{"$f":"AFS!AG43","v":3985411.9638586286},{"$f":"AFS!AH43","v":3629820.884371805},{"$f":"AFS!AI43","v":3299599.8991751671},{"$f":"AFS!AJ43","v":3330905.1226870469},{"$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":13949451.227806},{"$f":"SUM(D14:D23)","v":0.75977403143511346},{"$f":"C24/(Inputs!$E$10*1000000)","v":0.89861956476796023},null,"Project Length (in years)",{"$f":"Inputs!E21","v":25}]
[null,null,null,null,null,null,"Employment (Construction Period)",{"$f":"MAX('Construction Labor'!J87:AY87)","v":27.81},null,"Total Liabilities",{"$f":"AFS!I61","v":2675000},{"$f":"AFS!J61","v":10594999.999999998},{"$f":"AFS!K61","v":13809033.882616598},{"$f":"AFS!L61","v":13491484.275712855},{"$f":"AFS!M61","v":13057024.426712612},{"$f":"AFS!N61","v":12591592.694842612},{"$f":"AFS!O61","v":12014676.505765211},{"$f":"AFS!P61","v":11557298.651955595},{"$f":"AFS!Q61","v":10982529.9251625},{"$f":"AFS!R61","v":10364918.861233223},{"$f":"AFS!S61","v":9637080.1948483996},{"$f":"AFS!T61","v":8985840.0807573907},{"$f":"AFS!U61","v":8215718.9811301548},{"$f":"AFS!V61","v":7385358.4952363847},{"$f":"AFS!W61","v":6445692.6529320497},{"$f":"AFS!X61","v":5521225.6629879307},{"$f":"AFS!Y61","v":4474584.5330674723},{"$f":"AFS!Z61","v":3341824.1536315195},{"$f":"AFS!AA61","v":2099870.2247535912},{"$f":"AFS!AB61","v":783875.53152222128},{"$f":"AFS!AC61","v":-193908.80104611741},{"$f":"AFS!AD61","v":-883305.03393687669},{"$f":"AFS!AE61","v":-1637539.2646830592},{"$f":"AFS!AF61","v":-2552384.4805644932},{"$f":"AFS!AG61","v":-3548775.2651224378},{"$f":"AFS!AH61","v":15059.549180447531},{"$f":"AFS!AI61","v":26166.585051987317},{"$f":"AFS!AJ61","v":28386.459396312304},{"$f":"AFS!AK61","v":0},{"$f":"AFS!AL61","v":0},{"$f":"AFS!AM61","v":0},{"$f":"AFS!AN61","v":0},{"$f":"AFS!AO61","v":0},{"$f":"AFS!AP61","v":0},{"$f":"AFS!AQ61","v":0},{"$f":"AFS!AR61","v":0},{"$f":"AFS!AS61","v":0},{"$f":"AFS!AT61","v":0}]
[null,"Finance and Operating Expenses During Construction",null,null,null,null,"Employment (Operating Period)",3,null,"Current Liabilities",{"$f":"AFS!I54","v":380000},{"$f":"AFS!J54","v":35599.744701779389},{"$f":"AFS!K54","v":494086.60567994259},{"$f":"AFS!L54","v":606197.37906017166},{"$f":"AFS!M54","v":631967.69042837014},{"$f":"AFS!N54","v":659863.52849882306},{"$f":"AFS!O54","v":612144.39925474685},{"$f":"AFS!P54","v":722876.335277437},{"$f":"AFS!Q54","v":758474.38233355677},{"$f":"AFS!R54","v":797165.72872688854},{"$f":"AFS!S54","v":775615.50827114447},{"$f":"AFS!T54","v":885113.82092645974},{"$f":"AFS!U54","v":935105.41912826954},{"$f":"AFS!V54","v":989668.95307616971},{"$f":"AFS!W54","v":1005746.9908182217},{"$f":"AFS!X54","v":1114489.5855683158},{"$f":"AFS!Y54","v":1185880.6864973749},{"$f":"AFS!Z54","v":1264125.9751120377},{"$f":"AFS!AA54","v":1335188.6203812757},{"$f":"AFS!AB54","v":783875.53152222128},{"$f":"AFS!AC54","v":-193908.80104611741},{"$f":"AFS!AD54","v":-883305.03393687669},{"$f":"AFS!AE54","v":-1637539.2646830592},{"$f":"AFS!AF54","v":-2552384.4805644932},{"$f":"AFS!AG54","v":-3548775.2651224378},{"$f":"AFS!AH54","v":15059.549180447531},{"$f":"AFS!AI54","v":26166.585051987317},{"$f":"AFS!AJ54","v":28386.459396312304},{"$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"},{"$f":"Calculations!H69","v":2328480},{"$f":"C27/C$39","v":0.12682352931487215},{"$f":"C27/(Inputs!$E$10*1000000)","v":0.15},null,null,null,null,"Non-Current Liabilities",{"$f":"AFS!I59","v":2295000},{"$f":"AFS!J59","v":10559400.25529822},{"$f":"AFS!K59","v":13314947.276936656},{"$f":"AFS!L59","v":12885286.896652684},{"$f":"AFS!M59","v":12425056.736284241},{"$f":"AFS!N59","v":11931729.16634379},{"$f":"AFS!O59","v":11402532.106510464},{"$f":"AFS!P59","v":10834422.316678159},{"$f":"AFS!Q59","v":10224055.542828944},{"$f":"AFS!R59","v":9567753.1325063352},{"$f":"AFS!S59","v":8861464.6865772549},{"$f":"AFS!T59","v":8100726.2598309303},{"$f":"AFS!U59","v":7280613.5620018849},{"$f":"AFS!V59","v":6395689.5421602149},{"$f":"AFS!W59","v":5439945.6621138277},{"$f":"AFS!X59","v":4406736.0774196144},{"$f":"AFS!Y59","v":3288703.8465700978},{"$f":"AFS!Z59","v":2077698.1785194816},{"$f":"AFS!AA59","v":764681.60437231581},{"$f":"AFS!AB59","v":0},{"$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"},{"$f":"Calculations!H72","v":1162903.4027777775},6.3338965244516612E-2,{"$f":"C28/(Inputs!$E$10*1000000)","v":7.4913896798197377E-2},null,"Key Dates"]
[null,{"$f":"Calculations!C71","v":"Operating Expenses During Construction"},{"$f":"Capex!F110","v":217000.00000000006},1.1819172104259973E-2,{"$f":"C29/(Inputs!$E$10*1000000)","v":1.3979076479076483E-2},null,{"$f":"Inputs!$C$180","v":"Loan Execution Date"},{"$f":"Inputs!$E$180","v":"2026-07-01"},null,"Equity",{"$f":"AFS!I67","v":4590000},{"$f":"AFS!J67","v":4590000},{"$f":"AFS!K67","v":4540908.9828354456},{"$f":"AFS!L67","v":4003901.2152651362},{"$f":"AFS!M67","v":3594868.0565442275},{"$f":"AFS!N67","v":3193727.4999973737},{"$f":"AFS!O67","v":2925109.0603949055},{"$f":"AFS!P67","v":2433772.974831149},{"$f":"AFS!Q67","v":2096955.1324361656},{"$f":"AFS!R67","v":2052690.2660167776},{"$f":"AFS!S67","v":2372364.6453675758},{"$f":"AFS!T67","v":2577512.5432424042},{"$f":"AFS!U67","v":2863139.8094951715},{"$f":"AFS!V67","v":3164400.7282497017},{"$f":"AFS!W67","v":3558760.2934461292},{"$f":"AFS!X67","v":3999353.8678147104},{"$f":"AFS!Y67","v":4544267.5292665213},{"$f":"AFS!Z67","v":5141281.3501923494},{"$f":"AFS!AA67","v":5825551.0952227311},{"$f":"AFS!AB67","v":6519901.2393967686},{"$f":"AFS!AC67","v":7700834.4431279656},{"$f":"AFS!AD67","v":8578141.6744526438},{"$f":"AFS!AE67","v":9509535.097583944},{"$f":"AFS!AF67","v":10496023.911794648},{"$f":"AFS!AG67","v":11557123.40873917},{"$f":"AFS!AH67","v":12413900.294762045},{"$f":"AFS!AI67","v":13144792.096202955},{"$f":"AFS!AJ67","v":12173730.124567235},{"$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"},{"$f":"Calculations!H66","v":137700},7.4999999942700363E-3,{"$f":"C30/(Inputs!$E$10*1000000)","v":8.8705936920222637E-3},null,{"$f":"Inputs!$C$182","v":"First Disbursement Date"},{"$f":"Inputs!$E$182","v":"2026-07-01"}]
[null,{"$f":"Calculations!C67","v":"Legal Fees"},{"$f":"Calculations!H67","v":25000},1.3616557723801809E-3,{"$f":"C31/(Inputs!$E$10*1000000)","v":1.6104926819212534E-3},null,{"$f":"Inputs!$C$17","v":"Construction Start Date"},{"$f":"Inputs!$E$17","v":"2026-07-01"},null,"Cash Flow Statement"]
[null,"Total Finance and Operating Expenses During Construction",{"$f":"SUM(C27:C31)","v":3871083.4027777775},0.21084332243029894,{"$f":"SUM(E27:E31)","v":0.24937405965121737},null,{"$f":"Inputs!$C$22","v":"Commercial Operation Date"},{"$f":"Inputs!$E$22","v":"2028-07-01"},null,"Cash Flow from Operations",{"$f":"AFS!I83","v":-704298.16696800012},{"$f":"AFS!J83","v":480401.49706644495},{"$f":"AFS!K83","v":923349.96218015626},{"$f":"AFS!L83","v":1802905.8907791665},{"$f":"AFS!M83","v":1772763.831241963},{"$f":"AFS!N83","v":1751519.7256423438},{"$f":"AFS!O83","v":1726821.071720361},{"$f":"AFS!P83","v":1704313.4258076192},{"$f":"AFS!Q83","v":1680845.3370462935},{"$f":"AFS!R83","v":1657265.1537410642},{"$f":"AFS!S83","v":1633205.9624379626},{"$f":"AFS!T83","v":1609917.4834124055},{"$f":"AFS!U83","v":1586010.9441603408},{"$f":"AFS!V83","v":1562230.3404639412},{"$f":"AFS!W83","v":1537982.607631248},{"$f":"AFS!X83","v":1514709.3151467771},{"$f":"AFS!Y83","v":1491080.5916572725},{"$f":"AFS!Z83","v":1467558.5763595118},{"$f":"AFS!AA83","v":1443671.2534569062},{"$f":"AFS!AB83","v":1420815.2106150845},{"$f":"AFS!AC83","v":1395724.9118536115},{"$f":"AFS!AD83","v":1257070.2873936605},{"$f":"AFS!AE83","v":1133816.018610104},{"$f":"AFS!AF83","v":1095601.0124711716},{"$f":"AFS!AG83","v":1054982.2768740207},{"$f":"AFS!AH83","v":1054606.8415301046},{"$f":"AFS!AI83","v":1069227.890481519},{"$f":"AFS!AJ83","v":-1217181.731974476},{"$f":"AFS!AK83","v":0},{"$f":"AFS!AL83","v":0},{"$f":"AFS!AM83","v":0},{"$f":"AFS!AN83","v":0},{"$f":"AFS!AO83","v":0},{"$f":"AFS!AP83","v":0},{"$f":"AFS!AQ83","v":0},{"$f":"AFS!AR83","v":0},{"$f":"AFS!AS83","v":0},{"$f":"AFS!AT83","v":0}]
[null,null,null,null,null,null,{"$f":"Inputs!$C$23","v":"Commercial Operation End Date"},{"$f":"Inputs!$E$23","v":"2053-06-30"},null,"Cash Flow from Investing",{"$f":"AFS!I87","v":-6442961.5271559004},{"$f":"AFS!J87","v":-8514655.7751166578},{"$f":"AFS!K87","v":-2862917.3283112203},{"$f":"AFS!L87","v":0},{"$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":-2483296.9783624955},{"$f":"AFS!AD87","v":0},{"$f":"AFS!AE87","v":0},{"$f":"AFS!AF87","v":0},{"$f":"AFS!AG87","v":0},{"$f":"AFS!AH87","v":0},{"$f":"AFS!AI87","v":0},{"$f":"AFS!AJ87","v":0},{"$f":"AFS!AK87","v":0},{"$f":"AFS!AL87","v":0},{"$f":"AFS!AM87","v":0},{"$f":"AFS!AN87","v":0},{"$f":"AFS!AO87","v":0},{"$f":"AFS!AP87","v":0},{"$f":"AFS!AQ87","v":0},{"$f":"AFS!AR87","v":0},{"$f":"AFS!AS87","v":0},{"$f":"AFS!AT87","v":0}]
[null,"Non-Amortizable Project Expenses",null,null,null,null,null,null,null,"Cash Flow from Financing",{"$f":"AFS!I104","v":7265000},{"$f":"AFS!J104","v":7920000},{"$f":"AFS!K104","v":2355391.2607200821},{"$f":"AFS!L104","v":-1450661.8233469729},{"$f":"AFS!M104","v":-1450661.8233469734},{"$f":"AFS!N104","v":-1450661.8233469732},{"$f":"AFS!O104","v":-1450661.8233469732},{"$f":"AFS!P104","v":-1450661.8233469732},{"$f":"AFS!Q104","v":-1450661.8233469732},{"$f":"AFS!R104","v":-1450661.8233469732},{"$f":"AFS!S104","v":-1450661.8233469732},{"$f":"AFS!T104","v":-1450661.8233469732},{"$f":"AFS!U104","v":-1450661.8233469734},{"$f":"AFS!V104","v":-1450661.8233469729},{"$f":"AFS!W104","v":-1450661.8233469734},{"$f":"AFS!X104","v":-1450661.8233469732},{"$f":"AFS!Y104","v":-1450661.8233469729},{"$f":"AFS!Z104","v":-1450661.8233469729},{"$f":"AFS!AA104","v":-1450661.8233469734},{"$f":"AFS!AB104","v":-1400267.619138232},{"$f":"AFS!AC104","v":-275595.18991218047},{"$f":"AFS!AD104","v":-630420.43646062398},{"$f":"AFS!AE104","v":-630420.43646062387},{"$f":"AFS!AF104","v":-630420.43646062375},{"$f":"AFS!AG104","v":-630420.43646062375},{"$f":"AFS!AH104","v":3723613.7878177455},{"$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"},{"$f":"Calculations!H79","v":129344.69},{"$f":"C35/C$39","v":7.0449177506090024E-3},{"$f":"C35/(Inputs!$E$10*1000000)","v":8.3323470676149244E-3},null,null,null,null,"Net Movements in Cash",{"$f":"AFS!I106","v":117740.3058760995},{"$f":"AFS!J106","v":-114254.27805021312},{"$f":"AFS!K106","v":415823.89458901808},{"$f":"AFS!L106","v":352244.06743219355},{"$f":"AFS!M106","v":322102.00789498957},{"$f":"AFS!N106","v":300857.90229537059},{"$f":"AFS!O106","v":276159.24837338785},{"$f":"AFS!P106","v":253651.60246064607},{"$f":"AFS!Q106","v":230183.51369932038},{"$f":"AFS!R106","v":206603.33039409108},{"$f":"AFS!S106","v":182544.13909098948},{"$f":"AFS!T106","v":159255.66006543231},{"$f":"AFS!U106","v":135349.12081336742},{"$f":"AFS!V106","v":111568.51711696829},{"$f":"AFS!W106","v":87320.784284274559},{"$f":"AFS!X106","v":64047.491799803916},{"$f":"AFS!Y106","v":40418.768310299609},{"$f":"AFS!Z106","v":16896.753012538888},{"$f":"AFS!AA106","v":-6990.5698900672141},{"$f":"AFS!AB106","v":20547.59147685254},{"$f":"AFS!AC106","v":-1363167.2564210645},{"$f":"AFS!AD106","v":626649.85093303653},{"$f":"AFS!AE106","v":503395.58214948012},{"$f":"AFS!AF106","v":465180.57601054781},{"$f":"AFS!AG106","v":424561.84041339695},{"$f":"AFS!AH106","v":4778220.6293478496},{"$f":"AFS!AI106","v":1069227.890481519},{"$f":"AFS!AJ106","v":-1217181.731974476},{"$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"},{"$f":"Calculations!H80","v":410120.69344317465},{"$f":"C36/C$39","v":2.2337728383978454E-2},{"$f":"C36/(Inputs!$E$10*1000000)","v":2.6419855019788101E-2}]
[null,"Total Non-Amortizable Project Expenses",{"$f":"SUM(C35:C36)","v":539465.38344317465},{"$f":"C37/C$39","v":2.9382646134587458E-2},{"$f":"SUM(E35:E36)","v":3.4752202087403025E-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,{"$f":"AFS!L116","v":1802905.8907791667},{"$f":"AFS!M116","v":1772763.8312419634},{"$f":"AFS!N116","v":1751519.7256423442},{"$f":"AFS!O116","v":1726821.0717203617},{"$f":"AFS!P116","v":1704313.4258076197},{"$f":"AFS!Q116","v":1680845.3370462938},{"$f":"AFS!R116","v":1657265.1537410642},{"$f":"AFS!S116","v":1633205.9624379619},{"$f":"AFS!T116","v":1609917.4834124055},{"$f":"AFS!U116","v":1586010.9441603408},{"$f":"AFS!V116","v":1562230.3404639415},{"$f":"AFS!W116","v":1537982.6076312484},{"$f":"AFS!X116","v":1514709.3151467768},{"$f":"AFS!Y116","v":1491080.5916572725},{"$f":"AFS!Z116","v":1467558.5763595118},{"$f":"AFS!AA116","v":1443671.2534569062},{"$f":"AFS!AB116","v":1420815.210615084},{"$f":"AFS!AC116","v":1395724.9118536115},{"$f":"AFS!AD116","v":1257070.287393661},{"$f":"AFS!AE116","v":1133816.018610104},{"$f":"AFS!AF116","v":1095601.0124711718},{"$f":"AFS!AG116","v":1054982.2768740207},{"$f":"AFS!AH116","v":1054606.8415301046},{"$f":"AFS!AI116","v":1069227.890481519},{"$f":"AFS!AJ116","v":-1217181.7319744758},{"$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":18360000.014026951},{"$f":"D24+D32+D37","v":0.99999999999999978},{"$f":"C39/(Inputs!$E$10*1000000)","v":1.1827458265065804},null,null,null,null,"Total Debt Service",{"$f":"SUM(K40:K41)","v":-760000},0,0,820241.3868863493,820241.38688634941,820241.38688634918,820241.38688634941,820241.38688634941,820241.3868863493,820241.3868863493,820241.38688634941,820241.38688634918,820241.3868863493,820241.38688634918,820241.3868863493,820241.3868863493,820241.3868863493,820241.38688634918,820241.3868863493,820241.3868863493,4901.2426859898933,{"$f":"SUM(AF40:AF41)","v":0},0,0,0,0,0,{"$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",{"$f":"AFS!I118*-1","v":-380000},{"$f":"AFS!J117*-1","v":0},0,{"$f":"AFS!L117*-1","v":498663.8730843279},{"$f":"AFS!M117*-1","v":480524.37358265597},{"$f":"AFS!N117*-1","v":461361.66372563015},{"$f":"AFS!O117*-1","v":441118.02640638081},{"$f":"AFS!P117*-1","v":419732.48881953175},{"$f":"AFS!Q117*-1","v":397140.63881421403},{"$f":"AFS!R117*-1","v":373274.43088794546},{"$f":"AFS!S117*-1","v":348061.98123703984},{"$f":"AFS!T117*-1","v":321427.35124624847},{"$f":"AFS!U117*-1","v":293290.31876551628},{"$f":"AFS!V117*-1","v":263566.13648494758},{"$f":"AFS!W117*-1","v":232165.27668022239},{"$f":"AFS!X117*-1","v":198993.16155964648},{"$f":"AFS!Y117*-1","v":163949.87840065625},{"$f":"AFS!Z117*-1","v":126929.87861778287},{"$f":"AFS!AA117*-1","v":87821.659855684658},{"$f":"AFS!AB117*-1","v":46507.430149727021},{"$f":"AFS!AC117*-1","v":4901.2426859898933},{"$f":"AFS!AD117*-1","v":0},{"$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":-380000},{"$f":"AFS!J119*-1","v":0},0,{"$f":"AFS!L119*-1","v":321577.51380202139},{"$f":"AFS!M119*-1","v":339717.01330369338},{"$f":"AFS!N119*-1","v":358879.72316071909},{"$f":"AFS!O119*-1","v":379123.36047996854},{"$f":"AFS!P119*-1","v":400508.89806681761},{"$f":"AFS!Q119*-1","v":423100.74807213526},{"$f":"AFS!R119*-1","v":446966.95599840384},{"$f":"AFS!S119*-1","v":472179.40564930951},{"$f":"AFS!T119*-1","v":498814.03564010077},{"$f":"AFS!U119*-1","v":526951.06812083302},{"$f":"AFS!V119*-1","v":556675.25040140166},{"$f":"AFS!W119*-1","v":588076.11020612693},{"$f":"AFS!X119*-1","v":621248.22532670281},{"$f":"AFS!Y119*-1","v":656291.50848569302},{"$f":"AFS!Z119*-1","v":693311.50826856634},{"$f":"AFS!AA119*-1","v":732419.72703066468},{"$f":"AFS!AB119*-1","v":773733.95673662226},{"$f":"AFS!AC119*-1","v":0},{"$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",{"$f":"IFERROR(K38/K39,\"-     \")","v":0},"-     ","-     ",2.1980186803582651,2.1612708887702019,2.1353710671576134,2.1052596215309309,2.0778193505660854,2.049208152525456,2.0204602940508427,1.9911284513911693,1.9627362251540132,1.9335904887473019,1.9045982870898475,1.8750365834007199,1.8466628718853604,1.817855835484528,1.7891788927286274,1.7600565839979223,1.7321915637645688,284.76959850269481,{"$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":2.3493992927736169},2.7596569546156231,3.0950987589621195,3.7321969001028932,3.551301977173893,3.6848616232750322,3.762127454148303,4.0649592039417604,3.7690502112445055,3.7097678405610148,3.6156061003871929,3.6211388396312461,3.3423496767660188,3.1733075537163407,2.9884802490403728,2.8103352525206322,4.7667721655346291,-10.373355754696199,{"$f":"IFERROR(AF20/AF26, \"-     \")","v":-2.9842235746124137},-1.9182049801139569,-1.4106074161309805,-1.1336125505877324,584.28966592140705,377.25055686355444,{"$f":"IFERROR(AL20/AL26, \"-     \")","v":312.5156025069108},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR20/AR26, \"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV20/AV26, \"-     \")","v":"-     "}]
[null,null,null,null,null,null,null,null,null,"EBITDA/Interest",null,null,{"$f":"IFERROR(M13/M40, \"-     \")","v":"-     "},3.6134486243586159,3.6841972166514521,3.7906438158171101,3.9086395045308211,4.0542154542585767,4.2258071522888239,4.4328809677555991,4.6849217183592504,5.0007428141515158,5.3990513571662069,5.917790053385823,6.6138277712433737,7.5994940319794022,9.0798344699891036,11.542865637060927,16.411277820362503,30.498948512214277,284.28610134142087,"-     ","-     ","-     ","-     ","-     ","-     ",{"$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$6&\" - Calculations\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (Terceira) - Calculations"}]
[]
[null,null,"Period Start",null,null,null,null,null,{"$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,{"$f":"Inputs!C78","v":"PPA Annual Escalation"},null,null,null,null,{"$f":"Inputs!$E$78","v":0},1,1,1,1,1,null,{"$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$33/12)","v":0.81389888149910883},0.81322063243119291,0.81254294857083353,0.81186582944702446,0.81118927458915191,0.81051328352699425,0.80983785579072176,0.80916299091089616,0.80848868841847044,0.80781494784478836,0.80714176872158439,0.80646915058098301,0.80579709295549884,0.80512559537803596,0.80445465738188759,0.80378427850073597,0.80311445826865202,0.8024451962200948,0.8017764918899114,0.80110834481333648,0.80044075452599206,0.79977372056388707,0.79910724246341713,0.79844131976136423,0.79777595199489637,0.79711113870156725,0.79644687941931591,0.79578317368646645,0.79512002104172774,0.79445742102419292,0.79379537317333937,0.79313387702902827,0.79247293213150405,0.7918125380213944,0.79115269423970991,0.79049340032784343,0.78983465582757018,0.78917646028104715,0.78851881323081296,0.78786171421978723,0.78720516279127073,0.78654915848894469]
[null,null,"Battery Capacity Factor",null,null,"First Year","Annual Increase",{"$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$34/12)","v":0.80646915058098301},0.80579709295549884,0.80512559537803596,0.80445465738188759,0.80378427850073597,0.80311445826865202,0.8024451962200948,0.8017764918899114,0.80110834481333648,0.80044075452599206,0.79977372056388707,0.79910724246341713,0.79844131976136423,0.79777595199489637,0.79711113870156725,0.79644687941931591,0.79578317368646645,0.79512002104172774,0.79445742102419292,0.79379537317333937,0.79313387702902827,0.79247293213150405,0.7918125380213944,0.79115269423970991,0.79049340032784343,0.78983465582757018,0.78917646028104715,0.78851881323081296,0.78786171421978723,0.78720516279127073,0.78654915848894469,0.7858937008568706,0.78523878943948988,0.78458442378162363,0.78393060342847232,0.78327732792561522,0.78262459681901053,0.7819724096549947,0.78132076598028222,0.78066966534196525,0.78001910728751356,0.77936909136477395]
[null,null,"Battery Utilization Factor",null,null,{"$f":"Inputs!E59","v":0.80900000000000005},{"$f":"Inputs!E60","v":0.01},null,1,0,0,0,0,null,{"$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!$E59","v":0.80900000000000005},{"$f":"Inputs!$E59","v":0.80900000000000005},{"$f":"Inputs!$E59","v":0.80900000000000005},{"$f":"Inputs!$E59","v":0.80900000000000005},{"$f":"Inputs!$E59","v":0.80900000000000005},{"$f":"Inputs!$E59","v":0.80900000000000005},{"$f":"Inputs!$E59","v":0.80900000000000005},{"$f":"Inputs!$E59","v":0.80900000000000005},{"$f":"Inputs!$E59","v":0.80900000000000005},{"$f":"Inputs!$E59","v":0.80900000000000005},{"$f":"Inputs!$E59","v":0.80900000000000005},{"$f":"Inputs!$E59","v":0.80900000000000005},{"$f":"IF(AG35+$G35>1,1,AG35+$G35)","v":0.81900000000000006},{"$f":"IF(AH35+$G35>1,1,AH35+$G35)","v":0.81900000000000006},0.81900000000000006,0.81900000000000006,0.81900000000000006,0.81900000000000006,0.81900000000000006,0.81900000000000006,0.81900000000000006,0.81900000000000006,0.81900000000000006,0.81900000000000006,0.82900000000000007,0.82900000000000007,0.82900000000000007,0.82900000000000007,0.82900000000000007,0.82900000000000007,0.82900000000000007,0.82900000000000007,0.82900000000000007,0.82900000000000007,0.82900000000000007,0.82900000000000007,0.83900000000000008,0.83900000000000008,0.83900000000000008,0.83900000000000008,0.83900000000000008,0.83900000000000008,0.83900000000000008,0.83900000000000008,0.83900000000000008,0.83900000000000008,0.83900000000000008,0.83900000000000008,0.84900000000000009,0.84900000000000009,0.84900000000000009,0.84900000000000009,0.84900000000000009,0.84900000000000009,0.84900000000000009,0.84900000000000009,0.84900000000000009,0.84900000000000009,0.84900000000000009,0.84900000000000009,0.8590000000000001,0.8590000000000001,0.8590000000000001,0.8590000000000001,0.8590000000000001,0.8590000000000001,0.8590000000000001,0.8590000000000001,0.8590000000000001,0.8590000000000001,0.8590000000000001,0.8590000000000001,0.86900000000000011,0.86900000000000011,0.86900000000000011,0.86900000000000011,0.86900000000000011,{"$f":"IF(CT35+$G35>1,1,CT35+$G35)","v":0.86900000000000011},0.86900000000000011,0.86900000000000011,0.86900000000000011,0.86900000000000011,0.86900000000000011,0.86900000000000011,0.87900000000000011,0.87900000000000011,0.87900000000000011,0.87900000000000011,0.87900000000000011,0.87900000000000011,0.87900000000000011,0.87900000000000011,0.87900000000000011,0.87900000000000011,0.87900000000000011,0.87900000000000011,0.88900000000000012,0.88900000000000012,0.88900000000000012,0.88900000000000012,0.88900000000000012,0.88900000000000012,0.88900000000000012,0.88900000000000012,0.88900000000000012,0.88900000000000012,0.88900000000000012,0.88900000000000012,0.89900000000000013,0.89900000000000013,0.89900000000000013,0.89900000000000013,0.89900000000000013,0.89900000000000013,0.89900000000000013,0.89900000000000013,0.89900000000000013,0.89900000000000013,0.89900000000000013,0.89900000000000013,0.90900000000000014,0.90900000000000014,0.90900000000000014,0.90900000000000014,0.90900000000000014,0.90900000000000014,0.90900000000000014,0.90900000000000014,0.90900000000000014,0.90900000000000014,0.90900000000000014,0.90900000000000014,0.91900000000000015,0.91900000000000015,0.91900000000000015,0.91900000000000015,0.91900000000000015,0.91900000000000015,0.91900000000000015,0.91900000000000015,0.91900000000000015,{"$f":"IF(FF35+$G35>1,1,FF35+$G35)","v":0.91900000000000015},0.91900000000000015,0.91900000000000015,0.92900000000000016,0.92900000000000016,0.92900000000000016,0.92900000000000016,0.92900000000000016,0.92900000000000016,0.92900000000000016,0.92900000000000016,0.92900000000000016,0.92900000000000016,0.92900000000000016,0.92900000000000016,0.93900000000000017,0.93900000000000017,0.93900000000000017,0.93900000000000017,0.93900000000000017,0.93900000000000017,0.93900000000000017,0.93900000000000017,0.93900000000000017,0.93900000000000017,0.93900000000000017,0.93900000000000017,0.94900000000000018,0.94900000000000018,0.94900000000000018,0.94900000000000018,0.94900000000000018,0.94900000000000018,0.94900000000000018,0.94900000000000018,0.94900000000000018,0.94900000000000018,0.94900000000000018,0.94900000000000018,0.95900000000000019,0.95900000000000019,0.95900000000000019,0.95900000000000019,0.95900000000000019,0.95900000000000019,0.95900000000000019,0.95900000000000019,0.95900000000000019,0.95900000000000019,0.95900000000000019,0.95900000000000019,0.96900000000000019,0.96900000000000019,0.96900000000000019,0.96900000000000019,0.96900000000000019,0.96900000000000019,0.96900000000000019,0.96900000000000019,0.96900000000000019,0.96900000000000019,0.96900000000000019,0.96900000000000019,0.9790000000000002,{"$f":"IF(HR35+$G35>1,1,HR35+$G35)","v":0.9790000000000002},0.9790000000000002,0.9790000000000002,0.9790000000000002,0.9790000000000002,0.9790000000000002,0.9790000000000002,0.9790000000000002,0.9790000000000002,0.9790000000000002,0.9790000000000002,0.98900000000000021,0.98900000000000021,0.98900000000000021,0.98900000000000021,0.98900000000000021,0.98900000000000021,0.98900000000000021,0.98900000000000021,0.98900000000000021,0.98900000000000021,0.98900000000000021,0.98900000000000021,0.99900000000000022,0.99900000000000022,0.99900000000000022,0.99900000000000022,0.99900000000000022,0.99900000000000022,0.99900000000000022,0.99900000000000022,0.99900000000000022,0.99900000000000022,0.99900000000000022,0.99900000000000022,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(KD35+$G35>1,1,KD35+$G35)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Battery Usable Capacity  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AG34","v":9779.2499999999982},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AH34","v":9771.1006249999973},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AI34","v":9762.9580411458301},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AJ34","v":9754.8222427782093},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AK34","v":9746.6932242425592},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AL34","v":9738.5709798890239},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AM34","v":9730.4555040724499},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AN34","v":9722.3467911523894},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AO34","v":9714.2448354930948},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AP34","v":9706.1496314635187},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AQ34","v":9698.0611734372978},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AR34","v":9689.9794557927671},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AS34","v":9681.90447291294},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AT34","v":9673.8362191855122},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AU34","v":9665.7746890028575},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AV34","v":9657.7198767620212},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AW34","v":9649.6717768647195},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AX34","v":9641.6303837173309},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AY34","v":9633.5956917308995},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AZ34","v":9625.5676953211241},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BA34","v":9617.5463889083567},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BB34","v":9609.5317669176002},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BC34","v":9601.5238237785015},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BD34","v":9593.5225539253533},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BE34","v":9585.5279517970812},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BF34","v":9577.5400118372509},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BG34","v":9569.5587284940539},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BH34","v":9561.5840962203074},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BI34","v":9553.616109473458},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BJ34","v":9545.6547627155633},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BK34","v":9537.7000504132993},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BL34","v":9529.7519670379552},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BM34","v":9521.8105070654219},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BN34","v":9513.8756649762017},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BO34","v":9505.947435255388},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BP34","v":9498.0258123926742},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BQ34","v":9490.1107908823469},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BR34","v":9482.2023652232783},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BS34","v":9474.3005299189244},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BT34","v":9466.4052794773252},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BU34","v":9458.5166084110951},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BV34","v":9450.6345112374183},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BW34","v":9442.7589824780553},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BX34","v":9434.890016659323},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BY34","v":9427.0276083121062},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BZ34","v":9419.1717519718459},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CA34","v":9411.3224421785344},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CB34","v":9403.4796734767187},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CC34","v":9395.6434404154879},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CD34","v":9387.8137375484748},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CE34","v":9379.9905594338506},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CF34","v":9372.1739006343232},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CG34","v":9364.3637557171278},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CH34","v":9356.5601192540307},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CI34","v":9348.7629858213186},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CJ34","v":9340.9723499998017},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CK34","v":9333.1882063748017},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CL34","v":9325.4105495361546},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CM34","v":9317.6393740782078},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CN34","v":9309.8746745998087},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CO34","v":9302.1164457043087},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CP34","v":9294.3646819995556},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CQ34","v":9286.6193780978883},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CR34","v":9278.8805286161405},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CS34","v":9271.148128175626},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CT34","v":9263.422171402146},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CU34","v":9255.7026529259783},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CV34","v":9247.9895673818719},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CW34","v":9240.2829094090539},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CX34","v":9232.5826736512117},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CY34","v":9224.888854756502},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CZ34","v":9217.201447377538},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DA34","v":9209.5204461713911},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DB34","v":9201.8458457995821},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DC34","v":9194.177640928081},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DD34","v":9186.5158262273071},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DE34","v":9178.860396372118},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DF34","v":9171.2113460418077},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DG34","v":9163.5686699201069},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DH34","v":9155.9323626951737},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DI34","v":9148.3024190595934},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DJ34","v":9140.6788337103771},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DK34","v":9133.0616013489507},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DL34","v":9125.45071668116},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DM34","v":9117.8461744172582},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DN34","v":9110.2479692719116},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DO34","v":9102.6560959641847},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DP34","v":9095.0705492175475},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DQ34","v":9087.4913237598666},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DR34","v":9079.9184143233997},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DS34","v":9072.3518156447972},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DT34","v":9064.7915224650933},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DU34","v":9057.2375295297061},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DV34","v":9049.6898315884318},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DW34","v":9042.1484233954416},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DX34","v":9034.6132997092791},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DY34","v":9027.0844552928538},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DZ34","v":9019.5618849134426},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EA34","v":9012.0455833426804},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EB34","v":9004.5355453565626},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EC34","v":8997.0317657354317},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ED34","v":8989.534239263985},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EE34","v":8982.0429607312635},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EF34","v":8974.5579249306556},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EG34","v":8967.079126659879},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EH34","v":8959.6065607209966},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EI34","v":8952.1402219203956},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EJ34","v":8944.6801050687955},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EK34","v":8937.226204981238},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EL34","v":8929.7785164770867},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EM34","v":8922.3370343800216},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EN34","v":8914.9017535180392},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EO34","v":8907.4726687234397},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EP34","v":8900.0497748328362},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EQ34","v":8892.6330666871418},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ER34","v":8885.2225391315696},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ES34","v":8877.8181870156259},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ET34","v":8870.420005193113},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EU34","v":8863.0279885221189},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EV34","v":8855.6421318650173},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EW34","v":8848.2624300884618},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EX34","v":8840.8888780633879},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EY34","v":8833.5214706650022},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EZ34","v":8826.1602027727804},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FA34","v":8818.805069270471},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FB34","v":8811.4560650460771},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FC34","v":8804.1131849918729},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FD34","v":8796.776424004378},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FE34","v":8789.4457769843757},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FF34","v":8782.1212388368876},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FG34","v":8774.80280447119},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FH34","v":8767.4904688007973},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FI34","v":8760.184226743464},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FJ34","v":8752.8840732211775},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FK34","v":8745.5900031601595},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FL34","v":8738.3020114908595},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FM34","v":8731.0200931479485},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FN34","v":8723.744243070325},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FO34","v":8716.4744562011001},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FP34","v":8709.210727487598},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FQ34","v":8701.953051881359},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FR34","v":8694.7014243381236},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FS34","v":8687.4558398178415},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FT34","v":8680.2162932846604},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FU34","v":8672.9827797069229},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FV34","v":8665.7552940571659},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FW34","v":8658.5338313121192},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FX34","v":8651.3183864526909},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FY34","v":8644.1089544639817},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FZ34","v":8636.9055303352616},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GA34","v":8629.7081090599804},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GB34","v":8622.5166856357646},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GC34","v":8615.3312550644005},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GD34","v":8608.1518123518472},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GE34","v":8600.9783525082203},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GF34","v":8593.8108705477953},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GG34","v":8586.649361489006},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GH34","v":8579.4938203544316},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GI34","v":8572.3442421708023},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GJ34","v":8565.2006219689938},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GK34","v":8558.0629547840199},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GL34","v":8550.9312356550327},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GM34","v":8543.8054596253205},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GN34","v":8536.6856217422992},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GO34","v":8529.5717170575135},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GP34","v":8522.463740626632},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GQ34","v":8515.3616875094431},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GR34","v":8508.2655527698498},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GS34","v":8501.1753314758753},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GT34","v":8494.0910186996462},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GU34","v":8487.0126095173946},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GV34","v":8479.9400990094655},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GW34","v":8472.8734822602892},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GX34","v":8465.8127543584069},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GY34","v":8458.7579103964417},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GZ34","v":8451.7089454711113},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HA34","v":8444.6658546832186},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HB34","v":8437.6286331376486},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HC34","v":8430.5972759433662},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HD34","v":8423.5717782134143},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HE34","v":8416.5521350649014},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HF34","v":8409.5383416190143},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HG34","v":8402.5303930009977},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HH34","v":8395.5282843401656},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HI34","v":8388.5320107698808},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HJ34","v":8381.5415674275719},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HK34","v":8374.5569494547162},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HL34","v":8367.5781519968368},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HM34","v":8360.6051702035074},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HN34","v":8353.6379992283382},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HO34","v":8346.6766342289793},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HP34","v":8339.7210703671226},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HQ34","v":8332.7713028084836},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HR34","v":8325.8273267228087},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HS34","v":8318.8891372838734},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HT34","v":8311.9567296694713},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HU34","v":8305.0300990614123},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HV34","v":8298.1092406455282},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HW34","v":8291.194149611656},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HX34","v":8284.2848211536457},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HY34","v":8277.3812504693524},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HZ34","v":8270.4834327606259},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IA34","v":8263.591363233325},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IB34","v":8256.7050370972975},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IC34","v":8249.8244495663821},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ID34","v":8242.9495958584102},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IE34","v":8236.0804711951951},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IF34","v":8229.2170708025315},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IG34","v":8222.3593899101961},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IH34","v":8215.5074237519384},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*II34","v":8208.6611675654785},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IJ34","v":8201.8206165925058},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IK34","v":8194.9857660786802},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IL34","v":8188.1566112736136},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IM34","v":8181.3331474308852},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IN34","v":8174.5153698080258},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IO34","v":8167.7032736665187},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IP34","v":8160.8968542717957},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IQ34","v":8154.0961068932356},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IR34","v":8147.301026804158},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IS34","v":8140.5116092818207},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IT34","v":8133.7278496074196},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IU34","v":8126.9497430660795},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IV34","v":8120.177284946858},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IW34","v":8113.4104705427353},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IX34","v":8106.6492951506152},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IY34","v":8099.8937540713232},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IZ34","v":8093.1438426095974},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JA34","v":8086.3995560740896},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JB34","v":8079.6608897773604},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JC34","v":8072.9278390358795},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JD34","v":8066.2003991700158},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JE34","v":8059.4785655040414},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JF34","v":8052.7623333661213},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JG34","v":8046.0516980883167},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JH34","v":8039.3466550065759},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JI34","v":8032.6471994607373},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JJ34","v":8025.9533267945199},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JK34","v":8019.2650323555245},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JL34","v":8012.5823114952282},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JM34","v":8005.9051595689816},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JN34","v":7999.233571936008},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JO34","v":7992.5675439593942},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JP34","v":7985.9070710060951},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JQ34","v":7979.2521484469225},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JR34","v":7972.6027716565504},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JS34","v":7965.9589360135033},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JT34","v":7959.3206369001582},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JU34","v":7952.6878697027414},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JV34","v":7946.0606298113225},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JW34","v":7939.4389126198121},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JX34","v":7932.8227135259622},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JY34","v":7926.2120279313567},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JZ34","v":7919.606851241414},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KA34","v":7913.0071788653795},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KB34","v":7906.4130062163258},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KC34","v":7899.8243287111454},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KD34","v":7893.2411417705525},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KE34","v":7886.6634408190766},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KF34","v":7880.0912212850608},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KG34","v":7873.5244786006569},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KH34","v":7866.9632082018225},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KI34","v":7860.4074055283209},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KJ34","v":7853.8570660237137},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KK34","v":7847.3121851353608},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KL34","v":7840.7727583144142},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KM34","v":7834.2387810158198},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KN34","v":7827.7102486983067},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KO34","v":7821.1871568243914},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KP34","v":7814.6695008603701},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KQ34","v":7808.1572762763199},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KR34","v":7801.6504785460893},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KS34","v":7795.1491031472997},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KT34","v":7788.653145561344},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KU34","v":7782.1626012733759},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KV34","v":7775.6774657723145},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KW34","v":7769.1977345508376},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KX34","v":7762.7234031053777},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KY34","v":7756.2544669361232},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KZ34","v":7749.7909215470099},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LA34","v":7743.3327624457197},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LB34","v":7736.8799851436816},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LC34","v":7730.4325851560616},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LD34","v":7723.9905580017639},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LE34","v":7717.553899203429},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LF34","v":7711.1226042874259},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LG34","v":7704.6966687838531},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LH34","v":7698.2760882265329},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LI34","v":7691.8608581530107},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LJ34","v":7685.4509741045504},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LK34","v":7679.0464316261296},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LL34","v":7672.6472262664411},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LM34","v":7666.2533535778866},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LN34","v":7659.8648091165715},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LO34","v":7653.4815884423069},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LP34","v":7647.1036871186052},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LQ34","v":7640.7311007126737},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LR34","v":7634.3638247954123},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LS34","v":7628.0018549414153},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LT34","v":7621.6451867289643}]
[null,null,"Daily Battery Utilization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG36*AG35","v":7911.4132499999987},{"$f":"AH36*AH35","v":7904.8204056249988},7898.2330552869771,7891.6511944075719,7885.0748184122313,7878.5039227302204,7871.9385027946128,7865.3785540422832,7858.8240719139139,7852.275051853987,7845.7314893107741,7839.193379736349,7929.4797633156986,7922.8718635129353,7916.2694702933404,7909.6725790680957,7903.0811852522056,7896.4952842644943,7889.9148715276069,7883.339942468001,7876.7704925159451,7870.2065171055156,7863.6480116745934,7857.0949716648647,7946.4026720397806,7939.7806698130817,7933.1641859215715,7926.5532157666357,7919.9477547534971,7913.3477982912027,7906.7533417926261,7900.1643806744651,7893.5809103572356,7887.0029262652715,7880.4304238267177,7873.8633984735279,7962.2029535502897,7955.567784422331,7948.9381446019779,7942.3140294814766,7935.6954344569094,7929.0823549281949,7922.4747862990889,7915.8727239771724,7909.2761633738583,7902.6850999043791,7896.099528987791,7889.5194460469675,7976.9012809127498,7970.2538631786556,7963.6119849593397,7956.9756416385417,7950.344828603842,7943.7195412466726,7937.0997749623002,7930.4855251498329,7923.8767872122071,7917.2735565561961,7910.6758285923988,7904.0835987352384,7990.5180268600025,7983.8592618376188,7977.2060457860871,7970.5583740812654,7963.9162421028632,{"$f":"CT36*CT35","v":7957.2796452344446},7950.6485788634163,7944.0230383810285,7937.4030191823786,7930.7885166663918,7924.1795262358364,7917.5760432973057,8003.0732677229398,7996.4040399998376,7989.7403699665037,7983.0822529915313,7976.4296844473711,7969.7826597103322,7963.1411741605734,7956.5052231821064,7949.874802162788,7943.2499064943186,7936.6305315722393,7930.0166727959286,8014.5867873127709,8007.9079649900114,8001.2347083525192,7994.5670127622252,7987.9048735849237,7981.248286190269,7974.5972459517779,7967.9517482468182,7961.3117884566127,7954.6773619662326,7948.0484641645944,7941.4250904444571,8025.0780807553483,8018.3905156880519,8011.7085235916438,8005.032099821985,7998.3612397387997,7991.6959387056841,7985.0361920900941,7978.3819952633539,7971.7333436006338,7965.0902324809667,7958.4526572872328,7951.8206134061602,8034.5663582781344,8027.8708863129023,8021.1809939076402,8014.4966764127184,8007.8179291823735,8001.1447475747209,7994.4771269517414,7987.8150626792822,7981.1585501270492,7974.5075846686095,7967.8621616813862,7961.2222765466513,8043.0705489504126,8036.3679901596206,8029.671016834488,8022.9796243204582,8016.2938079668593,8009.6135631268853,8002.9388851576141,7996.2697694199805,7989.6062112787986,{"$f":"FF36*FF35","v":7982.948206102732},7976.2957492643127,7969.6488361399261,8050.6093043772444,8043.9004632902634,8037.1972129041878,8030.4995485601012,8023.8074656029657,8017.1209593816302,8010.4400252488122,8003.7646585611037,7997.0948546789705,7990.4306089667371,7983.7719167925979,7977.1187735286039,8057.2010023477324,8050.4866681791082,8043.77792928896,8037.0747810145513,8030.37721869704,8023.6852376814595,8016.998833316723,8010.3180009556263,8003.6427359548297,7996.9730336748671,7990.3088894801376,7983.6502987389031,8062.8637504381777,8056.1446973128132,8049.431243398385,8042.7233840288864,8036.0211145421963,8029.3244302800767,8022.6333265881776,8015.9477988160206,8009.2678423170064,8002.5934524484092,7995.9246245713684,7989.2613540508901,8067.6153895706075,8060.8923767459655,8054.1749664320087,8047.4631539599841,8040.7569346650162,8034.0563038861301,8027.3612569662246,8020.6717892520865,8013.9878960943761,8007.3095728476301,8000.6368148702559,7993.9696175245317,8071.4734975272422,8064.747269612636,8058.0266468879581,8051.3116246822201,8044.6021983283172,8037.8983631630426,8031.2001145270742,8024.5074477649678,8017.8203582251654,8011.1388412599781,8004.4628922255924,7997.792506482072,8074.4553924214224,{"$f":"HR36*HR35","v":8067.7266795944033},8061.0035740280746,8054.2860710497189,8047.5741659905098,8040.8678541855188,8034.1671309736967,8027.4719916978838,8020.7824317048044,8014.0984463450477,8007.4200309730932,8000.7471809472827,8076.5781361254894,8069.8476543453853,8063.1227813000978,8056.40351231568,8049.689842722084,8042.981767853149,8036.2792830466051,8029.582383644065,8022.8910649910295,8016.2053224368692,8009.5251513348385,8002.8505470420587,8077.8585376561887,8071.1269888748075,8064.4010497174122,8057.6807155093138,8050.9659815797222,8044.25684326174,8037.5532958923541,8030.8553348124442,8024.1629553667672,8017.4761529039606,8010.7949227765403,8004.1192603408936,8078.3131565180174,8071.581228887585,8064.854911196845,8058.1341987708474,8051.4190869385393,8044.7095710327567,8038.0056463902301,8031.307308351571,8024.6145522612787,8017.9273734677272,8011.2457673231711,8004.569729183735,8005.9051595689816,7999.233571936008,7992.5675439593942,7985.9070710060951,7979.2521484469225,7972.6027716565504,7965.9589360135033,7959.3206369001582,7952.6878697027414,7946.0606298113225,7939.4389126198121,7932.8227135259622,7926.2120279313567,7919.606851241414,7913.0071788653795,7906.4130062163258,7899.8243287111454,{"$f":"KD36*KD35","v":7893.2411417705525},7886.6634408190766,7880.0912212850608,7873.5244786006569,7866.9632082018225,7860.4074055283209,7853.8570660237137,7847.3121851353608,7840.7727583144142,7834.2387810158198,7827.7102486983067,7821.1871568243914,7814.6695008603701,7808.1572762763199,7801.6504785460893,7795.1491031472997,7788.653145561344,7782.1626012733759,7775.6774657723145,7769.1977345508376,7762.7234031053777,7756.2544669361232,7749.7909215470099,7743.3327624457197,7736.8799851436816,7730.4325851560616,7723.9905580017639,7717.553899203429,7711.1226042874259,7704.6966687838531,7698.2760882265329,7691.8608581530107,7685.4509741045504,7679.0464316261296,7672.6472262664411,7666.2533535778866,7659.8648091165715,7653.4815884423069,7647.1036871186052,7640.7311007126737,7634.3638247954123,7628.0018549414153,7621.6451867289643]
[null,null,"Demand Factor",null,null,null,null,{"$f":"Inputs!E72","v":1.2E-2},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+$H38)","v":1.012},{"$f":"AH38*(1+$H38)","v":1.012},1.012,1.012,1.012,1.012,1.012,1.012,1.012,1.012,1.012,1.012,1.0241439999999999,1.0241439999999999,1.0241439999999999,1.0241439999999999,1.0241439999999999,1.0241439999999999,1.0241439999999999,1.0241439999999999,1.0241439999999999,1.0241439999999999,1.0241439999999999,1.0241439999999999,1.036433728,1.036433728,1.036433728,1.036433728,1.036433728,1.036433728,1.036433728,1.036433728,1.036433728,1.036433728,1.036433728,1.036433728,1.048870932736,1.048870932736,1.048870932736,1.048870932736,1.048870932736,1.048870932736,1.048870932736,1.048870932736,1.048870932736,1.048870932736,1.048870932736,1.048870932736,1.0614573839288319,1.0614573839288319,1.0614573839288319,1.0614573839288319,1.0614573839288319,1.0614573839288319,1.0614573839288319,1.0614573839288319,1.0614573839288319,1.0614573839288319,1.0614573839288319,1.0614573839288319,1.074194872535978,1.074194872535978,1.074194872535978,1.074194872535978,1.074194872535978,{"$f":"CT38*(1+$H38)","v":1.074194872535978},1.074194872535978,1.074194872535978,1.074194872535978,1.074194872535978,1.074194872535978,1.074194872535978,1.0870852110064098,1.0870852110064098,1.0870852110064098,1.0870852110064098,1.0870852110064098,1.0870852110064098,1.0870852110064098,1.0870852110064098,1.0870852110064098,1.0870852110064098,1.0870852110064098,1.0870852110064098,1.1001302335384866,1.1001302335384866,1.1001302335384866,1.1001302335384866,1.1001302335384866,1.1001302335384866,1.1001302335384866,1.1001302335384866,1.1001302335384866,1.1001302335384866,1.1001302335384866,1.1001302335384866,1.1133317963409484,1.1133317963409484,1.1133317963409484,1.1133317963409484,1.1133317963409484,1.1133317963409484,1.1133317963409484,1.1133317963409484,1.1133317963409484,1.1133317963409484,1.1133317963409484,1.1133317963409484,1.1266917778970398,1.1266917778970398,1.1266917778970398,1.1266917778970398,1.1266917778970398,1.1266917778970398,1.1266917778970398,1.1266917778970398,1.1266917778970398,1.1266917778970398,1.1266917778970398,1.1266917778970398,1.1402120792318042,1.1402120792318042,1.1402120792318042,1.1402120792318042,1.1402120792318042,1.1402120792318042,1.1402120792318042,1.1402120792318042,1.1402120792318042,{"$f":"FF38*(1+$H38)","v":1.1402120792318042},1.1402120792318042,1.1402120792318042,1.1538946241825858,1.1538946241825858,1.1538946241825858,1.1538946241825858,1.1538946241825858,1.1538946241825858,1.1538946241825858,1.1538946241825858,1.1538946241825858,1.1538946241825858,1.1538946241825858,1.1538946241825858,1.1677413596727768,1.1677413596727768,1.1677413596727768,1.1677413596727768,1.1677413596727768,1.1677413596727768,1.1677413596727768,1.1677413596727768,1.1677413596727768,1.1677413596727768,1.1677413596727768,1.1677413596727768,1.1817542559888501,1.1817542559888501,1.1817542559888501,1.1817542559888501,1.1817542559888501,1.1817542559888501,1.1817542559888501,1.1817542559888501,1.1817542559888501,1.1817542559888501,1.1817542559888501,1.1817542559888501,1.1959353070607164,1.1959353070607164,1.1959353070607164,1.1959353070607164,1.1959353070607164,1.1959353070607164,1.1959353070607164,1.1959353070607164,1.1959353070607164,1.1959353070607164,1.1959353070607164,1.1959353070607164,1.2102865307454449,1.2102865307454449,1.2102865307454449,1.2102865307454449,1.2102865307454449,1.2102865307454449,1.2102865307454449,1.2102865307454449,1.2102865307454449,1.2102865307454449,1.2102865307454449,1.2102865307454449,1.2248099691143903,{"$f":"HR38*(1+$H38)","v":1.2248099691143903},1.2248099691143903,1.2248099691143903,1.2248099691143903,1.2248099691143903,1.2248099691143903,1.2248099691143903,1.2248099691143903,1.2248099691143903,1.2248099691143903,1.2248099691143903,1.239507688743763,1.239507688743763,1.239507688743763,1.239507688743763,1.239507688743763,1.239507688743763,1.239507688743763,1.239507688743763,1.239507688743763,1.239507688743763,1.239507688743763,1.239507688743763,1.2543817810086881,1.2543817810086881,1.2543817810086881,1.2543817810086881,1.2543817810086881,1.2543817810086881,1.2543817810086881,1.2543817810086881,1.2543817810086881,1.2543817810086881,1.2543817810086881,1.2543817810086881,1.2694343623807924,1.2694343623807924,1.2694343623807924,1.2694343623807924,1.2694343623807924,1.2694343623807924,1.2694343623807924,1.2694343623807924,1.2694343623807924,1.2694343623807924,1.2694343623807924,1.2694343623807924,1.2846675747293619,1.2846675747293619,1.2846675747293619,1.2846675747293619,1.2846675747293619,1.2846675747293619,1.2846675747293619,1.2846675747293619,1.2846675747293619,1.2846675747293619,1.2846675747293619,1.2846675747293619,1.3000835856261141,1.3000835856261141,1.3000835856261141,1.3000835856261141,1.3000835856261141,{"$f":"KD38*(1+$H38)","v":1.3000835856261141},1.3000835856261141,1.3000835856261141,1.3000835856261141,1.3000835856261141,1.3000835856261141,1.3000835856261141,1.3156845886536275,1.3156845886536275,1.3156845886536275,1.3156845886536275,1.3156845886536275,1.3156845886536275,1.3156845886536275,1.3156845886536275,1.3156845886536275,1.3156845886536275,1.3156845886536275,1.3156845886536275,1.331472803717471,1.331472803717471,1.331472803717471,1.331472803717471,1.331472803717471,1.331472803717471,1.331472803717471,1.331472803717471,1.331472803717471,1.331472803717471,1.331472803717471,1.331472803717471]
[]
[null,"Operating Expenses"]
[null,"     ","Annual Inflation for key OpEx items",null,null,null,null,{"$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,{"$f":"G47+H47","v":1523124.9999999998},{"$f":"SUM(AG47:QJ47)","v":0},{"$f":"(SUM(I47:AF47))","v":1523124.9999999998},{"$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":507708.33333333331},{"$f":"IF(P$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), P$14), 0)*Inputs!$E96","v":126927.08333333333},{"$f":"IF(Q$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), Q$14), 0)*Inputs!$E96","v":126927.08333333333},{"$f":"IF(R$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), R$14), 0)*Inputs!$E96","v":507708.33333333331},{"$f":"IF(S$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), S$14), 0)*Inputs!$E96","v":126927.08333333333},{"$f":"IF(T$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), T$14), 0)*Inputs!$E96","v":126927.08333333333},{"$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,{"$f":"G48+H48","v":2703847.3907059995},{"$f":"SUM(AG48:QJ48)","v":0},{"$f":"(SUM(I48:AF48))","v":2703847.3907059995},{"$f":"IF(I$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), I$14), 0)*Inputs!$E97","v":405577.10860589996},{"$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":108153.89562824},{"$f":"IF(P$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), P$14), 0)*Inputs!$E97","v":108153.89562824},{"$f":"IF(Q$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), Q$14), 0)*Inputs!$E97","v":108153.89562824},{"$f":"IF(R$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), R$14), 0)*Inputs!$E97","v":108153.89562824},{"$f":"IF(S$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), S$14), 0)*Inputs!$E97","v":108153.89562824},{"$f":"IF(T$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), T$14), 0)*Inputs!$E97","v":108153.89562824},{"$f":"IF(U$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), U$14), 0)*Inputs!$E97","v":108153.89562824},{"$f":"IF(V$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), V$14), 0)*Inputs!$E97","v":108153.89562824},{"$f":"IF(W$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), W$14), 0)*Inputs!$E97","v":108153.89562824},{"$f":"IF(X$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), X$14), 0)*Inputs!$E97","v":108153.89562824},{"$f":"IF(Y$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), Y$14), 0)*Inputs!$E97","v":108153.89562824},{"$f":"IF(Z$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), Z$14), 0)*Inputs!$E97","v":108153.89562824},{"$f":"IF(AA$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AA$14), 0)*Inputs!$E97","v":94634.658674710008},{"$f":"IF(AB$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AB$14), 0)*Inputs!$E97","v":94634.658674710008},{"$f":"IF(AC$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AC$14), 0)*Inputs!$E97","v":811154.21721179993},{"$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,{"$f":"G50+H50","v":2398235.4396000002},0,2398235.4396000002,{"$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":1199117.7198000001},{"$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":1199117.7198000001},{"$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":1652056.56},0,1652056.56,{"$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":826028.28},{"$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":826028.28},{"$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,{"$f":"G54+H54","v":4625304.0185420774},2475519.0185420774,2149785,{"$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":1074892.5},{"$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":1074892.5},{"$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":2475519.0185420774},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C104","v":"Batteries"},"EUR",null,{"$f":"G55+H55","v":2603650.0874999999},0,2603650.0874999999,{"$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":1301825.04375},{"$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":1301825.04375},{"$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":452751.75},0,452751.75,{"$f":"IF(I$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), I$14), 0)*Inputs!$E106","v":226375.875},{"$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":226375.875},{"$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,{"$f":"G57+H57","v":300000},{"$f":"SUM(AG57:QJ57)","v":0},{"$f":"(SUM(I57:AF57))","v":300000},{"$f":"Inputs!H105*Inputs!$E105","v":150000},{"$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!$E105","v":150000},{"$f":"Inputs!U105*Inputs!$E105","v":0},{"$f":"Inputs!V105*Inputs!$E105","v":0},{"$f":"Inputs!W105*Inputs!$E105","v":0},{"$f":"Inputs!X105*Inputs!$E105","v":0},{"$f":"Inputs!Y105*Inputs!$E105","v":0},0,{"$f":"AA57","v":0},{"$f":"AB57","v":0},{"$f":"AC57","v":0},{"$f":"AD57","v":0},0]
[null,null,{"$f":"Inputs!C107","v":"Computing Infrastructure"},null,null,null,0,0]
[null,null,{"$f":"Inputs!C108","v":"Network Infrastructure"},"EUR",null,{"$f":"G59+H59","v":13277.95982041816},7777.9598204181602,5500,{"$f":"IF(I$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), I$14), 0)*Inputs!$E108","v":0},{"$f":"IF(J$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), J$14), 0)*Inputs!$E108","v":0},{"$f":"IF(K$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), K$14), 0)*Inputs!$E108","v":0},{"$f":"IF(L$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), L$14), 0)*Inputs!$E108","v":0},{"$f":"IF(M$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), M$14), 0)*Inputs!$E108","v":0},{"$f":"IF(N$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), N$14), 0)*Inputs!$E108","v":0},{"$f":"IF(O$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), O$14), 0)*Inputs!$E108","v":0},{"$f":"IF(P$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), P$14), 0)*Inputs!$E108","v":0},{"$f":"IF(Q$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), Q$14), 0)*Inputs!$E108","v":0},{"$f":"IF(R$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), R$14), 0)*Inputs!$E108","v":0},{"$f":"IF(S$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), S$14), 0)*Inputs!$E108","v":0},{"$f":"IF(T$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), T$14), 0)*Inputs!$E108","v":0},{"$f":"IF(U$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), U$14), 0)*Inputs!$E108","v":0},{"$f":"IF(V$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), V$14), 0)*Inputs!$E108","v":5500},{"$f":"IF(W$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), W$14), 0)*Inputs!$E108","v":0},{"$f":"IF(X$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), X$14), 0)*Inputs!$E108","v":0},{"$f":"IF(Y$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), Y$14), 0)*Inputs!$E108","v":0},{"$f":"IF(Z$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), Z$14), 0)*Inputs!$E108","v":0},{"$f":"IF(AA$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), AA$14), 0)*Inputs!$E108","v":0},{"$f":"IF(AB$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), AB$14), 0)*Inputs!$E108","v":0},{"$f":"IF(AC$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), AC$14), 0)*Inputs!$E108","v":0},{"$f":"IF(AD$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), AD$14), 0)*Inputs!$E108","v":0},{"$f":"IF(AE$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), AE$14), 0)*Inputs!$E108","v":0},{"$f":"IF(AF$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), AF$14), 0)*Inputs!$E108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$f":"$H59*(1.02^17.5)","v":7777.9598204181602},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C109","v":"Servers and Software"},"EUR",null,{"$f":"G60+H60","v":105500},0,105500,{"$f":"IF(I$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), I$14), 0)*Inputs!$E109","v":0},{"$f":"IF(J$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), J$14), 0)*Inputs!$E109","v":0},{"$f":"IF(K$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), K$14), 0)*Inputs!$E109","v":0},{"$f":"IF(L$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), L$14), 0)*Inputs!$E109","v":0},{"$f":"IF(M$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), M$14), 0)*Inputs!$E109","v":0},{"$f":"IF(N$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), N$14), 0)*Inputs!$E109","v":0},{"$f":"IF(O$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), O$14), 0)*Inputs!$E109","v":0},{"$f":"IF(P$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), P$14), 0)*Inputs!$E109","v":0},{"$f":"IF(Q$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), Q$14), 0)*Inputs!$E109","v":0},{"$f":"IF(R$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), R$14), 0)*Inputs!$E109","v":0},{"$f":"IF(S$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), S$14), 0)*Inputs!$E109","v":0},{"$f":"IF(T$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), T$14), 0)*Inputs!$E109","v":0},{"$f":"IF(U$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), U$14), 0)*Inputs!$E109","v":0},{"$f":"IF(V$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), V$14), 0)*Inputs!$E109","v":105500},{"$f":"IF(W$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), W$14), 0)*Inputs!$E109","v":0},{"$f":"IF(X$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), X$14), 0)*Inputs!$E109","v":0},{"$f":"IF(Y$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), Y$14), 0)*Inputs!$E109","v":0},{"$f":"IF(Z$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), Z$14), 0)*Inputs!$E109","v":0},{"$f":"IF(AA$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), AA$14), 0)*Inputs!$E109","v":0},{"$f":"IF(AB$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), AB$14), 0)*Inputs!$E109","v":0},{"$f":"IF(AC$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), AC$14), 0)*Inputs!$E109","v":0},{"$f":"IF(AD$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), AD$14), 0)*Inputs!$E109","v":0},{"$f":"IF(AE$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), AE$14), 0)*Inputs!$E109","v":0},{"$f":"IF(AF$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), AF$14), 0)*Inputs!$E109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C110","v":"Tools, Supplies"},"EUR",null,{"$f":"G61+H61","v":55000.000000000007},0,55000.000000000007,{"$f":"IF(I$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), I$14), 0)*Inputs!$E110","v":0},{"$f":"IF(J$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), J$14), 0)*Inputs!$E110","v":0},{"$f":"IF(K$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), K$14), 0)*Inputs!$E110","v":0},{"$f":"IF(L$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), L$14), 0)*Inputs!$E110","v":0},{"$f":"IF(M$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), M$14), 0)*Inputs!$E110","v":0},{"$f":"IF(N$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), N$14), 0)*Inputs!$E110","v":0},{"$f":"IF(O$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), O$14), 0)*Inputs!$E110","v":0},{"$f":"IF(P$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), P$14), 0)*Inputs!$E110","v":0},{"$f":"IF(Q$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), Q$14), 0)*Inputs!$E110","v":0},{"$f":"IF(R$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), R$14), 0)*Inputs!$E110","v":0},{"$f":"IF(S$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), S$14), 0)*Inputs!$E110","v":0},{"$f":"IF(T$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), T$14), 0)*Inputs!$E110","v":0},{"$f":"IF(U$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), U$14), 0)*Inputs!$E110","v":0},{"$f":"IF(V$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), V$14), 0)*Inputs!$E110","v":55000.000000000007},{"$f":"IF(W$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), W$14), 0)*Inputs!$E110","v":0},{"$f":"IF(X$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), X$14), 0)*Inputs!$E110","v":0},{"$f":"IF(Y$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), Y$14), 0)*Inputs!$E110","v":0},{"$f":"IF(Z$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), Z$14), 0)*Inputs!$E110","v":0},{"$f":"IF(AA$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), AA$14), 0)*Inputs!$E110","v":0},{"$f":"IF(AB$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), AB$14), 0)*Inputs!$E110","v":0},{"$f":"IF(AC$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), AC$14), 0)*Inputs!$E110","v":0},{"$f":"IF(AD$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), AD$14), 0)*Inputs!$E110","v":0},{"$f":"IF(AE$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), AE$14), 0)*Inputs!$E110","v":0},{"$f":"IF(AF$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), AF$14), 0)*Inputs!$E110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Eligible Capital Costs",null,{"$f":"Inputs!D112","v":0},null,{"$f":"G62+H62","v":16432748.206168493},{"$f":"SUM(AG62:QJ62)","v":2483296.9783624955},{"$f":"SUM(I62:AF62)","v":13949451.227805998},{"$f":"SUM(I47:I61)","v":781952.98360589996},{"$f":"SUM(J47:J61)","v":0},{"$f":"SUM(K47:K61)","v":0},0,0,4401863.5435500005,615862.22896157333,235080.97896157333,235080.97896157333,615862.22896157333,235080.97896157333,235080.97896157333,2509675.7704282403,274153.89562824002,108153.89562824,{"$f":"SUM(X47:X61)","v":1183046.39562824},108153.89562824,108153.89562824,1396459.7024247099,94634.658674710008,811154.21721179993,0,0,0,{"$f":"SUM(AG47:AG61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(II47:II61)","v":7777.9598204181602},2475519.0185420774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"I62","v":781952.98360589996},{"$f":"J62+I63","v":781952.98360589996},781952.98360589996,781952.98360589996,781952.98360589996,5183816.5271559004,5799678.7561174734,6034759.7350790463,6269840.7140406193,6885702.9430021923,7120783.9219637653,7355864.9009253383,9865540.6713535786,10139694.566981819,10247848.462610058,{"$f":"X62+W63","v":11430894.858238298},{"$f":"Y62+X63","v":11539048.753866538},{"$f":"Z62+Y63","v":11647202.649494778},{"$f":"AA62+Z63","v":13043662.351919489},{"$f":"AB62+AA63","v":13138297.010594198},{"$f":"AC62+AB63","v":13949451.227805998},{"$f":"AD62+AC63","v":13949451.227805998},{"$f":"AE62+AD63","v":13949451.227805998},{"$f":"AF62+AE63","v":13949451.227805998},{"$f":"AG62+AF63","v":13949451.227805998},13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,{"$f":"AX62+AW63","v":13949451.227805998},13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,{"$f":"DJ62+DI63","v":13949451.227805998},13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,{"$f":"FV62+FU63","v":13949451.227805998},13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,13949451.227805998,{"$f":"IH62+IG63","v":13949451.227805998},13957229.187626416,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,{"$f":"KQ62+KP63","v":16432748.206168493},16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493,16432748.206168493]
[]
[null,"Amortizable Project Costs"]
[null,null,"Loan Fee","EUR",null,{"$f":"G66+H66","v":137700},{"$f":"SUM(AG66:QJ66)","v":0},{"$f":"(SUM(I66:AF66))","v":137700},{"$f":"I139","v":137700},{"$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,{"$f":"G69+H69","v":2328480},0,2328480,{"$f":"Inputs!H118*Inputs!$E118","v":582120},{"$f":"Inputs!I118*Inputs!$E118","v":72765},{"$f":"Inputs!J118*Inputs!$E118","v":72765},{"$f":"Inputs!K118*Inputs!$E118","v":72765},{"$f":"Inputs!L118*Inputs!$E118","v":72765},{"$f":"Inputs!M118*Inputs!$E118","v":72765},{"$f":"Inputs!N118*Inputs!$E118","v":72765},{"$f":"Inputs!O118*Inputs!$E118","v":72765},{"$f":"Inputs!P118*Inputs!$E118","v":72765},{"$f":"Inputs!Q118*Inputs!$E118","v":72765},{"$f":"Inputs!R118*Inputs!$E118","v":72765},{"$f":"Inputs!S118*Inputs!$E118","v":72765},{"$f":"Inputs!T118*Inputs!$E118","v":72765},{"$f":"Inputs!U118*Inputs!$E118","v":72765},{"$f":"Inputs!V118*Inputs!$E118","v":72765},{"$f":"Inputs!W118*Inputs!$E118","v":72765},{"$f":"Inputs!X118*Inputs!$E118","v":72765},{"$f":"Inputs!Y118*Inputs!$E118","v":582120},0,{"$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},{"$f":"AD70","v":0},0]
[null,null,"Operating Expenses During Construction","EUR",null,217000.00000000006,0,217000.00000000006,{"$f":"OpEx!K36+Payroll!T50","v":0},{"$f":"OpEx!L36+Payroll!U50","v":7150},{"$f":"OpEx!M36+Payroll!V50","v":7150},{"$f":"OpEx!N36+Payroll!W50","v":7150},{"$f":"OpEx!O36+Payroll!X50","v":7150},{"$f":"OpEx!P36+Payroll!Y50","v":7150},{"$f":"OpEx!Q36+Payroll!Z50","v":7150},{"$f":"OpEx!R36+Payroll!AA50","v":7150},{"$f":"OpEx!S36+Payroll!AB50","v":7150},{"$f":"OpEx!T36+Payroll!AC50","v":10633.333333333334},{"$f":"OpEx!U36+Payroll!AD50","v":10633.333333333334},{"$f":"OpEx!V36+Payroll!AE50","v":10633.333333333334},{"$f":"OpEx!W36+Payroll!AF50","v":10633.333333333334},{"$f":"OpEx!X36+Payroll!AG50","v":10633.333333333334},{"$f":"OpEx!Y36+Payroll!AH50","v":10633.333333333334},{"$f":"OpEx!Z36+Payroll!AI50","v":10633.333333333334},{"$f":"OpEx!AA36+Payroll!AJ50","v":10633.333333333334},{"$f":"OpEx!AB36+Payroll!AK50","v":10633.333333333334},{"$f":"OpEx!AC36+Payroll!AL50","v":10633.333333333334},{"$f":"OpEx!AD36+Payroll!AM50","v":10633.333333333334},{"$f":"OpEx!AE36+Payroll!AN50","v":10633.333333333334},{"$f":"OpEx!AF36+Payroll!AO50","v":10733.333333333334},{"$f":"OpEx!AG36+Payroll!AP50","v":10733.333333333334},{"$f":"OpEx!AH36+Payroll!AQ50","v":10733.333333333334},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest During Construction","EUR",null,1162903.4027777775,0,1162903.4027777775,{"$f":"I140","v":0},{"$f":"J140","v":22950},{"$f":"K140","v":22950},22950,22950,22950,24880.611111111109,28135.444444444445,28691.027777777777,28628.75,33009.5,33791.25,36057.833333333328,62945.263888888891,63870.416666666664,65739.569444444438,72474.583333333328,73360.402777777781,73422.916666666672,81329.166666666657,81329.166666666657,85912.5,87287.5,87287.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Amortizable Financing Costs",null,null,null,3871083.402777778,{"$f":"SUM(AG73:QJ73)","v":0},{"$f":"(SUM(I73:AF73))","v":3871083.402777778},{"$f":"SUM(I66:I72)","v":744820},102865,102865,102865,102865,102865,104795.61111111111,108050.44444444444,108606.02777777778,112027.08333333333,116407.83333333333,117189.58333333333,119456.16666666666,146343.59722222222,147268.75,149137.90277777775,155872.91666666666,666113.73611111112,84056.25,91962.499999999985,91962.499999999985,96645.833333333328,98020.833333333328,98020.833333333328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"G75+H75","v":20303831.608946275},{"$f":"G62+G73","v":2483296.9783624955},17820534.630583778,1526772.9836058998,102865,102865,102865,102865,4504728.5435500005,720657.84007268446,343131.42340601777,343687.00673935108,727889.3122949067,351488.81229490665,352270.56229490665,2629131.9370949068,420497.49285046221,255422.64562824002,1332184.2984060177,264026.81229490665,774267.63173935108,1480515.9524247099,186597.15867470999,903116.71721179993,96645.833333333328,98020.833333333328,98020.833333333328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS62+BS73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"GQ62+GQ73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7777.9598204181602,2475519.0185420774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":1526772.9836058998},{"$f":"J75+I76","v":1629637.9836058998},1732502.9836058998,1835367.9836058998,1938232.9836058998,6442961.5271559004,7163619.3672285844,7506750.7906346023,7850437.7973739533,8578327.1096688602,8929815.9219637662,9282086.4842586722,11911218.421353579,12331715.914204041,12587138.559832281,{"$f":"X75+W76","v":13919322.858238298},{"$f":"Y75+X76","v":14183349.670533204},{"$f":"Z75+Y76","v":14957617.302272556},{"$f":"AA75+Z76","v":16438133.254697267},{"$f":"AB75+AA76","v":16624730.413371976},{"$f":"AC75+AB76","v":17527847.130583778},{"$f":"AD75+AC76","v":17624492.96391711},{"$f":"AE75+AD76","v":17722513.797250442},{"$f":"AF75+AE76","v":17820534.630583774},17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,{"$f":"AW75+AV76","v":17820534.630583774},17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,{"$f":"DI75+DH76","v":17820534.630583774},17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,{"$f":"FU75+FT76","v":17820534.630583774},17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,17820534.630583774,{"$f":"IG75+IF76","v":17820534.630583774},17820534.630583774,17828312.590404194,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,{"$f":"KQ75+KP76","v":20303831.608946271},20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271,20303831.608946271]
[]
[null,"Other Capital Costs"]
[null,null,"Operating Capital",null,null,{"$f":"G79+H79","v":129344.69},{"$f":"SUM(AG79:QJ79)","v":0},{"$f":"(SUM(I79:AF79))","v":129344.69},{"$f":"Inputs!E141","v":129344.69},null,0,0,null,0,0,null,null,null,null,null,0]
[null,null,"Debt Service Reserve Account",null,null,{"$f":"G80+H80","v":410120.69344317465},{"$f":"SUM(AG80:QJ80)","v":0},{"$f":"(SUM(I80:AF80))","v":410120.69344317465},0,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E142","v":410120.69344317465},null,null,null,null,null,0]
[null,"Total Other Capital Costs",null,null,null,{"$f":"G81+H81","v":539465.38344317465},0,{"$f":"(SUM(I81:AF81))","v":539465.38344317465},{"$f":"I79+I80","v":129344.69},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,410120.69344317465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW79+AW80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":20843296.992389448},{"$f":"G75","v":2483296.9783624955},{"$f":"(H75+H81)","v":18360000.014026951},{"$f":"I75+I81","v":1656117.6736058998},102865,102865,102865,102865,4504728.5435500005,720657.84007268446,343131.42340601777,343687.00673935108,727889.3122949067,351488.81229490665,352270.56229490665,2629131.9370949068,420497.49285046221,255422.64562824002,{"$f":"X75+X81","v":1332184.2984060177},264026.81229490665,1184388.3251825257,1480515.9524247099,186597.15867470999,903116.71721179993,96645.833333333328,98020.833333333328,98020.833333333328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW75+AW81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,7777.9598204181602,2475519.0185420774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ75+KQ81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Uses of Funds (Construction Phase)",null,"EUR",null,null,null,{"$f":"AF84","v":18360000.014026947},{"$f":"I83","v":1656117.6736058998},{"$f":"I84+J83","v":1758982.6736058998},1861847.6736058998,1964712.6736058998,2067577.6736058998,6572306.2171558999,{"$f":"N84+O83","v":7292964.0572285838},7636095.4806346018,7979782.4873739528,8707671.7996688597,9059160.6119637657,9411431.1742586717,12040563.111353578,12461060.60420404,12716483.24983228,{"$f":"W84+X83","v":14048667.548238298},{"$f":"X84+Y83","v":14312694.360533204},{"$f":"Y84+Z83","v":15497082.685715729},{"$f":"Z84+AA83","v":16977598.63814044},{"$f":"AA84+AB83","v":17164195.796815149},{"$f":"AB84+AC83","v":18067312.514026951},{"$f":"AC84+AD83","v":18163958.347360283},{"$f":"AD84+AE83","v":18261979.180693615},{"$f":"AE84+AF83","v":18360000.014026947},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Project Spend of Total",null,null,null,null,null,{"$f":"MAX(I85:IT85)","v":1},{"$f":"I84/$H$83","v":9.0202487600252387E-2},9.5805156441287884E-2,0.10140782528232338,0.10701049412335886,0.11261316296439436,0.35796874793761929,0.3972202642514594,0.41590933958609272,0.43462867545084083,0.47427406280044881,0.49341833360798532,0.51260518339152417,0.65580409053129884,0.67870700406774787,0.69261891286040023,{"$f":"X84/$H$84","v":0.76517797045235225},0.77955851577333213,0.84406768376231134,0.92470580747111331,0.93486905139987964,0.98405841504485925,0.98932234931825225,0.99466117465912607,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":4590000},{"$f":"I92","v":4590000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"(SUM(I92:Z92))","v":4590000},{"$f":"I105","v":4590000},{"$f":"J105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt",null,null,null,null,{"$f":"SUM(H95:H96)","v":13770000},2295000,0,0,0,0,380000,750000,0,25000,825000,225000,375000,3070000,300000,250000,1500000,0,600000,1725000,0,1000000,300000,0,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW95:AW96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":9180000},{"$f":"I114","v":0},0,0,0,0,380000,750000,0,25000,825000,225000,375000,775000,300000,250000,1500000,0,600000,1725000,0,1000000,300000,0,150000]
[null,null,"   Subordinated Debt",null,"EUR",null,null,{"$f":"(SUM(I96:CH96))","v":4590000},{"$f":"I150","v":2295000},0,0,0,0,0,0,0,0,0,0,0,2295000,0,0,0,0,0,0,0,0,{"$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":18360000},{"$f":"I91+I94","v":6885000},{"$f":"J91+J94","v":0},0,0,0,380000,750000,0,25000,825000,225000,375000,3070000,300000,250000,1500000,0,600000,1725000,0,1000000,300000,0,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV91+BV94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":-1.4026947319507599E-2}]
["·","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":4590000},{"$f":"Inputs!$F165+Inputs!$G165","v":4590000},0,0,0,0,{"$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":4590000},{"$f":"I104","v":4590000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Undrawn Equity (End)",null,"EUR",null,null,null,{"$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($I104:I104)","v":4590000},{"$f":"SUM($I104:J104)","v":4590000},{"$f":"SUM($I104:K104)","v":4590000},{"$f":"SUM($I104:L104)","v":4590000},{"$f":"SUM($I104:M104)","v":4590000},{"$f":"SUM($I104:N104)","v":4590000},{"$f":"SUM($I104:O104)","v":4590000},{"$f":"SUM($I104:P104)","v":4590000},{"$f":"SUM($I104:Q104)","v":4590000},{"$f":"SUM($I104:R104)","v":4590000},{"$f":"SUM($I104:S104)","v":4590000},{"$f":"SUM($I104:T104)","v":4590000},{"$f":"SUM($I104:U104)","v":4590000},{"$f":"SUM($I104:V104)","v":4590000},{"$f":"SUM($I104:W104)","v":4590000},{"$f":"SUM($I104:X104)","v":4590000},{"$f":"SUM($I104:Y104)","v":4590000},{"$f":"SUM($I104:Z104)","v":4590000},{"$f":"SUM($I104:AA104)","v":4590000}]
[null,null,"Additional Funding Required",null,"EUR",null,null,{"$f":"ROUND(SUM(I108:T108),-3)","v":0}]
[]
["·","Senior Debt",null,null,"Unit"]
[]
[null,"Principal",null,null,null,null,null,null,{"$f":"I374","v":5233114.5390171558},5130249.5390171558,5027384.5390171558,4924519.5390171558,4946767.0163941002,117740.3058760995,48544.509169563418,372098.29609769391,15798.332724491076,14371.063795732625,24033.164768529474,9149.6458397710812,48469.585476345674,57871.339226920332,35144.07029816194,13672.348591625807,195058.28286575602,3486.0278258865583,24536.523013223137,46694.488852114766,13793.096886426792,12086.91683150614,282425.856027968,334405.02269463468,76235.804295783018,24535.313875893044,269126.90477348107,88088.97035169031,280655.94760436297,419309.92241490528,157150.82592346979,195276.57037449803,280148.60387857293,7033.2068112833658,162172.67667526961,281585.71500814706,109915.2601803526,329074.85534881172,570420.80635559326,439990.20784607407,633271.80260638427,771553.98984709883,505940.48731803516,540730.06239773263,621948.32973949634,344993.70964897715,495753.25112238841,614080.27372044907,444881.20552615798,661343.31324483943,899816.18312636798,766559.46048888401,957383.5436315618,1093655.997742089,826298.22201637039,859975.45192869869,939648.6725955999,661060.97482371249,809698.72431107308,929615.51104895154,758650.22706209915,972435.87822436378,1208062.0387278839,1072001.5304178968,{"$f":"BU374","v":1260235.7376077233},1394513.90003746,1125159.9331053644,1157229.2061181711,1235239.2971763411,954683.6695253175,1101103.6851906111,1222494.4932875226,1048915.8201266313,1259920.6194534716,1492160.8616719297,1353193.4663434946,1538501.643105645,1670673.1484108481,1399455.7705249516,1430513.2730964094,1506996.3569426911,1225039.0675115578,1369153.8691356967,1492153.8726615536,1316105.0198763332,1524435.3626543691,1753421.738671557,1611695.8526805476,1794219.7982308355,1924324.7508714949,1651251.3835627581,1681058.5150260644,1756022.7508080411,1472453.2862755787,1614182.1042915075,1738808.4102841853,1560306.8831061146,1765604.0045379552,1991357.5442831707,1846898.1013303904,2026654.1599833299,2154508.264570816,1879585.9673005939,1908143.7655171142,1981595.1184273125,1696419.7796540326,1835774.9172199853,1962037.2144373155,1781100.1010581676,1983387.7508457149,2205928.9800399761,2058493.5300688967,2235497.5886795204,2361111.594964907,2084347.0616363378,2111416.3300025552,2183360.4374962845,1896367.4611977427,2033360.803130999,2161268.9137999984,1977912.8829040232,2177212.3843550407,2396561.3222665708,2246004.000198862,2420271.4854517891,2543655.7340558968,2265055.2893817308,2291117.51340255,{"$f":"EG374","v":2361559.6815145067},2073129.836596498,2207777.3682838688,2337341.245030222,2151356.442063293,2347685.3276759535,2563861.4847153425,2410201.0995388096,2581746.9750816477,2702911.3941213288,2422480.9898451841,2447299.3593862392,2516244.5589049268,2226014.8516713344,2358330.560225938,2489560.282925359,2300815.1063049049,2494190.4185404135,2707212.7936924975,2550467.6499558343,2719306.4133739048,2838260.5149346963,2556005.7259026398,2579580.0379968444,2647032.9004937159,2355007.8448040131,2485002.355889352,2617908.1284378618,2426417.2144979206,2616855.5028722188,2826742.5809616297,2666930.4759703772,2833076.1555996705,2949829.0320516648,2665757.5315294839,2687847.5210083532,2753688.3647912648,2459644.8934763195,2587328.4019679017,2721920.5489679757,2527698.0569672883,2715215.3749760399,2921985.1237632958,2759123.3446070356,2922589.4961822266,3037149.8163359393,2751267.9652217659,2772352.2566748401,2836507.4100161958,2540903.6722162212,2666285.9384675249,2802574.9018269954,2605634.5105164596,2790246.4123900961,2993916.2794950167,2828021.5999025707,2988821.3030368243,3101197.3081357428,2813509.5333388052,2833347.2010038774,2895819.8589335689,2598432.0130491834,2721522.3589932076,2859518.6944337278,{"$f":"GS374","v":2659873.5984524535},2841595.13573797,3042182.0453870976,2873270.7224064204,3031416.5768996323,3141616.0764460415,2852126.4112003879,2870715.9306119573,2931508.906657353,2632339.9173645359,2753147.2224475443,2892861.5959193334,2690524.502015885,2869370.2199819768,3066890.5695766085,2894978.3400759567,3050482.4620479876,3158512.8294585804,2867224.9085988021,2884324.6775093502,2943440.3988507427,2642265.4022664381,2760798.0992104141,2902241.2832099306,2697224.406285231,2873208.3401472769,3067677.9966486054,2892780.0736354846,3045654.0914808363,3151522.2595685134,2858439.3146354514,2874526.5860068575,2931967.0884640822,2629243.1054091803,2745509.1757994099,2888692.0455865078,2526340.9620419513,2699476.633003246,2890910.9291310124,2918102.3446068829,3068357.3947671871,3172069.8510453654,3429302.3386676884,968615.78886607988,1024382.71171257,924982.35230645596,1038989.3220005673,1182025.8279967522,1176744.3881824752,1347044.7992880167,1535458.5295289811,1559693.0902680859,1707339.812818659,1808902.5946243007,1717298.0041960455,1730872.7398110689,1784967.3204115124,1683874.0173971602,1795628.9517518417,1936408.0865947788,1928480.5150536448,2076225.1479507657,2233234.5527619035,2227038.6631548349,{"$f":"JE374","v":2350273.2241066587},2435552.4455573382,2333360.9071421009,2345318.2491666288,2390703.9388049059,2279878.935021108,2372527.4088390688,2489343.3961106823,2455261.6823755708,2593469.7644373323,2746762.3540279241,2736887.8117161365,2856714.703067462,2938948.0277068177,2833993.1149009555,2843850.2845910662,2886545.2532034353,2773146.3126735808,2862604.0581741384,2976216.8927514632,2938593.580920415,3073100.7394725853,3222531.3015669221,3208830.8069198392,3325098.2368552061,3404128.6037173662,3296248.6122776545,3303598.2609748687,3343436.5872413092,3227147.0036661448,3313249.437624407,3423495.5774404393,3382165.5847890852,3512806.3658754239,3658206.9357596757,3640510.2450253787,3753043.3779292833,3828690.4441307629,3717700.2869717977,3722351.1732068849,3759143.0730433278,7678595.3000778211,7761153.5058287773,7867844.938474942,7987008.6579821166,8120445.6665738663,8268546.8488843637,8411521.1686233114,8527449.8658553753,8606911.0734786112,8657947.1449060924,8665037.8978628609,8708688.9862930849,8751717.3771025706,8838839.5282074418,8950168.3126403503,9067188.8554578554,9198341.3523628078,9344012.9637028426,9484606.3427302632,9598426.4688738808,9676138.9639601279,9725710.0205211006,9731782.100253664,{"$f":"LQ374","v":9774275.9241102338},9816061.6347793397,9901358.8140654564,8458957.231985651]
[null,null,"Starting Balance",null,"EUR",null,null,0,0,{"$f":"I116","v":0},0,0,0,0,380000,1130000,1130000,1155000,1980000,2205000,2580000,3355000,3655000,3905000,5405000,5405000,6005000,{"$f":"AA116","v":7730000},{"$f":"AB116","v":7730000},{"$f":"AC116","v":8730000},{"$f":"AD116","v":9030000},{"$f":"AE116","v":9030000},9180000,9180000,9180000,9180000,9144400.2552982215,9144400.2552982215,9144400.2552982215,9065652.5802509859,9065652.5802509859,9065652.5802509859,8985817.1543457769,8985817.1543457769,8985817.1543457769,8904878.9523526002,8904878.9523526002,8904878.9523526002,8822822.7414962016,8822822.7414962016,8822822.7414962016,8739633.0785892159,8739633.0785892159,8739633.0785892159,8655294.3071257249,8655294.3071257249,8655294.3071257249,8569790.554334661,8569790.554334661,8569790.554334661,8483105.7281925082,8483105.7281925082,8483105.7281925082,8395223.5143947452,8395223.5143947452,8395223.5143947452,8306127.3732854547,8306127.3732854547,8306127.3732854547,8215800.5367445126,8215800.5367445126,8215800.5367445126,8124226.0050317887,8124226.0050317887,8124226.0050317887,8031386.5435877508,8031386.5435877508,8031386.5435877508,7937264.6797898775,7937264.6797898775,7937264.6797898775,7841842.6996642668,7841842.6996642668,7841842.6996642668,7745102.6445518201,7745102.6445518201,7745102.6445518201,7647026.3077283781,7647026.3077283781,7647026.3077283781,7547595.2309781676,7547595.2309781676,7547595.2309781676,7446790.7011199202,7446790.7011199202,{"$f":"CQ116","v":7446790.7011199202},7344593.7464850023,7344593.7464850023,7344593.7464850023,7240985.1333468994,7240985.1333468994,7240985.1333468994,7135945.3623013804,7135945.3623013804,7135945.3623013804,7029454.6645966591,7029454.6645966591,7029454.6645966591,6921492.9984128671,6921492.9984128671,6921492.9984128671,6812040.0450901305,6812040.0450901305,6812040.0450901305,6701075.2053045472,6701075.2053045472,6701075.2053045472,6588577.59519134,6588577.59519134,6588577.59519134,6474526.0424144631,6474526.0424144631,6474526.0424144631,6358899.0821819138,6358899.0821819138,6358899.0821819138,6241674.9532060018,6241674.9532060018,6241674.9532060018,6122831.5936078224,6122831.5936078224,6122831.5936078224,6002346.6367651541,6002346.6367651541,6002346.6367651541,5880197.407103003,5880197.407103003,5880197.407103003,5756360.9158260012,5756360.9158260012,5756360.9158260012,5630813.8565918598,5630813.8565918598,5630813.8565918598,5503532.6011250531,5503532.6011250531,5503532.6011250531,5374493.1947699189,5374493.1947699189,5374493.1947699189,5243671.35198233,5243671.35198233,5243671.35198233,5111042.4517590944,5111042.4517590944,5111042.4517590944,4976581.5330042206,4976581.5330042206,4976581.5330042206,{"$f":"FC116","v":4840263.2898311736},4840263.2898311736,4840263.2898311736,4702062.0668002442,4702062.0668002442,4702062.0668002442,4561951.854090129,4561951.854090129,4561951.854090129,4419906.2826028196,4419906.2826028196,4419906.2826028196,4275898.6190008651,4275898.6190008651,4275898.6190008651,4129901.7606760962,4129901.7606760962,4129901.7606760962,3981888.2306488417,3981888.2306488417,3981888.2306488417,3831830.172396692,3831830.172396692,3831830.172396692,3679699.3446118319,3679699.3446118319,3679699.3446118319,3525467.115885953,3525467.115885953,3525467.115885953,3369104.4593217508,3369104.4593217508,3369104.4593217508,3210581.9470699895,3210581.9470699895,3210581.9470699895,3049869.7447911049,3049869.7447911049,3049869.7447911049,2886937.6060403064,2886937.6060403064,2886937.6060403064,2721754.8665751196,2721754.8665751196,2721754.8665751196,2554290.4385842965,2554290.4385842965,2554290.4385842965,2384512.8048370127,2384512.8048370127,2384512.8048370127,2212390.0127512426,2212390.0127512426,2212390.0127512426,2037889.668380203,2037889.668380203,2037889.668380203,1860978.9303157302,1860978.9303157302,1860978.9303157302,1681624.503507443,1681624.503507443,1681624.503507443,1499792.6329965303,{"$f":"HO116","v":1499792.6329965303},1499792.6329965303,1315449.0975629813,1315449.0975629813,1315449.0975629813,1128559.2032850657,1128559.2032850657,1128559.2032850657,939087.77700984897,939087.77700984897,939087.77700984897,746999.15973351593,746999.15973351593,746999.15973351593,552257.19989025523,552257.19989025523,552257.19989025523,354825.24654844345,354825.24654844345,354825.24654844345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"ROUND(SUM(I114:QJ114),0)","v":9180000},{"$f":"I108","v":0},{"$f":"J108","v":0},0,0,0,380000,750000,0,25000,825000,225000,375000,775000,300000,250000,1500000,0,600000,1725000,0,1000000,300000,0,150000,0,0,null,0]
[null,null,"Principal Payment",null,"EUR",{"$f":"IF(ROUND(H114,3)+ROUND(H115, 3)=0, \"OK\", \"NO\")","v":"OK"},null,{"$f":"ROUND(SUM(I115:QJ115),0)","v":-9180000},0,{"$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,-35599.744701779389,0,0,-78747.67504723536,0,0,-79835.425905209559,0,0,-80938.201993177034,0,0,-82056.210856399441,0,0,-83189.662906985293,0,0,-84338.771463490353,0,0,-85503.752791064442,0,0,-86684.826142153266,0,0,-87882.213797762262,0,0,-89096.141109290475,0,0,-90326.836540942124,0,0,-91574.531712724245,0,0,-92839.461444038228,0,0,-94121.863797873288,0,0,-95421.980125610644,0,0,-96740.055112446367,0,0,-98076.33682344183,0,0,-99431.076750210108,0,{"$f":"CN135*-1","v":0},-100804.52985824744,0,0,-102196.95463491825,0,0,-103608.61313810328,0,0,-105039.77104551939,0,0,-106490.69770472098,0,0,-107961.6661837916,0,0,-109452.95332273634,0,0,-110964.83978558367,0,0,-112497.61011320712,0,0,-114051.55277687669,0,0,-115626.96023254978,0,0,-117224.12897591216,0,0,-118843.35959817929,0,0,-120484.95684266827,0,0,-122149.22966215128,0,0,-123836.49127700139,0,0,-125547.05923414137,0,0,-127281.25546680676,0,0,-129039.4063551346,0,0,-130821.84278758906,0,0,-132628.90022323534,0,0,{"$f":"EZ135*-1","v":-134460.91875487403},0,0,-136318.24317304741,0,0,-138201.22303092983,0,0,-140110.21271011469,0,0,-142045.57148730976,0,0,-144007.66360195412,0,0,-145996.85832476878,0,0,-148013.53002725451,0,0,-150058.05825214952,0,0,-152130.82778486027,0,0,-154232.2287258791,0,0,-156362.65656420213,0,0,-158522.51225176131,0,0,-160712.20227888459,0,0,-162932.13875079845,0,0,-165182.73946518704,0,0,-167464.42799082297,0,0,-169777.63374728383,0,0,-172122.79208577017,0,0,-174500.34437103957,0,0,-176910.73806447285,0,0,-179354.42680828716,{"$f":"HL135*-1","v":0},0,-181831.87051091279,0,0,-184343.53543354903,0,0,-186889.89427791565,0,0,-189471.42627521674,0,0,-192088.6172763331,0,0,-194741.95984326064,0,0,-197431.95334181178,0,0,{"$f":"-II135","v":-354825.24654844345},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JX135*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ending Balance",null,"EUR",null,null,0,{"$f":"IF(ROUND(SUM(I113:I115), 2)=0,0,SUM(I113:I115))","v":0},0,0,0,0,380000,1130000,1130000,1155000,1980000,2205000,2580000,3355000,3655000,3905000,5405000,5405000,6005000,7730000,{"$f":"IF(ROUND(SUM(AB113:AB115), 2)=0,0,SUM(AB113:AB115))","v":7730000},8730000,9030000,9030000,9180000,9180000,9180000,9180000,9144400.2552982215,9144400.2552982215,9144400.2552982215,9065652.5802509859,9065652.5802509859,9065652.5802509859,8985817.1543457769,8985817.1543457769,8985817.1543457769,8904878.9523526002,8904878.9523526002,8904878.9523526002,8822822.7414962016,8822822.7414962016,8822822.7414962016,8739633.0785892159,8739633.0785892159,8739633.0785892159,8655294.3071257249,8655294.3071257249,8655294.3071257249,8569790.554334661,8569790.554334661,8569790.554334661,8483105.7281925082,8483105.7281925082,8483105.7281925082,8395223.5143947452,8395223.5143947452,8395223.5143947452,8306127.3732854547,8306127.3732854547,8306127.3732854547,8215800.5367445126,8215800.5367445126,8215800.5367445126,8124226.0050317887,8124226.0050317887,8124226.0050317887,8031386.5435877508,8031386.5435877508,8031386.5435877508,7937264.6797898775,7937264.6797898775,7937264.6797898775,7841842.6996642668,7841842.6996642668,7841842.6996642668,7745102.6445518201,7745102.6445518201,7745102.6445518201,7647026.3077283781,7647026.3077283781,7647026.3077283781,7547595.2309781676,7547595.2309781676,{"$f":"IF(ROUND(SUM(CN113:CN115), 2)=0,0,SUM(CN113:CN115))","v":7547595.2309781676},7446790.7011199202,7446790.7011199202,7446790.7011199202,7344593.7464850023,7344593.7464850023,7344593.7464850023,7240985.1333468994,7240985.1333468994,7240985.1333468994,7135945.3623013804,7135945.3623013804,7135945.3623013804,7029454.6645966591,7029454.6645966591,7029454.6645966591,6921492.9984128671,6921492.9984128671,6921492.9984128671,6812040.0450901305,6812040.0450901305,6812040.0450901305,6701075.2053045472,6701075.2053045472,6701075.2053045472,6588577.59519134,6588577.59519134,6588577.59519134,6474526.0424144631,6474526.0424144631,6474526.0424144631,6358899.0821819138,6358899.0821819138,6358899.0821819138,6241674.9532060018,6241674.9532060018,6241674.9532060018,6122831.5936078224,6122831.5936078224,6122831.5936078224,6002346.6367651541,6002346.6367651541,6002346.6367651541,5880197.407103003,5880197.407103003,5880197.407103003,5756360.9158260012,5756360.9158260012,5756360.9158260012,5630813.8565918598,5630813.8565918598,5630813.8565918598,5503532.6011250531,5503532.6011250531,5503532.6011250531,5374493.1947699189,5374493.1947699189,5374493.1947699189,5243671.35198233,5243671.35198233,5243671.35198233,5111042.4517590944,5111042.4517590944,5111042.4517590944,{"$f":"IF(ROUND(SUM(EZ113:EZ115), 2)=0,0,SUM(EZ113:EZ115))","v":4976581.5330042206},4976581.5330042206,4976581.5330042206,4840263.2898311736,4840263.2898311736,4840263.2898311736,4702062.0668002442,4702062.0668002442,4702062.0668002442,4561951.854090129,4561951.854090129,4561951.854090129,4419906.2826028196,4419906.2826028196,4419906.2826028196,4275898.6190008651,4275898.6190008651,4275898.6190008651,4129901.7606760962,4129901.7606760962,4129901.7606760962,3981888.2306488417,3981888.2306488417,3981888.2306488417,3831830.172396692,3831830.172396692,3831830.172396692,3679699.3446118319,3679699.3446118319,3679699.3446118319,3525467.115885953,3525467.115885953,3525467.115885953,3369104.4593217508,3369104.4593217508,3369104.4593217508,3210581.9470699895,3210581.9470699895,3210581.9470699895,3049869.7447911049,3049869.7447911049,3049869.7447911049,2886937.6060403064,2886937.6060403064,2886937.6060403064,2721754.8665751196,2721754.8665751196,2721754.8665751196,2554290.4385842965,2554290.4385842965,2554290.4385842965,2384512.8048370127,2384512.8048370127,2384512.8048370127,2212390.0127512426,2212390.0127512426,2212390.0127512426,2037889.668380203,2037889.668380203,2037889.668380203,1860978.9303157302,1860978.9303157302,1860978.9303157302,1681624.503507443,{"$f":"IF(ROUND(SUM(HL113:HL115), 2)=0,0,SUM(HL113:HL115))","v":1681624.503507443},1681624.503507443,1499792.6329965303,1499792.6329965303,1499792.6329965303,1315449.0975629813,1315449.0975629813,1315449.0975629813,1128559.2032850657,1128559.2032850657,1128559.2032850657,939087.77700984897,939087.77700984897,939087.77700984897,746999.15973351593,746999.15973351593,746999.15973351593,552257.19989025523,552257.19989025523,552257.19989025523,354825.24654844345,354825.24654844345,354825.24654844345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(SUM(JX113:JX115), 2)=0,0,SUM(JX113:JX115))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Undrawn Balance",null,"EUR",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Current Portion of Long-Term Debt",null,"EUR",null,null,null,{"$f":"I116","v":0},0,0,0,0,380000,1130000,1130000,1155000,1980000,2205000,2580000,3355000,3655000,3905000,{"$f":"SUM(Y135:AJ135)","v":35599.744701779389},35599.744701779389,35599.744701779389,114347.41974901475,114347.41974901475,114347.41974901475,194182.84565422431,194182.84565422431,194182.84565422431,275121.04764740134,275121.04764740134,275121.04764740134,321577.51380202139,321577.51380202139,321577.51380202139,326019.50166177133,326019.50166177133,326019.50166177133,330522.84722005215,330522.84722005215,330522.84722005215,335088.39801793953,335088.39801793953,335088.39801793953,339717.01330369338,339717.01330369338,339717.01330369338,344409.56419447029,344409.56419447029,344409.56419447029,349166.93384027045,349166.93384027045,349166.93384027045,353990.01759014814,353990.01759014814,353990.01759014814,358879.72316071909,358879.72316071909,358879.72316071909,363836.97080699506,363836.97080699506,363836.97080699506,368862.6934955779,368862.6934955779,368862.6934955779,373957.83708024642,373957.83708024642,373957.83708024642,379123.36047996854,379123.36047996854,{"$f":"SUM(BW135:CH135)","v":379123.36047996854},384360.23585937213,384360.23585937213,384360.23585937213,389669.44881170895,389669.44881170895,389669.44881170895,395051.99854434578,395051.99854434578,395051.99854434578,400508.89806681761,400508.89806681761,400508.89806681761,406041.17438147904,406041.17438147904,406041.17438147904,411649.86867678835,411649.86867678835,411649.86867678835,417336.03652326192,417336.03652326192,417336.03652326192,423100.74807213526,423100.74807213526,423100.74807213526,428945.0882567683,428945.0882567683,428945.0882567683,434870.15699683258,434870.15699683258,434870.15699683258,440877.06940531876,440877.06940531876,440877.06940531876,446966.95599840384,446966.95599840384,446966.95599840384,453140.96290821733,453140.96290821733,453140.96290821733,459400.25209854572,459400.25209854572,459400.25209854572,465746.00158351794,465746.00158351794,465746.00158351794,472179.40564930951,472179.40564930951,472179.40564930951,478701.67507891101,478701.67507891101,478701.67507891101,485314.03738000023,485314.03738000023,485314.03738000023,492017.73701596231,492017.73701596231,492017.73701596231,498814.03564010077,498814.03564010077,498814.03564010077,505704.21233308414,505704.21233308414,505704.21233308414,{"$f":"SUM(EI135:ET135)","v":512689.56384367181},512689.56384367181,512689.56384367181,519771.40483276581,519771.40483276581,519771.40483276581,526951.06812083302,526951.06812083302,526951.06812083302,534229.90493874589,534229.90493874589,534229.90493874589,541609.28518208663,541609.28518208663,541609.28518208663,549090.59766896593,549090.59766896593,549090.59766896593,556675.25040140166,556675.25040140166,556675.25040140166,564364.67083030846,564364.67083030846,564364.67083030846,572160.30612414726,572160.30612414726,572160.30612414726,580063.6234412872,580063.6234412872,580063.6234412872,588076.11020612693,588076.11020612693,588076.11020612693,596199.27438903309,596199.27438903309,596199.27438903309,604434.64479014347,604434.64479014347,604434.64479014347,612783.77132709103,612783.77132709103,612783.77132709103,621248.22532670281,621248.22532670281,621248.22532670281,629829.59982072713,629829.59982072713,629829.59982072713,638529.50984564645,638529.50984564645,638529.50984564645,647349.59274663136,647349.59274663136,647349.59274663136,656291.50848569302,656291.50848569302,656291.50848569302,665356.93995409226,665356.93995409226,665356.93995409226,674547.59328906401,674547.59328906401,674547.59328906401,683865.19819491648,{"$f":"SUM(GU135:HF135)","v":683865.19819491648},683865.19819491648,693311.50826856634,693311.50826856634,693311.50826856634,702888.30132956966,702888.30132956966,702888.30132956966,712597.37975471234,712597.37975471234,712597.37975471234,722440.57081722189,722440.57081722189,722440.57081722189,732419.72703066468,732419.72703066468,732419.72703066468,742536.72649759427,742536.72649759427,742536.72649759427,752793.47326301457,752793.47326301457,752793.47326301457,763191.89767272607,763191.89767272607,763191.89767272607,773733.95673662226,773733.95673662226,773733.95673662226,939087.77700984897,939087.77700984897,939087.77700984897,746999.15973351593,746999.15973351593,746999.15973351593,552257.19989025523,552257.19989025523,552257.19989025523,354825.24654844345,354825.24654844345,354825.24654844345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JG135:JR135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,5369400.2552982206,5369400.2552982206,5969400.2552982206,7615652.580250985,7615652.580250985,8615652.5802509859,8835817.154345775,8835817.154345775,8985817.154345775,8904878.9523525983,8904878.9523525983,8904878.9523525983,8822822.7414961997,8822822.7414961997,8822822.7414961997,8739633.078589214,8739633.078589214,8739633.078589214,8655294.3071257249,8655294.3071257249,8655294.3071257249,8569790.554334661,8569790.554334661,8569790.554334661,8483105.7281925082,8483105.7281925082,8483105.7281925082,8395223.5143947452,8395223.5143947452,8395223.5143947452,8306127.3732854547,8306127.3732854547,8306127.3732854547,8215800.5367445126,8215800.5367445126,8215800.5367445126,8124226.0050317887,8124226.0050317887,8124226.0050317887,8031386.5435877498,8031386.5435877498,8031386.5435877498,7937264.6797898766,7937264.6797898766,7937264.6797898766,7841842.6996642658,7841842.6996642658,7841842.6996642658,7745102.6445518201,7745102.6445518201,{"$f":"BV116-BV119","v":7745102.6445518201},7647026.307728379,7647026.307728379,7647026.307728379,7547595.2309781685,7547595.2309781685,7547595.2309781685,7446790.7011199212,7446790.7011199212,7446790.7011199212,7344593.7464850023,7344593.7464850023,7344593.7464850023,7240985.1333468994,7240985.1333468994,7240985.1333468994,7135945.3623013794,7135945.3623013794,7135945.3623013794,7029454.6645966582,7029454.6645966582,7029454.6645966582,6921492.9984128671,6921492.9984128671,6921492.9984128671,6812040.0450901315,6812040.0450901315,6812040.0450901315,6701075.2053045481,6701075.2053045481,6701075.2053045481,6588577.59519134,6588577.59519134,6588577.59519134,6474526.0424144631,6474526.0424144631,6474526.0424144631,6358899.0821819128,6358899.0821819128,6358899.0821819128,6241674.9532060018,6241674.9532060018,6241674.9532060018,6122831.5936078224,6122831.5936078224,6122831.5936078224,6002346.6367651541,6002346.6367651541,6002346.6367651541,5880197.407103003,5880197.407103003,5880197.407103003,5756360.9158260012,5756360.9158260012,5756360.9158260012,5630813.8565918598,5630813.8565918598,5630813.8565918598,5503532.6011250531,5503532.6011250531,5503532.6011250531,5374493.1947699189,5374493.1947699189,5374493.1947699189,{"$f":"EH116-EH119","v":5243671.351982329},5243671.351982329,5243671.351982329,5111042.4517590944,5111042.4517590944,5111042.4517590944,4976581.5330042206,4976581.5330042206,4976581.5330042206,4840263.2898311727,4840263.2898311727,4840263.2898311727,4702062.0668002432,4702062.0668002432,4702062.0668002432,4561951.8540901281,4561951.8540901281,4561951.8540901281,4419906.2826028187,4419906.2826028187,4419906.2826028187,4275898.6190008651,4275898.6190008651,4275898.6190008651,4129901.7606760971,4129901.7606760971,4129901.7606760971,3981888.2306488417,3981888.2306488417,3981888.2306488417,3831830.1723966924,3831830.1723966924,3831830.1723966924,3679699.3446118319,3679699.3446118319,3679699.3446118319,3525467.1158859525,3525467.1158859525,3525467.1158859525,3369104.4593217508,3369104.4593217508,3369104.4593217508,3210581.9470699891,3210581.9470699891,3210581.9470699891,3049869.7447911049,3049869.7447911049,3049869.7447911049,2886937.6060403064,2886937.6060403064,2886937.6060403064,2721754.8665751196,2721754.8665751196,2721754.8665751196,2554290.4385842965,2554290.4385842965,2554290.4385842965,2384512.8048370127,2384512.8048370127,2384512.8048370127,2212390.0127512421,2212390.0127512421,2212390.0127512421,2037889.6683802032,{"$f":"GT116-GT119","v":2037889.6683802032},2037889.6683802032,1860978.9303157302,1860978.9303157302,1860978.9303157302,1681624.503507443,1681624.503507443,1681624.503507443,1499792.6329965303,1499792.6329965303,1499792.6329965303,1315449.0975629811,1315449.0975629811,1315449.0975629811,1128559.2032850655,1128559.2032850655,1128559.2032850655,939087.77700984874,939087.77700984874,939087.77700984874,746999.1597335157,746999.1597335157,746999.1597335157,552257.19989025523,552257.19989025523,552257.19989025523,354825.24654844345,354825.24654844345,354825.24654844345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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-3,4.5833333333333334E-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":-5328890.4130239543},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,{"$f":"-AJ129-AJ128","v":-169460.60201980793},0,0,{"$f":"-AM129-AM128","v":-126312.67167435196},0,0,{"$f":"-AP129-AP128","v":-125224.92081637777},0,0,{"$f":"-AS129-AS128","v":-124122.14472841029},0,0,{"$f":"-AV129-AV128","v":-123004.13586518788},0,0,{"$f":"-AY129-AY128","v":-121870.68381460203},0,0,{"$f":"-BB129-BB128","v":-120721.57525809697},0,0,{"$f":"-BE129-BE128","v":-119556.59393052288},0,0,{"$f":"-BH129-BH128","v":-118375.52057943406},0,0,{"$f":"-BK129-BK128","v":-117178.13292382506},0,0,{"$f":"-BN129-BN128","v":-115964.20561229685},0,0,{"$f":"-BQ129-BQ128","v":-114733.5101806452},0,0,{"$f":"-BT129-BT128","v":-113485.81500886308},0,0,{"$f":"-BW129-BW128","v":-112220.8852775491},0,0,{"$f":"-BZ129-BZ128","v":-110938.48292371404},0,0,{"$f":"-CC129-CC128","v":-109638.36659597668},0,0,{"$f":"-CF129-CF128","v":-108320.29160914096},0,0,{"$f":"-CI129-CI128","v":-106984.00989814549},0,0,{"$f":"-CL129-CL128","v":-105629.26997137722},0,0,{"$f":"-CO129-CO128","v":-104255.81686333989},0,0,{"$f":"-CR129-CR128","v":-102863.39208666908},0,0,{"$f":"-CU129-CU128","v":-101451.73358348405},0,0,{"$f":"-CX129-CX128","v":-100020.57567606794},0,0,{"$f":"-DA129-DA128","v":-98569.649016866344},0,0,{"$f":"-DD129-DD128","v":-97098.680537795721},0,0,{"$f":"-DG129-DG128","v":-95607.393398850982},0,0,{"$f":"-DJ129-DJ128","v":-94095.506936003658},0,0,{"$f":"-DM129-DM128","v":-92562.736608380204},0,0,{"$f":"-DP129-DP128","v":-91008.793944710633},0,0,{"$f":"-DS129-DS128","v":-89433.386489037541},0,0,{"$f":"-DV129-DV128","v":-87836.217745675167},0,0,{"$f":"-DY129-DY128","v":-86216.987123408035},0,0,{"$f":"-EB129-EB128","v":-84575.389878919057},0,0,{"$f":"-EE129-EE128","v":-82911.117059436045},0,0,{"$f":"-EH129-EH128","v":-81223.855444585934},0,0,{"$f":"-EK129-EK128","v":-79513.287487445952},0,0,{"$f":"-EN129-EN128","v":-77779.091254780564},0,0,{"$f":"-EQ129-EQ128","v":-76020.94036645272},0,0,{"$f":"-ET129-ET128","v":-74238.503933998261},0,0,{"$f":"-EW129-EW128","v":-72431.446498351987},0,0,{"$f":"-EZ129-EZ128","v":-70599.427966713294},0,0,{"$f":"-FC129-FC128","v":-68742.103548539919},0,0,{"$f":"-FF129-FF128","v":-66859.123690657492},0,0,{"$f":"-FI129-FI128","v":-64950.134011472634},0,0,{"$f":"-FL129-FL128","v":-63014.775234277549},0,0,{"$f":"-FO129-FO128","v":-61052.68311963322},0,0,{"$f":"-FR129-FR128","v":-59063.48839681856},0,0,{"$f":"-FU129-FU128","v":-57046.816694332818},0,0,{"$f":"-FX129-FX128","v":-55002.288469437794},0,0,{"$f":"-GA129-GA128","v":-52929.518936727036},0,0,{"$f":"-GD129-GD128","v":-50828.117995708228},0,0,{"$f":"-GG129-GG128","v":-48697.690157385201},0,0,{"$f":"-GJ129-GJ128","v":-46537.834469826019},0,0,{"$f":"-GM129-GM128","v":-44348.144442702731},0,0,{"$f":"-GP129-GP128","v":-42128.207970788884},0,0,{"$f":"-GS129-GS128","v":-39877.607256400275},0,0,{"$f":"-GV129-GV128","v":-37595.918730764351},0,0,{"$f":"-GY129-GY128","v":-35282.712974303489},0,0,{"$f":"-HB129-HB128","v":-32937.55463581717},0,0,{"$f":"-HE129-HE128","v":-30560.002350547747},0,0,{"$f":"-HH129-HH128","v":-28149.60865711447},0,0,{"$f":"-HK129-HK128","v":-25705.919913300153},0,0,{"$f":"-HN129-HN128","v":-23228.476210674522},0,0,{"$f":"-HQ129-HQ128","v":-20716.811288038309},0,0,{"$f":"-HT129-HT128","v":-18170.452443671675},0,0,{"$f":"-HW129-HW128","v":-15588.920446370574},0,0,{"$f":"-HZ129-HZ128","v":-12971.729445254216},0,0,{"$f":"-IC129-IC128","v":-10318.386878326688},0,0,{"$f":"-IF129-IF128","v":-7628.3933797755471},0,0,{"$f":"-II129-II128","v":-4901.2426859898933},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":137700},{"$f":"Inputs!E190*Inputs!E179","v":137700},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Subordinated Debt Repayment Flags"]
[null,null,"Subordinated Debt Repayment Flag",null,"Flag",null,null,null,{"$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":2295000},2295000,2295000,2295000,2295000,2295000,2295000,2295000,2295000,2295000,2295000,2295000,4590000,4590000,4590000,4590000,4590000,4590000,4590000,4590000,4590000,4590000,4590000,4590000,4590000,4590000,4590000,4571944.7067848444,4571944.7067848444,4571944.7067848444,4552874.0942299757,4552874.0942299757,4552874.0942299757,4533225.623044082,4533225.623044082,4533225.623044082,4512981.7835327843,4512981.7835327843,4512981.7835327843,4492124.5354404552,4492124.5354404552,4492124.5354404552,4470635.2918736804,4470635.2918736804,4470635.2918736804,4448494.9027375886,4448494.9027375886,4448494.9027375886,4425683.6376702841,4425683.6376702841,4425683.6376702841,4402181.1684601754,4402181.1684601754,4402181.1684601754,4377966.5509305308,4377966.5509305308,4377966.5509305308,4353018.2062751204,4353018.2062751204,4353018.2062751204,4327313.9018283067,4327313.9018283067,4327313.9018283067,4300830.7312524505,{"$f":"BU152","v":4300830.7312524505},4300830.7312524505,4273545.0941249747,4273545.0941249747,4273545.0941249747,4245432.6749068992,4245432.6749068992,4245432.6749068992,4216468.4212740976,4216468.4212740976,4216468.4212740976,4186626.521791968,4186626.521791968,4186626.521791968,4155880.3829136305,4155880.3829136305,4155880.3829136305,4124202.6052811407,4124202.6052811407,4124202.6052811407,4091564.9593086084,4091564.9593086084,4091564.9593086084,4057938.3600254627,4057938.3600254627,4057938.3600254627,4023292.8411574382,4023292.8411574382,4023292.8411574382,3987597.5284221936,3987597.5284221936,3987597.5284221936,3950820.6120157586,3950820.6120157586,3950820.6120157586,3912929.3182652923,3912929.3182652923,3912929.3182652923,3873889.880422893,3873889.880422893,3873889.880422893,3833667.5085744313,3833667.5085744313,3833667.5085744313,3792226.3586365893,3792226.3586365893,3792226.3586365893,3749529.5004144805,3749529.5004144805,3749529.5004144805,3705538.8846913837,3705538.8846913837,3705538.8846913837,3660215.3093212615,3660215.3093212615,3660215.3093212615,3613518.3842938491,3613518.3842938491,3613518.3842938491,3565406.4957411811,3565406.4957411811,3565406.4957411811,3515836.7688534786,3515836.7688534786,{"$f":"EG152","v":3515836.7688534786},3464765.0296713519,3464765.0296713519,3464765.0296713519,3412145.7657202678,3412145.7657202678,3412145.7657202678,3357932.0854522018,3357932.0854522018,3357932.0854522018,3302075.6764583332,3302075.6764583332,3302075.6764583332,3244526.7624155413,3244526.7624155413,3244526.7624155413,3185234.0587283387,3185234.0587283387,3185234.0587283387,3124144.7268267102,3124144.7268267102,3124144.7268267102,3061204.3270791303,3061204.3270791303,3061204.3270791303,2996356.7702787989,2996356.7702787989,2996356.7702787989,2929544.2676598607,2929544.2676598607,2929544.2676598607,2860707.2793990662,2860707.2793990662,2860707.2793990662,2789784.4615569813,2789784.4615569813,2789784.4615569813,2716712.6114114635,2716712.6114114635,2716712.6114114635,2641426.611134686,2641426.611134686,2641426.611134686,2563859.3697635224,2563859.3697635224,2563859.3697635224,2483941.7634115708,2483941.7634115708,2483941.7634115708,2401602.5736695491,2401602.5736695491,2401602.5736695491,2316768.4241391541,2316768.4241391541,2316768.4241391541,2229363.7150438386,2229363.7150438386,2229363.7150438386,2139310.555858226,2139310.555858226,2139310.555858226,2046528.6958961301,2046528.6958961301,2046528.6958961301,{"$f":"GS152","v":1950935.4527953228},1950935.4527953228,1950935.4527953228,1852445.6388353179,1852445.6388353179,1852445.6388353179,1750971.4850225109,1750971.4850225109,1750971.4850225109,1646422.5628750219,1646422.5628750219,1646422.5628750219,1538705.7038375421,1538705.7038375421,1538705.7038375421,1427724.9162543674,1427724.9162543674,1427724.9162543674,1313381.299826635,1313381.299826635,1313381.299826635,1195572.957477526,1195572.957477526,1195572.957477526,1074194.9045468967,1074194.9045468967,1074194.9045468967,949138.9752344162,949138.9752344162,949138.9752344162,820293.72620783828,820293.72620783828,820293.72620783828,687544.337290506,687544.337290506,687544.337290506,550772.50913958962,550772.50913958962,550772.50913958962,409856.35782387236,409856.35782387236,409856.35782387236,264670.30620713753,264670.30620713753,264670.30620713753,115084.97204036405,115084.97204036405,115084.97204036405,-39032.947336996847,-39032.947336996847,-39032.947336996847,-197820.79378941117,-197820.79378941117,-197820.79378941117,-361420.07077718008,-361420.07077718008,-361420.07077718008,-529976.56945695542,-529976.56945695542,-529976.56945695542,-703640.49860322662,-703640.49860322662,-703640.49860322662,-882566.61846655898,{"$f":"JE152","v":-882566.61846655898},-882566.61846655898,-1066914.3786878702,-1066914.3786878702,-1066914.3786878702,-1256848.0603916473,-1256848.0603916473,-1256848.0603916473,-1452536.9225847307,-1452536.9225847307,-1452536.9225847307,-1654155.3529911265,-1654155.3529911265,-1654155.3529911265,-1861883.0234572666,-1861883.0234572666,-1861883.0234572666,-2075905.0500662012,-2075905.0500662012,-2075905.0500662012,-2296412.1581034129,-2296412.1581034129,-2296412.1581034129,-2523600.8520212602,-2523600.8520212602,-2523600.8520212602,-2757673.5905535123,-2757673.5905535123,-2757673.5905535123,-2998838.9671360301,-2998838.9671360301,-2998838.9671360301,-3247311.8957943749,-3247311.8957943749,-3247311.8957943749,-3503313.8026639964,-3503313.8026639964,-3503313.8026639964,-3767072.823313674,-3767072.823313674,-3767072.823313674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ152","v":0},0,0]
[null,null,"Ending Balance",null,"EUR",null,null,0,{"$f":"I148+I150+I151","v":2295000},2295000,2295000,2295000,2295000,2295000,2295000,2295000,2295000,2295000,2295000,2295000,4590000,4590000,4590000,4590000,4590000,4590000,4590000,4590000,4590000,4590000,4590000,4590000,4590000,4590000,4590000,4571944.7067848444,4571944.7067848444,4571944.7067848444,4552874.0942299757,4552874.0942299757,4552874.0942299757,4533225.623044082,4533225.623044082,4533225.623044082,4512981.7835327843,4512981.7835327843,4512981.7835327843,4492124.5354404552,4492124.5354404552,4492124.5354404552,4470635.2918736804,4470635.2918736804,4470635.2918736804,4448494.9027375886,4448494.9027375886,4448494.9027375886,4425683.6376702841,4425683.6376702841,4425683.6376702841,4402181.1684601754,4402181.1684601754,4402181.1684601754,4377966.5509305308,4377966.5509305308,4377966.5509305308,4353018.2062751204,4353018.2062751204,4353018.2062751204,4327313.9018283067,4327313.9018283067,4327313.9018283067,4300830.7312524505,{"$f":"BU148+BU150+BU151","v":4300830.7312524505},4300830.7312524505,4273545.0941249747,4273545.0941249747,4273545.0941249747,4245432.6749068992,4245432.6749068992,4245432.6749068992,4216468.4212740976,4216468.4212740976,4216468.4212740976,4186626.521791968,4186626.521791968,4186626.521791968,4155880.3829136305,4155880.3829136305,4155880.3829136305,4124202.6052811407,4124202.6052811407,4124202.6052811407,4091564.9593086084,4091564.9593086084,4091564.9593086084,4057938.3600254627,4057938.3600254627,4057938.3600254627,4023292.8411574382,4023292.8411574382,4023292.8411574382,3987597.5284221936,3987597.5284221936,3987597.5284221936,3950820.6120157586,3950820.6120157586,3950820.6120157586,3912929.3182652923,3912929.3182652923,3912929.3182652923,3873889.880422893,3873889.880422893,3873889.880422893,3833667.5085744313,3833667.5085744313,3833667.5085744313,3792226.3586365893,3792226.3586365893,3792226.3586365893,3749529.5004144805,3749529.5004144805,3749529.5004144805,3705538.8846913837,3705538.8846913837,3705538.8846913837,3660215.3093212615,3660215.3093212615,3660215.3093212615,3613518.3842938491,3613518.3842938491,3613518.3842938491,3565406.4957411811,3565406.4957411811,3565406.4957411811,3515836.7688534786,3515836.7688534786,{"$f":"EG148+EG150+EG151","v":3515836.7688534786},3464765.0296713519,3464765.0296713519,3464765.0296713519,3412145.7657202678,3412145.7657202678,3412145.7657202678,3357932.0854522018,3357932.0854522018,3357932.0854522018,3302075.6764583332,3302075.6764583332,3302075.6764583332,3244526.7624155413,3244526.7624155413,3244526.7624155413,3185234.0587283387,3185234.0587283387,3185234.0587283387,3124144.7268267102,3124144.7268267102,3124144.7268267102,3061204.3270791303,3061204.3270791303,3061204.3270791303,2996356.7702787989,2996356.7702787989,2996356.7702787989,2929544.2676598607,2929544.2676598607,2929544.2676598607,2860707.2793990662,2860707.2793990662,2860707.2793990662,2789784.4615569813,2789784.4615569813,2789784.4615569813,2716712.6114114635,2716712.6114114635,2716712.6114114635,2641426.611134686,2641426.611134686,2641426.611134686,2563859.3697635224,2563859.3697635224,2563859.3697635224,2483941.7634115708,2483941.7634115708,2483941.7634115708,2401602.5736695491,2401602.5736695491,2401602.5736695491,2316768.4241391541,2316768.4241391541,2316768.4241391541,2229363.7150438386,2229363.7150438386,2229363.7150438386,2139310.555858226,2139310.555858226,2139310.555858226,2046528.6958961301,2046528.6958961301,2046528.6958961301,{"$f":"GS148+GS150+GS151","v":1950935.4527953228},1950935.4527953228,1950935.4527953228,1852445.6388353179,1852445.6388353179,1852445.6388353179,1750971.4850225109,1750971.4850225109,1750971.4850225109,1646422.5628750219,1646422.5628750219,1646422.5628750219,1538705.7038375421,1538705.7038375421,1538705.7038375421,1427724.9162543674,1427724.9162543674,1427724.9162543674,1313381.299826635,1313381.299826635,1313381.299826635,1195572.957477526,1195572.957477526,1195572.957477526,1074194.9045468967,1074194.9045468967,1074194.9045468967,949138.9752344162,949138.9752344162,949138.9752344162,820293.72620783828,820293.72620783828,820293.72620783828,687544.337290506,687544.337290506,687544.337290506,550772.50913958962,550772.50913958962,550772.50913958962,409856.35782387236,409856.35782387236,409856.35782387236,264670.30620713753,264670.30620713753,264670.30620713753,115084.97204036405,115084.97204036405,115084.97204036405,-39032.947336996847,-39032.947336996847,-39032.947336996847,-197820.79378941117,-197820.79378941117,-197820.79378941117,-361420.07077718008,-361420.07077718008,-361420.07077718008,-529976.56945695542,-529976.56945695542,-529976.56945695542,-703640.49860322662,-703640.49860322662,-703640.49860322662,-882566.61846655898,{"$f":"JE148+JE150+JE151","v":-882566.61846655898},-882566.61846655898,-1066914.3786878702,-1066914.3786878702,-1066914.3786878702,-1256848.0603916473,-1256848.0603916473,-1256848.0603916473,-1452536.9225847307,-1452536.9225847307,-1452536.9225847307,-1654155.3529911265,-1654155.3529911265,-1654155.3529911265,-1861883.0234572666,-1861883.0234572666,-1861883.0234572666,-2075905.0500662012,-2075905.0500662012,-2075905.0500662012,-2296412.1581034129,-2296412.1581034129,-2296412.1581034129,-2523600.8520212602,-2523600.8520212602,-2523600.8520212602,-2757673.5905535123,-2757673.5905535123,-2757673.5905535123,-2998838.9671360301,-2998838.9671360301,-2998838.9671360301,-3247311.8957943749,-3247311.8957943749,-3247311.8957943749,-3503313.8026639964,-3503313.8026639964,-3503313.8026639964,-3767072.823313674,-3767072.823313674,-3767072.823313674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ148+LQ150+LQ151","v":0},0,0,0]
[null,null,"Long-Term Portion of Long-Term Subordinated Debt",null,"EUR",null,null,null,{"$f":"I152-I155","v":2295000},2295000,2295000,2295000,2295000,2295000,{"$f":"O152-O155","v":2295000},2295000,2295000,2295000,2295000,2295000,4590000,4590000,4590000,4590000,4590000,4590000,4552874.0942299757,4552874.0942299757,4552874.0942299757,4533225.623044082,4533225.623044082,4533225.623044082,4512981.7835327853,4512981.7835327853,4512981.7835327853,4492124.5354404561,4492124.5354404561,4492124.5354404561,4470635.2918736814,4470635.2918736814,4470635.2918736814,4448494.9027375896,4448494.9027375896,4448494.9027375896,4425683.6376702851,4425683.6376702851,4425683.6376702851,4402181.1684601763,4402181.1684601763,4402181.1684601763,4377966.5509305317,4377966.5509305317,4377966.5509305317,4353018.2062751213,4353018.2062751213,4353018.2062751213,4327313.9018283077,4327313.9018283077,4327313.9018283077,4300830.7312524514,4300830.7312524514,4300830.7312524514,4273545.0941249756,4273545.0941249756,4273545.0941249756,4245432.6749069002,4245432.6749069002,4245432.6749069002,4216468.4212740976,4216468.4212740976,4216468.4212740976,4186626.5217919685,4186626.5217919685,4186626.5217919685,4155880.3829136305,4155880.3829136305,4155880.3829136305,4124202.6052811402,{"$f":"CA152-CA155","v":4124202.6052811402},4124202.6052811402,4091564.9593086084,4091564.9593086084,4091564.9593086084,4057938.3600254627,4057938.3600254627,4057938.3600254627,4023292.8411574382,4023292.8411574382,4023292.8411574382,3987597.5284221941,3987597.5284221941,3987597.5284221941,3950820.6120157586,3950820.6120157586,3950820.6120157586,3912929.3182652923,3912929.3182652923,3912929.3182652923,3873889.880422893,3873889.880422893,3873889.880422893,3833667.5085744308,3833667.5085744308,3833667.5085744308,3792226.3586365888,3792226.3586365888,3792226.3586365888,3749529.5004144805,3749529.5004144805,3749529.5004144805,3705538.8846913837,3705538.8846913837,3705538.8846913837,3660215.3093212615,3660215.3093212615,3660215.3093212615,3613518.3842938491,3613518.3842938491,3613518.3842938491,3565406.4957411811,3565406.4957411811,3565406.4957411811,3515836.7688534786,3515836.7688534786,3515836.7688534786,3464765.0296713519,3464765.0296713519,3464765.0296713519,3412145.7657202678,3412145.7657202678,3412145.7657202678,3357932.0854522013,3357932.0854522013,3357932.0854522013,3302075.6764583327,3302075.6764583327,3302075.6764583327,3244526.7624155404,3244526.7624155404,3244526.7624155404,3185234.0587283382,3185234.0587283382,{"$f":"EM152-EM155","v":3185234.0587283382},3124144.7268267097,3124144.7268267097,3124144.7268267097,3061204.3270791299,3061204.3270791299,3061204.3270791299,2996356.7702787989,2996356.7702787989,2996356.7702787989,2929544.2676598611,2929544.2676598611,2929544.2676598611,2860707.2793990662,2860707.2793990662,2860707.2793990662,2789784.4615569818,2789784.4615569818,2789784.4615569818,2716712.6114114635,2716712.6114114635,2716712.6114114635,2641426.611134686,2641426.611134686,2641426.611134686,2563859.3697635224,2563859.3697635224,2563859.3697635224,2483941.7634115708,2483941.7634115708,2483941.7634115708,2401602.5736695491,2401602.5736695491,2401602.5736695491,2316768.4241391537,2316768.4241391537,2316768.4241391537,2229363.7150438386,2229363.7150438386,2229363.7150438386,2139310.5558582256,2139310.5558582256,2139310.5558582256,2046528.6958961301,2046528.6958961301,2046528.6958961301,1950935.452795323,1950935.452795323,1950935.452795323,1852445.6388353179,1852445.6388353179,1852445.6388353179,1750971.4850225109,1750971.4850225109,1750971.4850225109,1646422.5628750219,1646422.5628750219,1646422.5628750219,1538705.7038375421,1538705.7038375421,1538705.7038375421,1427724.9162543677,1427724.9162543677,1427724.9162543677,{"$f":"GY152-GY155","v":1313381.299826635},1313381.299826635,1313381.299826635,1195572.9574775258,1195572.9574775258,1195572.9574775258,1074194.9045468965,1074194.9045468965,1074194.9045468965,949138.97523441608,949138.97523441608,949138.97523441608,820293.72620783816,820293.72620783816,820293.72620783816,687544.337290506,687544.337290506,687544.337290506,550772.50913958973,550772.50913958973,550772.50913958973,409856.35782387236,409856.35782387236,409856.35782387236,264670.30620713753,264670.30620713753,264670.30620713753,115084.97204036405,115084.97204036405,115084.97204036405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JK152-JK155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Annual Rate",null,"%",null,null,null,{"$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,{"$f":"SUM(I163:QJ163)","v":5760063.5134311384},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG160*(AF152+AF165)","v":45900},{"$f":"AH160*(AG152+AG165)","v":46359},46822.590000000004,47290.815900000001,45719.447067848443,46176.641538526928,46638.407953912196,45528.740942299759,45984.028351722751,46443.868635239982,45332.25623044082,45785.578792745233,46243.434580672685,45129.817835327842,45581.116013681123,46036.92717381793,44921.245354404549,45370.457807948602,45824.162386028089,44706.352918736804,45153.416447924174,45604.950612403416,44484.949027375886,44929.798517649651,45379.096502826142,44256.836376702842,44699.404740469865,45146.398787874568,44021.811684601758,44462.029801447774,44906.650099462255,43779.665509305305,44217.462164398356,44659.636786042342,43530.182062751206,43965.483883378722,44405.138722212505,43273.139018283066,43705.870408465904,44142.929112550562,43008.307312524506,43438.390385649756,43872.774289506247,42735.45094124975,43162.805450662243,43594.433505168869,42454.32674906899,42878.870016559682,43307.65871672528,42164.684212740976,42586.33105486838,43012.194365417075,41866.265217919681,42284.927870098873,42707.777148799869,41558.803829136305,41974.391867427672,42394.13578610195,41242.026052811409,41654.446313339518,42070.990776472914,40915.649593086084,41324.806089016944,41738.054149907119,40579.38360025463,{"$f":"CT160*(CS152+CS165)","v":40985.177436257174},41395.029210619745,40232.928411574387,40635.257695690132,41041.610272647027,39875.975284221939,40274.735037064158,40677.4823874348,39508.206120157585,39903.288181359167,40302.321063172756,39129.293182652924,39520.586114479454,39915.791975624248,38738.898804228927,39126.287792271221,39517.55067019393,38336.675085744311,38720.041836601755,39107.242254967772,37922.263586365894,38301.486222229556,38684.501084451847,37495.295004144806,37870.247954186256,38248.950433728118,37055.38884691384,37425.942735382974,37800.202162736801,36602.153093212619,36968.17462414474,37337.856370386187,36135.183842938495,36496.535681367874,36861.501038181552,35654.064957411814,36010.605606985933,36370.711663055787,35158.367688534789,35509.951365420136,35865.050879074333,34647.650296713517,34994.126799680656,35344.068067677457,34121.457657202678,34462.672233774705,34807.298956112456,33579.320854522019,33915.114063067238,34254.265203697913,33020.756764583333,33350.964332229167,33684.473975551453,32445.267624155415,32769.72030039697,33097.417503400939,31852.340587283386,32170.863993156221,32492.572633087784,31241.447268267104,31553.861740949775,31869.400358359271,30612.043270791302,30918.163703499216,{"$f":"FF160*(FE152+FE165)","v":31227.345340534208},29963.56770278799,30263.20337981587,30565.835413614026,29295.442676598606,29588.397103364594,29884.281074398241,28607.072793990665,28893.143521930571,29182.074957149878,27897.844615569815,28176.82306172551,28458.591292342768,27167.126114114635,27438.797375255781,27713.185349008338,26414.26611134686,26678.408772460331,26945.192860184932,25638.593697635224,25894.97963461158,26153.929430957694,24839.417634115707,25087.811810456864,25338.689928561434,24016.02573669549,24256.185994062449,24498.747854003068,23167.68424139154,23399.361083805459,23633.354694643509,22293.637150438386,22516.57352194277,22741.7392571622,21393.105558582261,21607.036614168082,21823.106980309767,20465.2869589613,20669.939828550912,20876.639226836422,19509.354527953226,19704.448073232761,19901.49255396509,18524.456388353181,18709.700952236712,18896.797961759079,17509.714850225108,17684.81199872736,17861.660118714633,16464.22562875022,16628.867885037722,16795.1565638881,15387.057038375422,15540.927608759175,15696.336884846767,14277.249162543674,14420.02165416911,14564.221870710804,13133.81299826635,13265.151128249016,13397.802639531505,11955.729574775261,12075.286870523014,12196.039739228243,{"$f":"HR160*(HQ152+HQ165)","v":10741.949045468968},10849.368535923657,10957.862221282892,9491.3897523441628,9586.3036498676029,9682.1666863662795,8202.9372620783834,8284.9666346991671,8367.8163010461576,6875.4433729050597,6944.1978066341107,7013.6397847004519,5507.725091395896,5562.8023423098557,5618.4303657329538,4098.5635782387235,4139.5492140211109,4180.9447061613218,2646.7030620713754,2673.1700926920889,2699.9017936190103,1150.8497204036405,1162.358217607677,1173.9817997837538,-390.32947336996847,-394.23276810366815,-398.17509578470481,-1978.2079378941116,-1997.9900172730527,-2017.9699174457833,-3614.2007077718008,-3650.3427148495189,-3686.846141998014,-5299.7656945695544,-5352.7633515152502,-5406.2909850304031,-7036.4049860322666,-7106.7690358925893,-7177.8367262515148,-8825.6661846655898,-8913.9228465122469,-9003.062074977368,{"$f":"JH160*(JG152+JG165)","v":-10669.143786878702},{"$f":"JI160*(JH152+JH165)","v":-10775.83522474749},{"$f":"JJ160*(JI152+JI165)","v":-10883.593576994965},{"$f":"JK160*(JJ152+JJ165)","v":-12568.480603916472},{"$f":"JL160*(JK152+JK165)","v":-12694.165409955638},{"$f":"JM160*(JL152+JL165)","v":-12821.107064055193},{"$f":"JN160*(JM152+JM165)","v":-14525.369225847307},{"$f":"JO160*(JN152+JN165)","v":-14670.622918105781},{"$f":"JP160*(JO152+JO165)","v":-14817.329147286837},{"$f":"JQ160*(JP152+JP165)","v":-16541.553529911263},{"$f":"JR160*(JQ152+JQ165)","v":-16706.969065210378},{"$f":"JS160*(JR152+JR165)","v":-16874.038755862479},{"$f":"JT160*(JS152+JS165)","v":-18618.830234572666},{"$f":"JU160*(JT152+JT165)","v":-18805.018536918393},{"$f":"JV160*(JU152+JU165)","v":-18993.068722287579},{"$f":"JW160*(JV152+JV165)","v":-20759.050500662011},{"$f":"JX160*(JW152+JW165)","v":-20966.641005668633},{"$f":"JY160*(JX152+JX165)","v":-21176.307415725318},{"$f":"JZ160*(JY152+JY165)","v":-22964.121581034131},{"$f":"KA160*(JZ152+JZ165)","v":-23193.762796844472},{"$f":"KB160*(KA152+KA165)","v":-23425.700424812916},{"$f":"KC160*(KB152+KB165)","v":-25236.008520212603},{"$f":"KD160*(KC152+KC165)","v":-25488.368605414726},{"$f":"KE160*(KD152+KD165)","v":-25743.252291468874},{"$f":"KF160*(KE152+KE165)","v":-27576.735905535123},{"$f":"KG160*(KF152+KF165)","v":-27852.503264590476},{"$f":"KH160*(KG152+KG165)","v":-28131.028297236382},{"$f":"KI160*(KH152+KH165)","v":-29988.389671360303},{"$f":"KJ160*(KI152+KI165)","v":-30288.273568073902},{"$f":"KK160*(KJ152+KJ165)","v":-30591.156303754644},{"$f":"KL160*(KK152+KK165)","v":-32473.118957943749},{"$f":"KM160*(KL152+KL165)","v":-32797.85014752319},{"$f":"KN160*(KM152+KM165)","v":-33125.828648998417},{"$f":"KO160*(KN152+KN165)","v":-35033.138026639965},{"$f":"KP160*(KO152+KO165)","v":-35383.469406906363},{"$f":"KQ160*(KP152+KP165)","v":-35737.304100975431},{"$f":"KR160*(KQ152+KQ165)","v":-37670.728233136739},{"$f":"KS160*(KR152+KR165)","v":-38047.435515468111},{"$f":"KT160*(KS152+KS165)","v":-38427.909870622789},{"$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,{"$f":"SUM(I169:QJ169)","v":4590000},{"$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":18055.293215155951},0,0,19070.612554868392,0,0,{"$f":"AP170-AP168","v":19648.47118589349},0,0,{"$f":"AS170-AS168","v":20243.839511297236},0,0,{"$f":"AV170-AV168","v":20857.248092329071},0,0,{"$f":"AY170-AY168","v":21489.243566774734},0,0,{"$f":"BB170-BB168","v":22140.389136091573},0,0,{"$f":"BE170-BE168","v":22811.265067304281},0,0,{"$f":"BH170-BH168","v":23502.469210108713},0,0,{"$f":"BK170-BK168","v":24214.617529644194},0,0,{"$f":"BN170-BN168","v":24948.344655409979},0,0,{"$f":"BQ170-BQ168","v":25704.304446813534},0,0,{"$f":"BT170-BT168","v":26483.170575856435},0,0,{"$f":"BW170-BW168","v":27285.637127475464},0,0,{"$f":"BZ170-BZ168","v":28112.419218075098},0,0,{"$f":"CC170-CC168","v":28964.253632802021},0,0,{"$f":"CF170-CF168","v":29841.899482129535},0,0,{"$f":"CI170-CI168","v":30746.138878337544},0,0,{"$f":"CL170-CL168","v":31677.777632490033},0,0,{"$f":"CO170-CO168","v":32637.645972532118},0,0,{"$f":"CR170-CR168","v":33626.599283145828},0,0,{"$f":"CU170-CU168","v":34645.518868024417},0,0,{"$f":"CX170-CX168","v":35695.312735244428},0,0,{"$f":"DA170-DA168","v":36776.916406435077},0,0,{"$f":"DD170-DD168","v":37891.293750466459},0,0,{"$f":"DG170-DG168","v":39039.437842399348},0,0,{"$f":"DJ170-DJ168","v":40222.371848461888},0,0,{"$f":"DM170-DM168","v":41441.149937842129},0,0,{"$f":"DP170-DP168","v":42696.858222108654},0,0,{"$f":"DS170-DS168","v":43990.615723096795},0,0,{"$f":"DV170-DV168","v":45323.575370122358},0,0,{"$f":"DY170-DY168","v":46696.925027412421},0,0,{"$f":"EB170-EB168","v":48111.888552668053},0,0,{"$f":"EE170-EE168","v":49569.726887702433},0,0,{"$f":"EH170-EH168","v":51071.739182126708},0,0,{"$f":"EK170-EK168","v":52619.263951084344},0,0,{"$f":"EN170-EN168","v":54213.680268066135},0,0,{"$f":"EQ170-EQ168","v":55856.408993868798},0,0,{"$f":"ET170-ET168","v":57548.914042792021},0,0,{"$f":"EW170-EW168","v":59292.703687202651},0,0,{"$f":"EZ170-EZ168","v":61089.331901628582},0,0,{"$f":"FC170-FC168","v":62940.399747579824},0,0,{"$f":"FF170-FF168","v":64847.556800331251},0,0,{"$f":"FI170-FI168","v":66812.502618938073},0,0,{"$f":"FL170-FL168","v":68836.988260794518},0,0,{"$f":"FO170-FO168","v":70922.817842084856},0,0,{"$f":"FR170-FR168","v":73071.850145517878},0,0,{"$f":"FU170-FU168","v":75286.000276777224},0,0,{"$f":"FX170-FX168","v":77567.241371163836},0,0,{"$f":"GA170-GA168","v":79917.606351951472},0,0,{"$f":"GD170-GD168","v":82339.189742021961},0,0,{"$f":"GG170-GG168","v":84834.149530394963},0,0,{"$f":"GJ170-GJ168","v":87404.709095315455},0,0,{"$f":"GM170-GM168","v":90053.159185612603},0,0,{"$f":"GP170-GP168","v":92781.859962095856},0,0,{"$f":"GS170-GS168","v":95593.243100807333},0,0,{"$f":"GV170-GV168","v":98489.813960004889},0,0,{"$f":"GY170-GY168","v":101474.153812807},0,0,{"$f":"HB170-HB168","v":104548.92214748886},0,0,{"$f":"HE170-HE168","v":107716.85903747992},0,0,{"$f":"HH170-HH168","v":110980.78758317461},0,0,{"$f":"HK170-HK168","v":114343.61642773237},0,0,{"$f":"HN170-HN168","v":117808.34234910909},0,0,{"$f":"HQ170-HQ168","v":121378.05293062945},0,0,{"$f":"HT170-HT168","v":125055.92931248045},0,0,{"$f":"HW170-HW168","v":128845.24902657792},0,0,{"$f":"HZ170-HZ168","v":132749.38891733225},0,0,{"$f":"IC170-IC168","v":136771.82815091635},0,0,{"$f":"IF170-IF168","v":140916.15131571726},0,0,{"$f":"II170-II168","v":145186.05161673483},0,0,{"$f":"IL170-IL168","v":149585.33416677348},0,0,{"$f":"IO170-IO168","v":154117.9193773609},0,0,{"$f":"IR170-IR168","v":158787.84645241432},0,0,{"$f":"IU170-IU168","v":163599.27698776891},0,0,{"$f":"IX170-IX168","v":168556.49867977531},0,0,{"$f":"JA170-JA168","v":173663.92914627117},0,0,{"$f":"JD170-JD168","v":178926.11986333234},0,0,{"$f":"JG170-JG168","v":184347.76022131118},0,0,{"$f":"JJ170-JJ168","v":189933.68170377711},0,0,{"$f":"JM170-JM168","v":195688.86219308327},0,0,{"$f":"JP170-JP168","v":201618.4304063959},0,0,{"$f":"JS170-JS168","v":207727.67046614009},0,0,{"$f":"JV170-JV168","v":214022.0266089346},0,0,{"$f":"JY170-JY168","v":220507.10803721193},0,0,{"$f":"KB170-KB168","v":227188.69391784747},0,0,{"$f":"KE170-KE168","v":234072.73853225217},0,0,{"$f":"KH170-KH168","v":241165.37658251793},0,0,{"$f":"KK170-KK168","v":248472.92865834481},0,0,{"$f":"KN170-KN168","v":256001.90686962131},0,0,{"$f":"KQ170-KQ168","v":263759.02064967772},0,0,{"$f":"KT170-KT168","v":-3767072.8233136735},{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,205060.34672158732,205060.34672158732,205060.34672158732,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,{"$f":"BY183","v":410120.69344317465},410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,{"$f":"EK183","v":410120.69344317465},410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,{"$f":"GW183","v":410120.69344317465},410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,410120.69344317465,564786.83595602063,564786.83595602063,564786.83595602063,359726.48923443333,359726.48923443333,359726.48923443333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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!E76","v":0.13704},{"$f":"$H$207*I$32","v":0.13704},0.13704,0.13704,0.13704,0.13704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,{"$f":"$H$207*BU$32","v":0.13704},0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,{"$f":"$H$207*EG$32","v":0.13704},0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,{"$f":"$H$207*GS$32","v":0.13704},0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,{"$f":"$H$207*JE$32","v":0.13704},0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704,0.13704]
[null,null,"Production"]
[null,null,"Kwh Sold"]
[null,null,"Production Used",null,null,null,{"$f":"SUM(AG216:AR216)","v":-347480},-8691760,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG222/3","v":-29512},{"$f":"AH222/3","v":-29512},-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-27608,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,{"$f":"CT222/3","v":-29512},-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-27608,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,{"$f":"FF222/3","v":-28560},-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-27608,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-27608,-29512,-28560,-29512,-28560,-29512,{"$f":"HR222/3","v":-29512},-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-27608,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,{"$f":"KD222/3","v":-29512},-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-27608,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-27608]
[null,null,"Production Stored (PV and BESS)",null,null,null,{"$f":"SUM(AG219:AR219)","v":1784792.9011453709},10720135.680815149,{"$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},{"$f":"IF(J215+J216+J217<0,0,IF(J215+J216+J217>J37*(_xlfn.DAYS(J4,J3)+1),J37*(_xlfn.DAYS(J4,J3)+1),J215+J216+J217))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123835.7238718681,245049.43257437495,89687.553584037581,132785.18253379432,32333.082470471971,27466.954150200239,212995.43521411018,165641.37849742558,106025.95336537086,235568.25155561962,243217.676168634,170186.27715946361,96908.982246614061,240701.86066241609,63913.768015773501,112166.65966161829,14160.240729886107,16069.679683146067,196656.4670698439,147451.85110564495,76660.929876839276,236106.19551316547,243773.08836191241,126726.23752312968,49254.788126366679,196153.80172891822,23948.139000707539,81655.45519033866,0,1083.2163606554968,175791.9563211964,125569.35885412956,43259.351374308346,236610.08778795815,209876.15957973851,83201.031957664294,1518.2087021507323,151546.88801023643,0,51098.757489110809,0,{"$f":"IF(BV215+BV216+BV217<0,0,IF(BV215+BV216+BV217>BV37*(_xlfn.DAYS(BV4,BV3)+1),BV37*(_xlfn.DAYS(BV4,BV3)+1),BV215+BV216+BV217))","v":0},154911.7790806425,102710.89889961283,9802.1255720225163,237080.55299713137,171088.43659754773,39605.335784710245,0,106875.67777319695,0,20492.828882248607,0,0,134013.41100151592,81729.808314146358,0,237518.20669668587,132249.96060846979,0,0,62134.711122144246,0,0,0,0,113094.32070169272,59767.415859234752,0,237923.65549999176,93355.994534102501,0,0,17318.509311762871,0,0,0,0,92151.969447660842,37773.041650743573,0,238297.49719482957,54401.785542848287,0,0,0,0,0,0,0,71183.810837104917,14791.996822130284,0,238640.32085898699,15382.564451838844,0,0,0,0,0,0,0,50187.29047996155,0,0,{"$f":"IF(EH215+EH216+EH217<0,0,IF(EH215+EH216+EH217>EH37*(_xlfn.DAYS(EH4,EH3)+1),EH37*(_xlfn.DAYS(EH4,EH3)+1),EH215+EH216+EH217))","v":238952.70697442899},0,0,0,0,0,0,0,0,29159.845677907346,0,0,239235.22754005829,0,0,0,0,0,0,0,0,8098.9051022370113,0,0,239488.44618308195,0,0,0,0,0,0,0,0,0,0,0,239712.91826900211,0,0,0,0,0,0,0,0,0,0,0,239909.19101024602,0,0,0,0,0,0,0,0,0,0,0,240077.80357345229,0,0,0,{"$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},0,0,0,0,0,0,0,240219.2871854289,0,0,0,0,0,0,0,0,0,0,0,240334.16523779935,0,0,0,0,0,0,0,0,0,0,0,240422.95339035144,0,0,0,0,0,0,0,0,0,0,0,224637.5941661424,0,0,0,0,0,0,0,0,0,0,0,193154.21359560476,0,0,0,0,0,0,0,{"$f":"IF(JF215+JF216+JF217<0,0,IF(JF215+JF216+JF217>JF37*(_xlfn.DAYS(JF4,JF3)+1),JF37*(_xlfn.DAYS(JF4,JF3)+1),JF215+JF216+JF217))","v":0},0,0,0,161636.67211517342,0,0,0,0,0,0,0,0,0,0,0,130081.1391038436,0,0,0,0,0,0,0,0,0,0,0,98483.772023709724,0,0,0,0,0,0,0,0,0,0,0,66840.715938019101,0,0,0,0,0,0,0,0,0,0,0,35148.103026805213,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LR215+LR216+LR217<0,0,IF(LR215+LR216+LR217>LR37*(_xlfn.DAYS(LR4,LR3)+1),LR37*(_xlfn.DAYS(LR4,LR3)+1),LR215+LR216+LR217))","v":3402.0521000574809},0,0]
[null,null,"Electricity Used internally",null,null,null,-1042440,-26249496,{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(I4,I3)+1)*-1*I19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(J4,J3)+1)*-1*J19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(K4,K3)+1)*-1*K19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(L4,L3)+1)*-1*L19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(M4,M3)+1)*-1*M19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(N4,N3)+1)*-1*N19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(O4,O3)+1)*-1*O19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(P4,P3)+1)*-1*P19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(Q4,Q3)+1)*-1*Q19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(R4,R3)+1)*-1*R19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(S4,S3)+1)*-1*S19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(T4,T3)+1)*-1*T19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(U4,U3)+1)*-1*U19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(V4,V3)+1)*-1*V19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(W4,W3)+1)*-1*W19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(X4,X3)+1)*-1*X19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(Y4,Y3)+1)*-1*Y19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(Z4,Z3)+1)*-1*Z19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AA4,AA3)+1)*-1*AA19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AB4,AB3)+1)*-1*AB19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AC4,AC3)+1)*-1*AC19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AD4,AD3)+1)*-1*AD19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AE4,AE3)+1)*-1*AE19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AF4,AF3)+1)*-1*AF19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AG4,AG3)+1)*-1*AG19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AH4,AH3)+1)*-1*AH19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AI4,AI3)+1)*-1*AI19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AJ4,AJ3)+1)*-1*AJ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AK4,AK3)+1)*-1*AK19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AL4,AL3)+1)*-1*AL19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AM4,AM3)+1)*-1*AM19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AN4,AN3)+1)*-1*AN19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AO4,AO3)+1)*-1*AO19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AP4,AP3)+1)*-1*AP19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AQ4,AQ3)+1)*-1*AQ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AR4,AR3)+1)*-1*AR19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AS4,AS3)+1)*-1*AS19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AT4,AT3)+1)*-1*AT19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AU4,AU3)+1)*-1*AU19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AV4,AV3)+1)*-1*AV19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AW4,AW3)+1)*-1*AW19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AX4,AX3)+1)*-1*AX19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AY4,AY3)+1)*-1*AY19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AZ4,AZ3)+1)*-1*AZ19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BA4,BA3)+1)*-1*BA19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BB4,BB3)+1)*-1*BB19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BC4,BC3)+1)*-1*BC19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BD4,BD3)+1)*-1*BD19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BE4,BE3)+1)*-1*BE19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BF4,BF3)+1)*-1*BF19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BG4,BG3)+1)*-1*BG19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BH4,BH3)+1)*-1*BH19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BI4,BI3)+1)*-1*BI19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BJ4,BJ3)+1)*-1*BJ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BK4,BK3)+1)*-1*BK19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BL4,BL3)+1)*-1*BL19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BM4,BM3)+1)*-1*BM19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BN4,BN3)+1)*-1*BN19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BO4,BO3)+1)*-1*BO19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BP4,BP3)+1)*-1*BP19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BQ4,BQ3)+1)*-1*BQ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BR4,BR3)+1)*-1*BR19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BS4,BS3)+1)*-1*BS19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BT4,BT3)+1)*-1*BT19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BU4,BU3)+1)*-1*BU19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BV4,BV3)+1)*-1*BV19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BW4,BW3)+1)*-1*BW19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BX4,BX3)+1)*-1*BX19","v":-82824},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BY4,BY3)+1)*-1*BY19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BZ4,BZ3)+1)*-1*BZ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CA4,CA3)+1)*-1*CA19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CB4,CB3)+1)*-1*CB19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CC4,CC3)+1)*-1*CC19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CD4,CD3)+1)*-1*CD19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CE4,CE3)+1)*-1*CE19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CF4,CF3)+1)*-1*CF19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CG4,CG3)+1)*-1*CG19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CH4,CH3)+1)*-1*CH19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CI4,CI3)+1)*-1*CI19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CJ4,CJ3)+1)*-1*CJ19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CK4,CK3)+1)*-1*CK19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CL4,CL3)+1)*-1*CL19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CM4,CM3)+1)*-1*CM19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CN4,CN3)+1)*-1*CN19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CO4,CO3)+1)*-1*CO19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CP4,CP3)+1)*-1*CP19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CQ4,CQ3)+1)*-1*CQ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CR4,CR3)+1)*-1*CR19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CS4,CS3)+1)*-1*CS19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CT4,CT3)+1)*-1*CT19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CU4,CU3)+1)*-1*CU19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CV4,CV3)+1)*-1*CV19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CW4,CW3)+1)*-1*CW19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CX4,CX3)+1)*-1*CX19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CY4,CY3)+1)*-1*CY19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CZ4,CZ3)+1)*-1*CZ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DA4,DA3)+1)*-1*DA19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DB4,DB3)+1)*-1*DB19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DC4,DC3)+1)*-1*DC19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DD4,DD3)+1)*-1*DD19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DE4,DE3)+1)*-1*DE19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DF4,DF3)+1)*-1*DF19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DG4,DG3)+1)*-1*DG19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DH4,DH3)+1)*-1*DH19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DI4,DI3)+1)*-1*DI19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DJ4,DJ3)+1)*-1*DJ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DK4,DK3)+1)*-1*DK19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DL4,DL3)+1)*-1*DL19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DM4,DM3)+1)*-1*DM19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DN4,DN3)+1)*-1*DN19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DO4,DO3)+1)*-1*DO19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DP4,DP3)+1)*-1*DP19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DQ4,DQ3)+1)*-1*DQ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DR4,DR3)+1)*-1*DR19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DS4,DS3)+1)*-1*DS19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DT4,DT3)+1)*-1*DT19","v":-82824},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DU4,DU3)+1)*-1*DU19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DV4,DV3)+1)*-1*DV19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DW4,DW3)+1)*-1*DW19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DX4,DX3)+1)*-1*DX19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DY4,DY3)+1)*-1*DY19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DZ4,DZ3)+1)*-1*DZ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EA4,EA3)+1)*-1*EA19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EB4,EB3)+1)*-1*EB19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EC4,EC3)+1)*-1*EC19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ED4,ED3)+1)*-1*ED19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EE4,EE3)+1)*-1*EE19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EF4,EF3)+1)*-1*EF19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EG4,EG3)+1)*-1*EG19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EH4,EH3)+1)*-1*EH19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EI4,EI3)+1)*-1*EI19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EJ4,EJ3)+1)*-1*EJ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EK4,EK3)+1)*-1*EK19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EL4,EL3)+1)*-1*EL19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EM4,EM3)+1)*-1*EM19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EN4,EN3)+1)*-1*EN19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EO4,EO3)+1)*-1*EO19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EP4,EP3)+1)*-1*EP19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EQ4,EQ3)+1)*-1*EQ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ER4,ER3)+1)*-1*ER19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ES4,ES3)+1)*-1*ES19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ET4,ET3)+1)*-1*ET19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EU4,EU3)+1)*-1*EU19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EV4,EV3)+1)*-1*EV19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EW4,EW3)+1)*-1*EW19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EX4,EX3)+1)*-1*EX19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EY4,EY3)+1)*-1*EY19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EZ4,EZ3)+1)*-1*EZ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FA4,FA3)+1)*-1*FA19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FB4,FB3)+1)*-1*FB19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FC4,FC3)+1)*-1*FC19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FD4,FD3)+1)*-1*FD19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FE4,FE3)+1)*-1*FE19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FF4,FF3)+1)*-1*FF19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FG4,FG3)+1)*-1*FG19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FH4,FH3)+1)*-1*FH19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FI4,FI3)+1)*-1*FI19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FJ4,FJ3)+1)*-1*FJ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FK4,FK3)+1)*-1*FK19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FL4,FL3)+1)*-1*FL19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FM4,FM3)+1)*-1*FM19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FN4,FN3)+1)*-1*FN19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FO4,FO3)+1)*-1*FO19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FP4,FP3)+1)*-1*FP19","v":-82824},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FQ4,FQ3)+1)*-1*FQ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FR4,FR3)+1)*-1*FR19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FS4,FS3)+1)*-1*FS19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FT4,FT3)+1)*-1*FT19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FU4,FU3)+1)*-1*FU19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FV4,FV3)+1)*-1*FV19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FW4,FW3)+1)*-1*FW19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FX4,FX3)+1)*-1*FX19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FY4,FY3)+1)*-1*FY19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FZ4,FZ3)+1)*-1*FZ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GA4,GA3)+1)*-1*GA19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GB4,GB3)+1)*-1*GB19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GC4,GC3)+1)*-1*GC19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GD4,GD3)+1)*-1*GD19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GE4,GE3)+1)*-1*GE19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GF4,GF3)+1)*-1*GF19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GG4,GG3)+1)*-1*GG19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GH4,GH3)+1)*-1*GH19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GI4,GI3)+1)*-1*GI19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GJ4,GJ3)+1)*-1*GJ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GK4,GK3)+1)*-1*GK19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GL4,GL3)+1)*-1*GL19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GM4,GM3)+1)*-1*GM19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GN4,GN3)+1)*-1*GN19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GO4,GO3)+1)*-1*GO19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GP4,GP3)+1)*-1*GP19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GQ4,GQ3)+1)*-1*GQ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GR4,GR3)+1)*-1*GR19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GS4,GS3)+1)*-1*GS19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GT4,GT3)+1)*-1*GT19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GU4,GU3)+1)*-1*GU19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GV4,GV3)+1)*-1*GV19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GW4,GW3)+1)*-1*GW19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GX4,GX3)+1)*-1*GX19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GY4,GY3)+1)*-1*GY19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GZ4,GZ3)+1)*-1*GZ19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HA4,HA3)+1)*-1*HA19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HB4,HB3)+1)*-1*HB19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HC4,HC3)+1)*-1*HC19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HD4,HD3)+1)*-1*HD19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HE4,HE3)+1)*-1*HE19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HF4,HF3)+1)*-1*HF19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HG4,HG3)+1)*-1*HG19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HH4,HH3)+1)*-1*HH19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HI4,HI3)+1)*-1*HI19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HJ4,HJ3)+1)*-1*HJ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HK4,HK3)+1)*-1*HK19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HL4,HL3)+1)*-1*HL19","v":-82824},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HM4,HM3)+1)*-1*HM19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HN4,HN3)+1)*-1*HN19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HO4,HO3)+1)*-1*HO19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HP4,HP3)+1)*-1*HP19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HQ4,HQ3)+1)*-1*HQ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HR4,HR3)+1)*-1*HR19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HS4,HS3)+1)*-1*HS19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HT4,HT3)+1)*-1*HT19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HU4,HU3)+1)*-1*HU19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HV4,HV3)+1)*-1*HV19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HW4,HW3)+1)*-1*HW19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HX4,HX3)+1)*-1*HX19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HY4,HY3)+1)*-1*HY19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HZ4,HZ3)+1)*-1*HZ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IA4,IA3)+1)*-1*IA19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IB4,IB3)+1)*-1*IB19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IC4,IC3)+1)*-1*IC19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ID4,ID3)+1)*-1*ID19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IE4,IE3)+1)*-1*IE19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IF4,IF3)+1)*-1*IF19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IG4,IG3)+1)*-1*IG19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IH4,IH3)+1)*-1*IH19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(II4,II3)+1)*-1*II19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IJ4,IJ3)+1)*-1*IJ19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IK4,IK3)+1)*-1*IK19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IL4,IL3)+1)*-1*IL19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IM4,IM3)+1)*-1*IM19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IN4,IN3)+1)*-1*IN19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IO4,IO3)+1)*-1*IO19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IP4,IP3)+1)*-1*IP19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IQ4,IQ3)+1)*-1*IQ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IR4,IR3)+1)*-1*IR19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IS4,IS3)+1)*-1*IS19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IT4,IT3)+1)*-1*IT19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IU4,IU3)+1)*-1*IU19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IV4,IV3)+1)*-1*IV19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IW4,IW3)+1)*-1*IW19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IX4,IX3)+1)*-1*IX19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IY4,IY3)+1)*-1*IY19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IZ4,IZ3)+1)*-1*IZ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JA4,JA3)+1)*-1*JA19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JB4,JB3)+1)*-1*JB19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JC4,JC3)+1)*-1*JC19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JD4,JD3)+1)*-1*JD19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JE4,JE3)+1)*-1*JE19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JF4,JF3)+1)*-1*JF19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JG4,JG3)+1)*-1*JG19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JH4,JH3)+1)*-1*JH19","v":-82824},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JI4,JI3)+1)*-1*JI19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JJ4,JJ3)+1)*-1*JJ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JK4,JK3)+1)*-1*JK19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JL4,JL3)+1)*-1*JL19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JM4,JM3)+1)*-1*JM19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JN4,JN3)+1)*-1*JN19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JO4,JO3)+1)*-1*JO19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JP4,JP3)+1)*-1*JP19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JQ4,JQ3)+1)*-1*JQ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JR4,JR3)+1)*-1*JR19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JS4,JS3)+1)*-1*JS19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JT4,JT3)+1)*-1*JT19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JU4,JU3)+1)*-1*JU19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JV4,JV3)+1)*-1*JV19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JW4,JW3)+1)*-1*JW19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JX4,JX3)+1)*-1*JX19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JY4,JY3)+1)*-1*JY19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JZ4,JZ3)+1)*-1*JZ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KA4,KA3)+1)*-1*KA19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KB4,KB3)+1)*-1*KB19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KC4,KC3)+1)*-1*KC19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KD4,KD3)+1)*-1*KD19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KE4,KE3)+1)*-1*KE19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KF4,KF3)+1)*-1*KF19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KG4,KG3)+1)*-1*KG19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KH4,KH3)+1)*-1*KH19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KI4,KI3)+1)*-1*KI19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KJ4,KJ3)+1)*-1*KJ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KK4,KK3)+1)*-1*KK19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KL4,KL3)+1)*-1*KL19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KM4,KM3)+1)*-1*KM19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KN4,KN3)+1)*-1*KN19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KO4,KO3)+1)*-1*KO19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KP4,KP3)+1)*-1*KP19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KQ4,KQ3)+1)*-1*KQ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KR4,KR3)+1)*-1*KR19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KS4,KS3)+1)*-1*KS19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KT4,KT3)+1)*-1*KT19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KU4,KU3)+1)*-1*KU19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KV4,KV3)+1)*-1*KV19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KW4,KW3)+1)*-1*KW19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KX4,KX3)+1)*-1*KX19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KY4,KY3)+1)*-1*KY19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KZ4,KZ3)+1)*-1*KZ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LA4,LA3)+1)*-1*LA19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LB4,LB3)+1)*-1*LB19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LC4,LC3)+1)*-1*LC19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LD4,LD3)+1)*-1*LD19","v":-82824},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LE4,LE3)+1)*-1*LE19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LF4,LF3)+1)*-1*LF19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LG4,LG3)+1)*-1*LG19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LH4,LH3)+1)*-1*LH19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LI4,LI3)+1)*-1*LI19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LJ4,LJ3)+1)*-1*LJ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LK4,LK3)+1)*-1*LK19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LL4,LL3)+1)*-1*LL19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LM4,LM3)+1)*-1*LM19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LN4,LN3)+1)*-1*LN19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LO4,LO3)+1)*-1*LO19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LP4,LP3)+1)*-1*LP19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LQ4,LQ3)+1)*-1*LQ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LR4,LR3)+1)*-1*LR19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LS4,LS3)+1)*-1*LS19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LT4,LT3)+1)*-1*LT19","v":-82824}]
[null,null,"Storage Sold",null,null,null,2252467.9786708616,54217092.791635282,{"$f":"(I219+I223+I224+(I222/3))*I19","v":0},{"$f":"(J219+J223+J224+(J222/3))*J19","v":0},0,0,0,0,0,0,0,0,0,-28560,-29512,0,0,0,0,0,0,0,0,0,0,0,187979.29180431349,205405.85052675166,179714.54055114608,188007.9349749182,175833.98648433117,181153.67680498189,192439.68948301455,172007.49939944909,185484.30392667258,197431.10347381816,203838.57913874011,183171.5221027243,186795.21364600837,195502.07808276411,178585.45037117435,187212.32051393038,175173.63774613952,180926.8654717218,191907.23048446188,171314.22953013045,184146.42698581342,197891.37437576387,204313.79605969629,180946.48567506389,184300.46121639977,193198.81856388491,176550.41996313629,185775.3748099998,174731.89195137998,180448.14206341791,191065.04571296487,170365.60599460546,182529.07947330995,198322.51027486459,192472.25010891285,178688.33746240503,181770.8433135699,190862.17187320188,175476.02706226736,184305.91684729449,175136.10870884903,{"$f":"(BV219+BV223+BV224+(BV222/3))*BV19","v":180798.57401664471},190192.26528328593,175150.86796454899,180878.71603466751,198725.04560056678,190491.9266123306,176397.28209676666,182066.92075873914,188492.34974750635,175852.68014898125,182804.26271003755,175512.13430198305,181186.80999640023,189289.27886110448,168384.03009891656,180660.50180533124,199099.50702950975,188479.48256772722,174324.68544055065,182428.09063038582,186089.55484231692,176201.61709027769,181898.68182301481,175860.48992402799,181546.47749961657,188356.46775125584,167351.72586267584,181019.27088888866,199446.41358691728,186435.16124338267,174671.01406126985,182761.10519557828,183653.98079360399,176523.35235367506,182230.86454538192,176181.68918541359,181878.10681479552,187394.20498195459,166292.16347873729,181350.07182148215,199766.2767467396,184359.1971380169,174990.34433795296,183066.48919911112,182889.34045811187,176818.39291070652,182535.48572494587,176476.23821307268,182182.22050393606,186402.85538764705,171012.3118712671,181653.42585979402,200059.60053055891,182251.81604596387,175283.17945249632,183344.75972870321,183167.37909559594,177087.23833517698,182813.06115778317,176744.63574853388,182459.3335038127,185382.77569050339,164483.0149744536,181929.84665432933,{"$f":"(EH219+EH223+EH224+(EH222/3))*EH19","v":200326.88160527486},181577.59041118785,175550.01524436631,183596.42631544336,183418.8359601805,177330.38090020674,183064.09910221628,176987.37324480421,182709.95322600353,184334.31458056497,164709.00405533976,182179.84034919413,200568.60937958371,181827.1676235013,175791.34030691776,183821.99103299511,183644.21270713428,177548.30567407579,183289.10037777008,177204.93496205352,182934.57965568235,183257.81279455553,164911.55443701794,182403.90568064048,200785.26609926447,182050.85966832947,176007.63608252181,184021.94859557514,183844.00363841222,177741.49061488401,183488.55846290628,177397.79806211655,183133.70544918915,182956.50069464819,170987.22144230138,182602.53407439368,200977.32694128872,182249.15715269608,176199.37695651824,184196.7864547199,184018.6957993409,177910.40666404014,183662.95959154738,177566.43270182691,183307.81603039458,183130.46618370255,165248.10953546406,182776.20974177564,201145.26010676537,182422.5434812406,176367.03035000595,184346.98489485501,184168.76907410932,178055.51783859439,183812.78284840874,177711.30212519522,183457.38968587166,183279.91519446683,165382.98325023224,182925.40977463938,201289.52691273595,182571.49495099395,176511.05681148521,184473.01712768211,{"$f":"(GT219+GT223+GT224+(GT222/3))*GT19","v":184294.69628007564},178177.28132242797,183938.50026314796,177832.86275444704,183582.89765889011,183405.31857750771,165496.15643236801,183050.60423912754,201410.58188283379,182696.48084498188,176631.91010736558,184575.34938539582,184396.94326090795,178276.1475563134,184040.57690335042,177931.5642799332,183684.80424224539,183507.14023871024,171501.90659247831,183152.2562682709,201508.87283682002,182797.96352466836,176730.03731135273,184654.44101274692,184475.96897856958,178352.56032685886,184119.47096636155,178007.84974892542,183763.56686993915,183585.83723088086,165659.06966438523,183230.82215343855,201584.84097901033,182876.39852125372,176805.87889272842,184710.74455796299,184532.22560416471,178406.95685434958,184175.63386998107,178062.15565331234,183819.63620772131,183641.85984421489,165709.62856693496,183286.75143465496,191078.59963474446,182932.23462584123,176859.86880353518,184744.70586254264,184566.15860765721,178439.76787950075,184209.51034203239,178094.91201620712,183853.45624251117,183675.65169564239,165740.12480446522,183320.48698979663,189166.48126528919,182965.9139784851,176892.43456468041,184756.76414993464,184578.2068464763,178451.41774913314,184221.53850882023,178106.54247748025,{"$f":"(JF219+JF223+JF224+(JF222/3))*JF19","v":183865.46437070731},183687.64981706507,171670.62967175184,183332.4651226823,187231.21474190059,182977.8721561342,176903.99735097168,182836.21814976822,182659.26130131009,176595.92120989581,182305.78987362824,176254.13714393566,181952.90731952628,181776.68656342666,164026.35982009032,181424.68548074219,183437.31955659622,181073.27082208361,175062.3707384502,180722.44161048485,180547.24624247613,174553.73890703946,180197.29337321522,174215.35706006861,179847.92351571363,179673.45691278385,162128.25159881663,179324.95975227427,179455.24078544468,178977.04317835363,173035.45384745646,178629.70622378084,178456.25480192766,172531.88508670262,178109.78546632366,172196.87159203389,177763.89333900853,177591.16342789266,160249.03770433369,177246.13531048744,175490.54998557561,176901.68200034168,171028.71348258844,176557.80253984249,176386.07770439261,170530.15739319898,176043.05722632818,170198.47872126405,175700.60821085179,175529.59770400936,164045.2632732825,175188.0040978344,171542.80706228901,174846.97957711862,169041.94880077842,174506.52319378147,174336.50775778666,168548.35548515012,173996.9018063207,168219.97844014398,173657.86162893643,173488.55341091231,156546.54244922442,173150.36012783402,{"$f":"(LR219+LR223+LR224+(LR222/3))*LR19","v":167611.57309760043},172812.73026537098,156122.26907317137]
[null,null,"Electricity Revenues",null,null,null,{"$f":"SUM(AG229:AR229)","v":2273297.0135504273},{"$f":"SUM(I229:QJ229)","v":55769309.508534238},{"$f":"I208*I218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,286171.04121495556,258183.59874085334,240831.95217787466,179495.55158859413,151963.83148552064,89638.497543231322,114806.78531835048,124282.18278170144,199503.50067637092,147605.44256600869,221883.6492871329,258930.98016983317,289605.09370953508,261281.80192574358,243721.93560400917,181649.49820765725,153787.39746334689,90714.159513750099,116184.46674217068,125773.56897508187,201897.54268448742,149376.70787680082,224546.25307857851,262038.15193187119,293080.35483404947,264417.18354885251,246646.59883125726,183829.29218614913,154138.79568861774,91802.729427915096,117578.68034307672,127282.85180278282,204320.31319670123,151169.22837132239,227240.80811552145,265182.60975505359,296597.31909205805,267590.18975143874,247401.63083994394,186035.24369238294,{"$f":"BU208*BU218","v":152565.49310312839},90995.606014088276,118989.62450719364,128810.24602441624,206772.15695506163,152983.25911177826,229967.69781290769,268364.80107211426,293810.62813730526,270801.27202845598,244899.96259804539,188267.66661669151,151007.8516337217,90049.550628627811,120417.50000127997,130355.96897670923,206003.53962493068,154819.0582211196,232727.31018666257,271027.94741112064,290845.69244612014,274050.88729279744,242423.19669667442,189133.7188229055,149465.71538504792,89112.912556371419,121862.51000129533,131920.24060442974,203912.66148552275,156676.88691977301,235520.03790890254,268291.09587400552,287910.27059573442,277339.49794031103,239971.08525061861,187210.76783515411,147938.93001358528,88185.598054617221,123324.86012131088,133503.2834916829,201842.59656129539,158557.0095628103,238346.2783638094,265581.487761022,285004.06879670726,276888.22442427336,237543.38284218757,185306.95846638829,146427.34271219283,87267.514313805732,124804.7584427666,135105.3228935831,199793.1376713911,160459.69367756404,241206.43370417508,262898.8518831238,282126.79618406435,274091.73931048682,235139.84649665089,183422.10017531007,144930.80219481676,86358.569448231021,126302.41554407979,135860.16276810889,{"$f":"EG208*EG218","v":197764.07969729137},162385.21000169482,240852.17833265776,260242.91975075996,279278.16478818667,271323.0912309711,232760.23565791987,181556.00431732534,143449.1586813491,85458.672486844516,127818.04453060873,134471.40837966558,195755.2195622875,164333.83252171511,238414.40660700647,257613.42554700337,276457.88950598927,268582.00308771007,230404.31216447175,179708.48412566373,141982.26388263702,84567.733364150175,129351.86106497605,133096.47806034182,193766.35621115624,166305.83851197571,236000.90117719086,255010.10610094666,273665.68807238719,265868.20054100268,228071.84022551368,177879.35469268617,140529.9709856415,83685.662911190302,129122.82219369695,131604.77212129286,191797.29059003698,168301.50857411942,233611.42048937423,252432.70086136309,270901.28103204508,263181.41198200604,225762.58639738348,176068.43295137858,139092.13463874368,82812.372846621278,127797.23729877855,130387.54056347285,189847.82562650973,170321.12667700887,231245.72539421744,249880.9518706293,268164.39171140792,260521.3685055511,223476.31956018577,174275.53765702972,137668.61093719734,81947.775767877916,126484.84766528556,129053.26226399941,187917.76620987133,172364.98019713294,228903.57912294447,247354.60373890784,{"$f":"GS208*GS218","v":265454.74619101069},257887.80388323023,221212.81089466065,172500.4893690914,136259.25740872644,81091.785142425768,125185.52194370977,127732.26576265393,186006.9191716077,174433.35995949854,226584.74726364503,244853.40361858689,262772.07327806315,255280.45453675129,218971.8338592822,170743.11043321938,134863.93299926582,80244.315299100708,123899.13009203448,126293.95676851645,184115.09326606113,176526.56027901254,224288.99773781392,242377.10117897385,260116.10447930777,252699.05951155812,216753.1641675854,169003.22496349295,133482.49805884386,79405.281419534513,122625.54336271946,125129.59062673328,182242.09915128909,178644.87900236069,222016.10077712347,239925.44858124148,257486.5739741477,250143.3604507127,214556.57976571869,167280.65882481154,132114.81432760583,78574.599529665924,121364.63428981537,123847.65150541658,180387.74937011462,180788.617550389,219765.8289004275,237498.20045362288,254883.21858804228,247613.10156903777,212381.86081021957,165575.23961546639,130760.74492197618,77752.186491336135,120116.27667620624,122578.47318267419,178551.85833136432,182958.08096099368,217537.95689099393,235095.11386685394,252305.77776616783,245108.02962751707,210228.78964601216,163886.79664988615,{"$f":"JE208*JE218","v":129420.15432095864},76937.959993968005,118880.34558097941,121191.46655376873,176734.24229129401,185153.5779325256,215332.26177396424,232715.94830985976,249753.99354733975,242627.89390794982,208097.15078462302,162215.16094155377,128092.90835257289,76131.838546328116,117656.71730692069,120077.89209840438,174934.71933519878,187375.4208677159,213148.52279403724,230360.46566568341,247227.61053819489,240172.44618785798,205986.73088261439,160560.1651860936,126778.87418042582,75333.741468370645,116445.26938813431,118846.23906814017,173153.10935920593,189623.92591812852,210986.5213933746,228028.43018765384,244726.37588763057,237741.44071564262,203897.31872023153,158921.64374452678,125477.9202904167,74543.588883162636,115245.88057778595,117626.84627392876,171389.23405224973,191899.41302914603,208846.04118972714,225719.60847579196,242250.03926149837,235334.63418598881,201828.7051802635,157299.43262669374,124189.91647757497,73761.301708889645,114058.430835968,116289.12959377914,169642.91687822511,194202.20598549576,206726.86795477802,223433.76945345028,239798.35281754937,232951.78571551386,199780.6832271131,155693.36947484079,122914.73383302843,72986.80165094079,112882.8013176852,115224.35444054207,167913.98305831931,196532.63245732171,204628.789592702,213798.32819938016]
[null,null,"Total Revenues",null,null,null,2465680.3176710703,{"$f":"SUM(I233:QJ233)","v":56255064.296802744},{"$f":"SUM(I229:I232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,298993.13928053499,286332.41649703938,249400.16050880964,193465.49538057391,153223.56408308228,90184.609863037913,139010.48491684979,142735.99862861243,210072.81866686992,174661.40098606073,249817.68817230585,277782.54068729322,298987.77878630447,289000.69656016788,248997.94524319726,192984.35791424348,152724.08041141171,89800.929943502575,138298.75145366022,141902.61945730806,208716.60186188199,176495.74182125551,252545.4156905993,275342.51742680446,296381.21724615939,286450.30024496332,246821.29311017698,191268.11716383818,151264.42325358864,88972.917544173091,137026.92200682472,140616.62647087101,206874.8318748051,178347.34517938984,251043.88425085362,272931.84695419791,293806.23896281002,283930.40851133777,244517.65066998408,189572.61693456836,{"$f":"SUM(BU229:BU232)","v":149685.90171336444},88022.292947073365,135770.20814132222,139128.88441882751,205055.42186310131,180216.53936087992,248819.8775958732,270550.29090391338,290820.93909350858,281440.77194608632,242011.1193555533,187897.68749192523,148123.40527316928,87071.224939134117,134528.4817191523,138090.71398683844,203032.00924655414,182103.65466444363,246622.49672378745,268158.83253236179,287851.34023787791,278981.14434094791,239529.84823249545,186146.20195869805,146576.77130838283,86129.943099927928,133301.61621681554,136850.53902907536,200936.49893994199,184009.02343772416,244451.52339864959,265417.50945031061,284911.61874402198,276551.28266865871,237073.5827731652,184218.96206763003,145045.83884411643,85198.346840050901,132089.48671260269,135625.38400937038,198862.16295306926,185932.9801281835,242306.74218866933,262703.77837550355,282001.47404737433,273887.91689149826,234642.07101422196,182311.21965027566,143530.44853848396,84276.336603000571,130891.96987405788,134197.40019771559,196808.78737498878,187875.86133427182,240187.94044518343,260017.36162217319,279120.60860669758,271087.84194370115,232235.06353079932,180422.77750575068,142030.44266604123,83363.813854579392,129708.9439456143,133159.34046042393,{"$f":"SUM(EG229:EG232)","v":194776.16045529785},189838.00585688167,237868.80716877841,257357.98429884762,276268.72787367541,268315.94723482197,229852.31341093371,178553.44042719674,140545.66510139414,82460.681072407126,128540.2887364015,131767.66826424026,192764.07258232075,191819.75475109328,235427.81308247568,254725.37428023532,273445.54026281042,265571.94918983389,227493.57623025117,176703.01518162357,139075.96130297243,81566.841735540336,127385.8856082228,130390.12276072643,190772.31626151205,193821.45137821892,233011.41950258976,252119.26217939288,270650.75712162512,262855.5670869663,225158.61002690918,174871.31048995475,137621.17829696814,80682.200314198635,126121.64753646943,128799.36018263754,188800.68609407719,195843.44145815363,230619.3785409205,249539.38132017278,267884.09270116221,260166.52302899893,222847.17527679034,173058.13700727504,136181.16466143716,79806.66225959608,124793.81652484254,127676.83990757985,186848.97875580951,197886.07312203999,228251.44480675727,246985.46770994808,265145.26412678108,257504.54191484477,220559.03486894636,171263.30730327757,134755.77051056121,78940.133993876821,123479.49731369615,126340.82021614457,184916.99297614046,199949.69696525426,225907.37538172095,244457.26001261189,{"$f":"SUM(GS229:GS232)","v":262433.99136924907},254869.35141142007,218293.95408128938,169486.63584290812,133344.84747907022,78082.522900153781,122178.55247423965,125018.36250443646,183004.52951740156,202034.6661007221,223586.92979485786,241954.49952184837,259749.99721612269,252260.6819257958,216051.70055652768,167727.93896720593,131948.24870682217,77233.737312649653,120890.84597483881,123481.89958705056,181111.391154296,204141.33621257037,221289.8699979856,239476.93013467212,257093.00724341688,249678.26657763045,213832.04427834408,165987.03487433709,130565.82882353912,76393.686506938902,119616.24316681767,122413.58395056517,179237.38265357679,206270.06561012426,219015.96034128679,237024.29832523491,254462.74978755903,247121.84117187955,211634.75754781472,164263.74360082057,129197.44393369844,75562.280690289728,118354.61077040531,121130.99204922642,177382.31075393088,206524.19156739925,216764.96754914874,234596.35311889448,251858.95591762514,244591.14417177934,209459.61496006406,162557.88700294329,127842.95160157683,74739.430992104957,117105.8168608244,119861.41998109789,175545.98414606581,204679.02514172759,214536.66069624637,232192.84606654567,249281.35940785578,242085.9166721036,207306.39338115673,160869.28873836357,{"$f":"SUM(JE229:JE232)","v":126502.2108364461},73925.049454461157,115869.73085452215,118377.23094180191,173728.21345299759,202855.80830448336,212330.8111838664,229813.53121920873,246754.37189143026,239630.55699102025,205198.71135052745,159222.38779232325,125198.88178740563,73143.621561686406,114670.77555736619,117382.96579214942,171953.32236931095,201078.06038794824,210171.66304033279,227481.82632731923,244255.28043780435,237202.37808348442,203114.65863098225,157594.6154203348,123911.17087072843,72372.702513800017,113486.48302029252,116175.81976389755,170198.82253491919,199324.03696610988,208036.72661652838,225175.96093578401,241781.06567459862,234798.36998205484,201051.35118438338,155983.04637268398,122636.27820677195,71609.457420568404,112313.97927901057,114980.69002180168,168461.78750725114,197590.90920454072,205923.04197700939,222893.04880568825,239331.47997192937,232418.29208342775,199008.58250619037,154387.51935672082,121374.07619888343,70853.809893192811,111153.14698438426,113573.34720359261,166742.04343649052,195878.5103288512,203830.39757527231,220632.86145352502,236906.27816489319,230061.90617933491,196986.14814746912,152807.87468534944,120124.43852054446,70105.6843032709,110003.86995540503,112626.00213217891,{"$f":"SUM(LQ229:LQ232)","v":165039.41820337315},194186.6757194988,201758.58397060994,210495.64532023846]
[]
[null,null,{"$f":"OpEx!A9","v":"      Solar Panel Parts Replacement"},null,"EUR",null,null,{"$f":"SUM(I240:QJ240)","v":383999.99999999901},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":1333.3333333333333},{"$f":"OpEx!AV9","v":1333.3333333333333},{"$f":"OpEx!AW9","v":1333.3333333333333},{"$f":"OpEx!AX9","v":1333.3333333333333},{"$f":"OpEx!AY9","v":1333.3333333333333},{"$f":"OpEx!AZ9","v":1333.3333333333333},{"$f":"OpEx!BA9","v":1333.3333333333333},{"$f":"OpEx!BB9","v":1333.3333333333333},{"$f":"OpEx!BC9","v":1333.3333333333333},{"$f":"OpEx!BD9","v":1333.3333333333333},{"$f":"OpEx!BE9","v":1333.3333333333333},{"$f":"OpEx!BF9","v":1333.3333333333333},{"$f":"OpEx!BG9","v":1333.3333333333333},{"$f":"OpEx!BH9","v":1333.3333333333333},{"$f":"OpEx!BI9","v":1333.3333333333333},{"$f":"OpEx!BJ9","v":1333.3333333333333},{"$f":"OpEx!BK9","v":1333.3333333333333},{"$f":"OpEx!BL9","v":1333.3333333333333},{"$f":"OpEx!BM9","v":1333.3333333333333},{"$f":"OpEx!BN9","v":1333.3333333333333},{"$f":"OpEx!BO9","v":1333.3333333333333},{"$f":"OpEx!BP9","v":1333.3333333333333},{"$f":"OpEx!BQ9","v":1333.3333333333333},{"$f":"OpEx!BR9","v":1333.3333333333333},{"$f":"OpEx!BS9","v":1333.3333333333333},{"$f":"OpEx!BT9","v":1333.3333333333333},{"$f":"OpEx!BU9","v":1333.3333333333333},{"$f":"OpEx!BV9","v":1333.3333333333333},{"$f":"OpEx!BW9","v":1333.3333333333333},{"$f":"OpEx!BX9","v":1333.3333333333333},{"$f":"OpEx!BY9","v":1333.3333333333333},{"$f":"OpEx!BZ9","v":1333.3333333333333},{"$f":"OpEx!CA9","v":1333.3333333333333},{"$f":"OpEx!CB9","v":1333.3333333333333},{"$f":"OpEx!CC9","v":1333.3333333333333},{"$f":"OpEx!CD9","v":1333.3333333333333},{"$f":"OpEx!CE9","v":1333.3333333333333},{"$f":"OpEx!CF9","v":1333.3333333333333},{"$f":"OpEx!CG9","v":1333.3333333333333},{"$f":"OpEx!CH9","v":1333.3333333333333},{"$f":"OpEx!CI9","v":1333.3333333333333},{"$f":"OpEx!CJ9","v":1333.3333333333333},{"$f":"OpEx!CK9","v":1333.3333333333333},{"$f":"OpEx!CL9","v":1333.3333333333333},{"$f":"OpEx!CM9","v":1333.3333333333333},{"$f":"OpEx!CN9","v":1333.3333333333333},{"$f":"OpEx!CO9","v":1333.3333333333333},{"$f":"OpEx!CP9","v":1333.3333333333333},{"$f":"OpEx!CQ9","v":1333.3333333333333},{"$f":"OpEx!CR9","v":1333.3333333333333},{"$f":"OpEx!CS9","v":1333.3333333333333},{"$f":"OpEx!CT9","v":1333.3333333333333},{"$f":"OpEx!CU9","v":1333.3333333333333},{"$f":"OpEx!CV9","v":1333.3333333333333},{"$f":"OpEx!CW9","v":1333.3333333333333},{"$f":"OpEx!CX9","v":1333.3333333333333},{"$f":"OpEx!CY9","v":1333.3333333333333},{"$f":"OpEx!CZ9","v":1333.3333333333333},{"$f":"OpEx!DA9","v":1333.3333333333333},{"$f":"OpEx!DB9","v":1333.3333333333333},{"$f":"OpEx!DC9","v":1333.3333333333333},{"$f":"OpEx!DD9","v":1333.3333333333333},{"$f":"OpEx!DE9","v":1333.3333333333333},{"$f":"OpEx!DF9","v":1333.3333333333333},{"$f":"OpEx!DG9","v":1333.3333333333333},{"$f":"OpEx!DH9","v":1333.3333333333333},{"$f":"OpEx!DI9","v":1333.3333333333333},{"$f":"OpEx!DJ9","v":1333.3333333333333},{"$f":"OpEx!DK9","v":1333.3333333333333},{"$f":"OpEx!DL9","v":1333.3333333333333},{"$f":"OpEx!DM9","v":1333.3333333333333},{"$f":"OpEx!DN9","v":1333.3333333333333},{"$f":"OpEx!DO9","v":1333.3333333333333},{"$f":"OpEx!DP9","v":1333.3333333333333},{"$f":"OpEx!DQ9","v":1333.3333333333333},{"$f":"OpEx!DR9","v":1333.3333333333333},{"$f":"OpEx!DS9","v":1333.3333333333333},{"$f":"OpEx!DT9","v":1333.3333333333333},{"$f":"OpEx!DU9","v":1333.3333333333333},{"$f":"OpEx!DV9","v":1333.3333333333333},{"$f":"OpEx!DW9","v":1333.3333333333333},{"$f":"OpEx!DX9","v":1333.3333333333333},{"$f":"OpEx!DY9","v":1333.3333333333333},{"$f":"OpEx!DZ9","v":1333.3333333333333},{"$f":"OpEx!EA9","v":1333.3333333333333},{"$f":"OpEx!EB9","v":1333.3333333333333},{"$f":"OpEx!EC9","v":1333.3333333333333},{"$f":"OpEx!ED9","v":1333.3333333333333},{"$f":"OpEx!EE9","v":1333.3333333333333},{"$f":"OpEx!EF9","v":1333.3333333333333},{"$f":"OpEx!EG9","v":1333.3333333333333},{"$f":"OpEx!EH9","v":1333.3333333333333},{"$f":"OpEx!EI9","v":1333.3333333333333},{"$f":"OpEx!EJ9","v":1333.3333333333333},{"$f":"OpEx!EK9","v":1333.3333333333333},{"$f":"OpEx!EL9","v":1333.3333333333333},{"$f":"OpEx!EM9","v":1333.3333333333333},{"$f":"OpEx!EN9","v":1333.3333333333333},{"$f":"OpEx!EO9","v":1333.3333333333333},{"$f":"OpEx!EP9","v":1333.3333333333333},{"$f":"OpEx!EQ9","v":1333.3333333333333},{"$f":"OpEx!ER9","v":1333.3333333333333},{"$f":"OpEx!ES9","v":1333.3333333333333},{"$f":"OpEx!ET9","v":1333.3333333333333},{"$f":"OpEx!EU9","v":1333.3333333333333},{"$f":"OpEx!EV9","v":1333.3333333333333},{"$f":"OpEx!EW9","v":1333.3333333333333},{"$f":"OpEx!EX9","v":1333.3333333333333},{"$f":"OpEx!EY9","v":1333.3333333333333},{"$f":"OpEx!EZ9","v":1333.3333333333333},{"$f":"OpEx!FA9","v":1333.3333333333333},{"$f":"OpEx!FB9","v":1333.3333333333333},{"$f":"OpEx!FC9","v":1333.3333333333333},{"$f":"OpEx!FD9","v":1333.3333333333333},{"$f":"OpEx!FE9","v":1333.3333333333333},{"$f":"OpEx!FF9","v":1333.3333333333333},{"$f":"OpEx!FG9","v":1333.3333333333333},{"$f":"OpEx!FH9","v":1333.3333333333333},{"$f":"OpEx!FI9","v":1333.3333333333333},{"$f":"OpEx!FJ9","v":1333.3333333333333},{"$f":"OpEx!FK9","v":1333.3333333333333},{"$f":"OpEx!FL9","v":1333.3333333333333},{"$f":"OpEx!FM9","v":1333.3333333333333},{"$f":"OpEx!FN9","v":1333.3333333333333},{"$f":"OpEx!FO9","v":1333.3333333333333},{"$f":"OpEx!FP9","v":1333.3333333333333},{"$f":"OpEx!FQ9","v":1333.3333333333333},{"$f":"OpEx!FR9","v":1333.3333333333333},{"$f":"OpEx!FS9","v":1333.3333333333333},{"$f":"OpEx!FT9","v":1333.3333333333333},{"$f":"OpEx!FU9","v":1333.3333333333333},{"$f":"OpEx!FV9","v":1333.3333333333333},{"$f":"OpEx!FW9","v":1333.3333333333333},{"$f":"OpEx!FX9","v":1333.3333333333333},{"$f":"OpEx!FY9","v":1333.3333333333333},{"$f":"OpEx!FZ9","v":1333.3333333333333},{"$f":"OpEx!GA9","v":1333.3333333333333},{"$f":"OpEx!GB9","v":1333.3333333333333},{"$f":"OpEx!GC9","v":1333.3333333333333},{"$f":"OpEx!GD9","v":1333.3333333333333},{"$f":"OpEx!GE9","v":1333.3333333333333},{"$f":"OpEx!GF9","v":1333.3333333333333},{"$f":"OpEx!GG9","v":1333.3333333333333},{"$f":"OpEx!GH9","v":1333.3333333333333},{"$f":"OpEx!GI9","v":1333.3333333333333},{"$f":"OpEx!GJ9","v":1333.3333333333333},{"$f":"OpEx!GK9","v":1333.3333333333333},{"$f":"OpEx!GL9","v":1333.3333333333333},{"$f":"OpEx!GM9","v":1333.3333333333333},{"$f":"OpEx!GN9","v":1333.3333333333333},{"$f":"OpEx!GO9","v":1333.3333333333333},{"$f":"OpEx!GP9","v":1333.3333333333333},{"$f":"OpEx!GQ9","v":1333.3333333333333},{"$f":"OpEx!GR9","v":1333.3333333333333},{"$f":"OpEx!GS9","v":1333.3333333333333},{"$f":"OpEx!GT9","v":1333.3333333333333},{"$f":"OpEx!GU9","v":1333.3333333333333},{"$f":"OpEx!GV9","v":1333.3333333333333},{"$f":"OpEx!GW9","v":1333.3333333333333},{"$f":"OpEx!GX9","v":1333.3333333333333},{"$f":"OpEx!GY9","v":1333.3333333333333},{"$f":"OpEx!GZ9","v":1333.3333333333333},{"$f":"OpEx!HA9","v":1333.3333333333333},{"$f":"OpEx!HB9","v":1333.3333333333333},{"$f":"OpEx!HC9","v":1333.3333333333333},{"$f":"OpEx!HD9","v":1333.3333333333333},{"$f":"OpEx!HE9","v":1333.3333333333333},{"$f":"OpEx!HF9","v":1333.3333333333333},{"$f":"OpEx!HG9","v":1333.3333333333333},{"$f":"OpEx!HH9","v":1333.3333333333333},{"$f":"OpEx!HI9","v":1333.3333333333333},{"$f":"OpEx!HJ9","v":1333.3333333333333},{"$f":"OpEx!HK9","v":1333.3333333333333},{"$f":"OpEx!HL9","v":1333.3333333333333},{"$f":"OpEx!HM9","v":1333.3333333333333},{"$f":"OpEx!HN9","v":1333.3333333333333},{"$f":"OpEx!HO9","v":1333.3333333333333},{"$f":"OpEx!HP9","v":1333.3333333333333},{"$f":"OpEx!HQ9","v":1333.3333333333333},{"$f":"OpEx!HR9","v":1333.3333333333333},{"$f":"OpEx!HS9","v":1333.3333333333333},{"$f":"OpEx!HT9","v":1333.3333333333333},{"$f":"OpEx!HU9","v":1333.3333333333333},{"$f":"OpEx!HV9","v":1333.3333333333333},{"$f":"OpEx!HW9","v":1333.3333333333333},{"$f":"OpEx!HX9","v":1333.3333333333333},{"$f":"OpEx!HY9","v":1333.3333333333333},{"$f":"OpEx!HZ9","v":1333.3333333333333},{"$f":"OpEx!IA9","v":1333.3333333333333},{"$f":"OpEx!IB9","v":1333.3333333333333},{"$f":"OpEx!IC9","v":1333.3333333333333},{"$f":"OpEx!ID9","v":1333.3333333333333},{"$f":"OpEx!IE9","v":1333.3333333333333},{"$f":"OpEx!IF9","v":1333.3333333333333},{"$f":"OpEx!IG9","v":1333.3333333333333},{"$f":"OpEx!IH9","v":1333.3333333333333},{"$f":"OpEx!II9","v":1333.3333333333333},{"$f":"OpEx!IJ9","v":1333.3333333333333},{"$f":"OpEx!IK9","v":1333.3333333333333},{"$f":"OpEx!IL9","v":1333.3333333333333},{"$f":"OpEx!IM9","v":1333.3333333333333},{"$f":"OpEx!IN9","v":1333.3333333333333},{"$f":"OpEx!IO9","v":1333.3333333333333},{"$f":"OpEx!IP9","v":1333.3333333333333},{"$f":"OpEx!IQ9","v":1333.3333333333333},{"$f":"OpEx!IR9","v":1333.3333333333333},{"$f":"OpEx!IS9","v":1333.3333333333333},{"$f":"OpEx!IT9","v":1333.3333333333333},{"$f":"OpEx!IU9","v":1333.3333333333333},{"$f":"OpEx!IV9","v":1333.3333333333333},{"$f":"OpEx!IW9","v":1333.3333333333333},{"$f":"OpEx!IX9","v":1333.3333333333333},{"$f":"OpEx!IY9","v":1333.3333333333333},{"$f":"OpEx!IZ9","v":1333.3333333333333},{"$f":"OpEx!JA9","v":1333.3333333333333},{"$f":"OpEx!JB9","v":1333.3333333333333},{"$f":"OpEx!JC9","v":1333.3333333333333},{"$f":"OpEx!JD9","v":1333.3333333333333},{"$f":"OpEx!JE9","v":1333.3333333333333},{"$f":"OpEx!JF9","v":1333.3333333333333},{"$f":"OpEx!JG9","v":1333.3333333333333},{"$f":"OpEx!JH9","v":1333.3333333333333},{"$f":"OpEx!JI9","v":1333.3333333333333},{"$f":"OpEx!JJ9","v":1333.3333333333333},{"$f":"OpEx!JK9","v":1333.3333333333333},{"$f":"OpEx!JL9","v":1333.3333333333333},{"$f":"OpEx!JM9","v":1333.3333333333333},{"$f":"OpEx!JN9","v":1333.3333333333333},{"$f":"OpEx!JO9","v":1333.3333333333333},{"$f":"OpEx!JP9","v":1333.3333333333333},{"$f":"OpEx!JQ9","v":1333.3333333333333},{"$f":"OpEx!JR9","v":1333.3333333333333},{"$f":"OpEx!JS9","v":1333.3333333333333},{"$f":"OpEx!JT9","v":1333.3333333333333},{"$f":"OpEx!JU9","v":1333.3333333333333},{"$f":"OpEx!JV9","v":1333.3333333333333},{"$f":"OpEx!JW9","v":1333.3333333333333},{"$f":"OpEx!JX9","v":1333.3333333333333},{"$f":"OpEx!JY9","v":1333.3333333333333},{"$f":"OpEx!JZ9","v":1333.3333333333333},{"$f":"OpEx!KA9","v":1333.3333333333333},{"$f":"OpEx!KB9","v":1333.3333333333333},{"$f":"OpEx!KC9","v":1333.3333333333333},{"$f":"OpEx!KD9","v":1333.3333333333333},{"$f":"OpEx!KE9","v":1333.3333333333333},{"$f":"OpEx!KF9","v":1333.3333333333333},{"$f":"OpEx!KG9","v":1333.3333333333333},{"$f":"OpEx!KH9","v":1333.3333333333333},{"$f":"OpEx!KI9","v":1333.3333333333333},{"$f":"OpEx!KJ9","v":1333.3333333333333},{"$f":"OpEx!KK9","v":1333.3333333333333},{"$f":"OpEx!KL9","v":1333.3333333333333},{"$f":"OpEx!KM9","v":1333.3333333333333},{"$f":"OpEx!KN9","v":1333.3333333333333},{"$f":"OpEx!KO9","v":1333.3333333333333},{"$f":"OpEx!KP9","v":1333.3333333333333},{"$f":"OpEx!KQ9","v":1333.3333333333333},{"$f":"OpEx!KR9","v":1333.3333333333333},{"$f":"OpEx!KS9","v":1333.3333333333333},{"$f":"OpEx!KT9","v":1333.3333333333333},{"$f":"OpEx!KU9","v":1333.3333333333333},{"$f":"OpEx!KV9","v":1333.3333333333333},{"$f":"OpEx!KW9","v":1333.3333333333333},{"$f":"OpEx!KX9","v":1333.3333333333333},{"$f":"OpEx!KY9","v":1333.3333333333333},{"$f":"OpEx!KZ9","v":1333.3333333333333},{"$f":"OpEx!LA9","v":1333.3333333333333},{"$f":"OpEx!LB9","v":1333.3333333333333},{"$f":"OpEx!LC9","v":1333.3333333333333},{"$f":"OpEx!LD9","v":1333.3333333333333},{"$f":"OpEx!LE9","v":1333.3333333333333},{"$f":"OpEx!LF9","v":1333.3333333333333},{"$f":"OpEx!LG9","v":1333.3333333333333},{"$f":"OpEx!LH9","v":1333.3333333333333},{"$f":"OpEx!LI9","v":1333.3333333333333},{"$f":"OpEx!LJ9","v":1333.3333333333333},{"$f":"OpEx!LK9","v":1333.3333333333333},{"$f":"OpEx!LL9","v":1333.3333333333333},{"$f":"OpEx!LM9","v":1333.3333333333333},{"$f":"OpEx!LN9","v":1333.3333333333333},{"$f":"OpEx!LO9","v":1333.3333333333333},{"$f":"OpEx!LP9","v":1333.3333333333333},{"$f":"OpEx!LQ9","v":1333.3333333333333},{"$f":"OpEx!LR9","v":1333.3333333333333},{"$f":"OpEx!LS9","v":1333.3333333333333},{"$f":"OpEx!LT9","v":1333.3333333333333},{"$f":"OpEx!LU9","v":1333.3333333333333},{"$f":"OpEx!LV9","v":1333.3333333333333}]
[null,null,{"$f":"OpEx!A12","v":"      Warranty"},null,"EUR",null,null,2500942.7635499882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AF12/2","v":0},{"$f":"OpEx!AG12/2","v":0},{"$f":"OpEx!AH12/2","v":0},{"$f":"OpEx!AI12","v":8336.4758785000013},{"$f":"OpEx!AJ12","v":8336.4758785000013},{"$f":"OpEx!AK12","v":8336.4758785000013},{"$f":"OpEx!AL12","v":8336.4758785000013},{"$f":"OpEx!AM12","v":8336.4758785000013},{"$f":"OpEx!AN12","v":8336.4758785000013},{"$f":"OpEx!AO12","v":8336.4758785000013},{"$f":"OpEx!AP12","v":8336.4758785000013},{"$f":"OpEx!AQ12","v":8336.4758785000013},{"$f":"OpEx!AR12","v":8336.4758785000013},{"$f":"OpEx!AS12","v":8336.4758785000013},{"$f":"OpEx!AT12","v":8336.4758785000013},{"$f":"OpEx!AU12","v":8336.4758785000013},{"$f":"OpEx!AV12","v":8336.4758785000013},{"$f":"OpEx!AW12","v":8336.4758785000013},{"$f":"OpEx!AX12","v":8336.4758785000013},{"$f":"OpEx!AY12","v":8336.4758785000013},{"$f":"OpEx!AZ12","v":8336.4758785000013},{"$f":"OpEx!BA12","v":8336.4758785000013},{"$f":"OpEx!BB12","v":8336.4758785000013},{"$f":"OpEx!BC12","v":8336.4758785000013},{"$f":"OpEx!BD12","v":8336.4758785000013},{"$f":"OpEx!BE12","v":8336.4758785000013},{"$f":"OpEx!BF12","v":8336.4758785000013},{"$f":"OpEx!BG12","v":8336.4758785000013},{"$f":"OpEx!BH12","v":8336.4758785000013},{"$f":"OpEx!BI12","v":8336.4758785000013},{"$f":"OpEx!BJ12","v":8336.4758785000013},{"$f":"OpEx!BK12","v":8336.4758785000013},{"$f":"OpEx!BL12","v":8336.4758785000013},{"$f":"OpEx!BM12","v":8336.4758785000013},{"$f":"OpEx!BN12","v":8336.4758785000013},{"$f":"OpEx!BO12","v":8336.4758785000013},{"$f":"OpEx!BP12","v":8336.4758785000013},{"$f":"OpEx!BQ12","v":8336.4758785000013},{"$f":"OpEx!BR12","v":8336.4758785000013},{"$f":"OpEx!BS12","v":8336.4758785000013},{"$f":"OpEx!BT12","v":8336.4758785000013},{"$f":"OpEx!BU12","v":8336.4758785000013},{"$f":"OpEx!BV12","v":8336.4758785000013},{"$f":"OpEx!BW12","v":8336.4758785000013},{"$f":"OpEx!BX12","v":8336.4758785000013},{"$f":"OpEx!BY12","v":8336.4758785000013},{"$f":"OpEx!BZ12","v":8336.4758785000013},{"$f":"OpEx!CA12","v":8336.4758785000013},{"$f":"OpEx!CB12","v":8336.4758785000013},{"$f":"OpEx!CC12","v":8336.4758785000013},{"$f":"OpEx!CD12","v":8336.4758785000013},{"$f":"OpEx!CE12","v":8336.4758785000013},{"$f":"OpEx!CF12","v":8336.4758785000013},{"$f":"OpEx!CG12","v":8336.4758785000013},{"$f":"OpEx!CH12","v":8336.4758785000013},{"$f":"OpEx!CI12","v":8336.4758785000013},{"$f":"OpEx!CJ12","v":8336.4758785000013},{"$f":"OpEx!CK12","v":8336.4758785000013},{"$f":"OpEx!CL12","v":8336.4758785000013},{"$f":"OpEx!CM12","v":8336.4758785000013},{"$f":"OpEx!CN12","v":8336.4758785000013},{"$f":"OpEx!CO12","v":8336.4758785000013},{"$f":"OpEx!CP12","v":8336.4758785000013},{"$f":"OpEx!CQ12","v":8336.4758785000013},{"$f":"OpEx!CR12","v":8336.4758785000013},{"$f":"OpEx!CS12","v":8336.4758785000013},{"$f":"OpEx!CT12","v":8336.4758785000013},{"$f":"OpEx!CU12","v":8336.4758785000013},{"$f":"OpEx!CV12","v":8336.4758785000013},{"$f":"OpEx!CW12","v":8336.4758785000013},{"$f":"OpEx!CX12","v":8336.4758785000013},{"$f":"OpEx!CY12","v":8336.4758785000013},{"$f":"OpEx!CZ12","v":8336.4758785000013},{"$f":"OpEx!DA12","v":8336.4758785000013},{"$f":"OpEx!DB12","v":8336.4758785000013},{"$f":"OpEx!DC12","v":8336.4758785000013},{"$f":"OpEx!DD12","v":8336.4758785000013},{"$f":"OpEx!DE12","v":8336.4758785000013},{"$f":"OpEx!DF12","v":8336.4758785000013},{"$f":"OpEx!DG12","v":8336.4758785000013},{"$f":"OpEx!DH12","v":8336.4758785000013},{"$f":"OpEx!DI12","v":8336.4758785000013},{"$f":"OpEx!DJ12","v":8336.4758785000013},{"$f":"OpEx!DK12","v":8336.4758785000013},{"$f":"OpEx!DL12","v":8336.4758785000013},{"$f":"OpEx!DM12","v":8336.4758785000013},{"$f":"OpEx!DN12","v":8336.4758785000013},{"$f":"OpEx!DO12","v":8336.4758785000013},{"$f":"OpEx!DP12","v":8336.4758785000013},{"$f":"OpEx!DQ12","v":8336.4758785000013},{"$f":"OpEx!DR12","v":8336.4758785000013},{"$f":"OpEx!DS12","v":8336.4758785000013},{"$f":"OpEx!DT12","v":8336.4758785000013},{"$f":"OpEx!DU12","v":8336.4758785000013},{"$f":"OpEx!DV12","v":8336.4758785000013},{"$f":"OpEx!DW12","v":8336.4758785000013},{"$f":"OpEx!DX12","v":8336.4758785000013},{"$f":"OpEx!DY12","v":8336.4758785000013},{"$f":"OpEx!DZ12","v":8336.4758785000013},{"$f":"OpEx!EA12","v":8336.4758785000013},{"$f":"OpEx!EB12","v":8336.4758785000013},{"$f":"OpEx!EC12","v":8336.4758785000013},{"$f":"OpEx!ED12","v":8336.4758785000013},{"$f":"OpEx!EE12","v":8336.4758785000013},{"$f":"OpEx!EF12","v":8336.4758785000013},{"$f":"OpEx!EG12","v":8336.4758785000013},{"$f":"OpEx!EH12","v":8336.4758785000013},{"$f":"OpEx!EI12","v":8336.4758785000013},{"$f":"OpEx!EJ12","v":8336.4758785000013},{"$f":"OpEx!EK12","v":8336.4758785000013},{"$f":"OpEx!EL12","v":8336.4758785000013},{"$f":"OpEx!EM12","v":8336.4758785000013},{"$f":"OpEx!EN12","v":8336.4758785000013},{"$f":"OpEx!EO12","v":8336.4758785000013},{"$f":"OpEx!EP12","v":8336.4758785000013},{"$f":"OpEx!EQ12","v":8336.4758785000013},{"$f":"OpEx!ER12","v":8336.4758785000013},{"$f":"OpEx!ES12","v":8336.4758785000013},{"$f":"OpEx!ET12","v":8336.4758785000013},{"$f":"OpEx!EU12","v":8336.4758785000013},{"$f":"OpEx!EV12","v":8336.4758785000013},{"$f":"OpEx!EW12","v":8336.4758785000013},{"$f":"OpEx!EX12","v":8336.4758785000013},{"$f":"OpEx!EY12","v":8336.4758785000013},{"$f":"OpEx!EZ12","v":8336.4758785000013},{"$f":"OpEx!FA12","v":8336.4758785000013},{"$f":"OpEx!FB12","v":8336.4758785000013},{"$f":"OpEx!FC12","v":8336.4758785000013},{"$f":"OpEx!FD12","v":8336.4758785000013},{"$f":"OpEx!FE12","v":8336.4758785000013},{"$f":"OpEx!FF12","v":8336.4758785000013},{"$f":"OpEx!FG12","v":8336.4758785000013},{"$f":"OpEx!FH12","v":8336.4758785000013},{"$f":"OpEx!FI12","v":8336.4758785000013},{"$f":"OpEx!FJ12","v":8336.4758785000013},{"$f":"OpEx!FK12","v":8336.4758785000013},{"$f":"OpEx!FL12","v":8336.4758785000013},{"$f":"OpEx!FM12","v":8336.4758785000013},{"$f":"OpEx!FN12","v":8336.4758785000013},{"$f":"OpEx!FO12","v":8336.4758785000013},{"$f":"OpEx!FP12","v":8336.4758785000013},{"$f":"OpEx!FQ12","v":8336.4758785000013},{"$f":"OpEx!FR12","v":8336.4758785000013},{"$f":"OpEx!FS12","v":8336.4758785000013},{"$f":"OpEx!FT12","v":8336.4758785000013},{"$f":"OpEx!FU12","v":8336.4758785000013},{"$f":"OpEx!FV12","v":8336.4758785000013},{"$f":"OpEx!FW12","v":8336.4758785000013},{"$f":"OpEx!FX12","v":8336.4758785000013},{"$f":"OpEx!FY12","v":8336.4758785000013},{"$f":"OpEx!FZ12","v":8336.4758785000013},{"$f":"OpEx!GA12","v":8336.4758785000013},{"$f":"OpEx!GB12","v":8336.4758785000013},{"$f":"OpEx!GC12","v":8336.4758785000013},{"$f":"OpEx!GD12","v":8336.4758785000013},{"$f":"OpEx!GE12","v":8336.4758785000013},{"$f":"OpEx!GF12","v":8336.4758785000013},{"$f":"OpEx!GG12","v":8336.4758785000013},{"$f":"OpEx!GH12","v":8336.4758785000013},{"$f":"OpEx!GI12","v":8336.4758785000013},{"$f":"OpEx!GJ12","v":8336.4758785000013},{"$f":"OpEx!GK12","v":8336.4758785000013},{"$f":"OpEx!GL12","v":8336.4758785000013},{"$f":"OpEx!GM12","v":8336.4758785000013},{"$f":"OpEx!GN12","v":8336.4758785000013},{"$f":"OpEx!GO12","v":8336.4758785000013},{"$f":"OpEx!GP12","v":8336.4758785000013},{"$f":"OpEx!GQ12","v":8336.4758785000013},{"$f":"OpEx!GR12","v":8336.4758785000013},{"$f":"OpEx!GS12","v":8336.4758785000013},{"$f":"OpEx!GT12","v":8336.4758785000013},{"$f":"OpEx!GU12","v":8336.4758785000013},{"$f":"OpEx!GV12","v":8336.4758785000013},{"$f":"OpEx!GW12","v":8336.4758785000013},{"$f":"OpEx!GX12","v":8336.4758785000013},{"$f":"OpEx!GY12","v":8336.4758785000013},{"$f":"OpEx!GZ12","v":8336.4758785000013},{"$f":"OpEx!HA12","v":8336.4758785000013},{"$f":"OpEx!HB12","v":8336.4758785000013},{"$f":"OpEx!HC12","v":8336.4758785000013},{"$f":"OpEx!HD12","v":8336.4758785000013},{"$f":"OpEx!HE12","v":8336.4758785000013},{"$f":"OpEx!HF12","v":8336.4758785000013},{"$f":"OpEx!HG12","v":8336.4758785000013},{"$f":"OpEx!HH12","v":8336.4758785000013},{"$f":"OpEx!HI12","v":8336.4758785000013},{"$f":"OpEx!HJ12","v":8336.4758785000013},{"$f":"OpEx!HK12","v":8336.4758785000013},{"$f":"OpEx!HL12","v":8336.4758785000013},{"$f":"OpEx!HM12","v":8336.4758785000013},{"$f":"OpEx!HN12","v":8336.4758785000013},{"$f":"OpEx!HO12","v":8336.4758785000013},{"$f":"OpEx!HP12","v":8336.4758785000013},{"$f":"OpEx!HQ12","v":8336.4758785000013},{"$f":"OpEx!HR12","v":8336.4758785000013},{"$f":"OpEx!HS12","v":8336.4758785000013},{"$f":"OpEx!HT12","v":8336.4758785000013},{"$f":"OpEx!HU12","v":8336.4758785000013},{"$f":"OpEx!HV12","v":8336.4758785000013},{"$f":"OpEx!HW12","v":8336.4758785000013},{"$f":"OpEx!HX12","v":8336.4758785000013},{"$f":"OpEx!HY12","v":8336.4758785000013},{"$f":"OpEx!HZ12","v":8336.4758785000013},{"$f":"OpEx!IA12","v":8336.4758785000013},{"$f":"OpEx!IB12","v":8336.4758785000013},{"$f":"OpEx!IC12","v":8336.4758785000013},{"$f":"OpEx!ID12","v":8336.4758785000013},{"$f":"OpEx!IE12","v":8336.4758785000013},{"$f":"OpEx!IF12","v":8336.4758785000013},{"$f":"OpEx!IG12","v":8336.4758785000013},{"$f":"OpEx!IH12","v":8336.4758785000013},{"$f":"OpEx!II12","v":8336.4758785000013},{"$f":"OpEx!IJ12","v":8336.4758785000013},{"$f":"OpEx!IK12","v":8336.4758785000013},{"$f":"OpEx!IL12","v":8336.4758785000013},{"$f":"OpEx!IM12","v":8336.4758785000013},{"$f":"OpEx!IN12","v":8336.4758785000013},{"$f":"OpEx!IO12","v":8336.4758785000013},{"$f":"OpEx!IP12","v":8336.4758785000013},{"$f":"OpEx!IQ12","v":8336.4758785000013},{"$f":"OpEx!IR12","v":8336.4758785000013},{"$f":"OpEx!IS12","v":8336.4758785000013},{"$f":"OpEx!IT12","v":8336.4758785000013},{"$f":"OpEx!IU12","v":8336.4758785000013},{"$f":"OpEx!IV12","v":8336.4758785000013},{"$f":"OpEx!IW12","v":8336.4758785000013},{"$f":"OpEx!IX12","v":8336.4758785000013},{"$f":"OpEx!IY12","v":8336.4758785000013},{"$f":"OpEx!IZ12","v":8336.4758785000013},{"$f":"OpEx!JA12","v":8336.4758785000013},{"$f":"OpEx!JB12","v":8336.4758785000013},{"$f":"OpEx!JC12","v":8336.4758785000013},{"$f":"OpEx!JD12","v":8336.4758785000013},{"$f":"OpEx!JE12","v":8336.4758785000013},{"$f":"OpEx!JF12","v":8336.4758785000013},{"$f":"OpEx!JG12","v":8336.4758785000013},{"$f":"OpEx!JH12","v":8336.4758785000013},{"$f":"OpEx!JI12","v":8336.4758785000013},{"$f":"OpEx!JJ12","v":8336.4758785000013},{"$f":"OpEx!JK12","v":8336.4758785000013},{"$f":"OpEx!JL12","v":8336.4758785000013},{"$f":"OpEx!JM12","v":8336.4758785000013},{"$f":"OpEx!JN12","v":8336.4758785000013},{"$f":"OpEx!JO12","v":8336.4758785000013},{"$f":"OpEx!JP12","v":8336.4758785000013},{"$f":"OpEx!JQ12","v":8336.4758785000013},{"$f":"OpEx!JR12","v":8336.4758785000013},{"$f":"OpEx!JS12","v":8336.4758785000013},{"$f":"OpEx!JT12","v":8336.4758785000013},{"$f":"OpEx!JU12","v":8336.4758785000013},{"$f":"OpEx!JV12","v":8336.4758785000013},{"$f":"OpEx!JW12","v":8336.4758785000013},{"$f":"OpEx!JX12","v":8336.4758785000013},{"$f":"OpEx!JY12","v":8336.4758785000013},{"$f":"OpEx!JZ12","v":8336.4758785000013},{"$f":"OpEx!KA12","v":8336.4758785000013},{"$f":"OpEx!KB12","v":8336.4758785000013},{"$f":"OpEx!KC12","v":8336.4758785000013},{"$f":"OpEx!KD12","v":8336.4758785000013},{"$f":"OpEx!KE12","v":8336.4758785000013},{"$f":"OpEx!KF12","v":8336.4758785000013},{"$f":"OpEx!KG12","v":8336.4758785000013},{"$f":"OpEx!KH12","v":8336.4758785000013},{"$f":"OpEx!KI12","v":8336.4758785000013},{"$f":"OpEx!KJ12","v":8336.4758785000013},{"$f":"OpEx!KK12","v":8336.4758785000013},{"$f":"OpEx!KL12","v":8336.4758785000013},{"$f":"OpEx!KM12","v":8336.4758785000013},{"$f":"OpEx!KN12","v":8336.4758785000013},{"$f":"OpEx!KO12","v":8336.4758785000013},{"$f":"OpEx!KP12","v":8336.4758785000013},{"$f":"OpEx!KQ12","v":8336.4758785000013},{"$f":"OpEx!KR12","v":8336.4758785000013},{"$f":"OpEx!KS12","v":8336.4758785000013},{"$f":"OpEx!KT12","v":8336.4758785000013},{"$f":"OpEx!KU12","v":8336.4758785000013},{"$f":"OpEx!KV12","v":8336.4758785000013},{"$f":"OpEx!KW12","v":8336.4758785000013},{"$f":"OpEx!KX12","v":8336.4758785000013},{"$f":"OpEx!KY12","v":8336.4758785000013},{"$f":"OpEx!KZ12","v":8336.4758785000013},{"$f":"OpEx!LA12","v":8336.4758785000013},{"$f":"OpEx!LB12","v":8336.4758785000013},{"$f":"OpEx!LC12","v":8336.4758785000013},{"$f":"OpEx!LD12","v":8336.4758785000013},{"$f":"OpEx!LE12","v":8336.4758785000013},{"$f":"OpEx!LF12","v":8336.4758785000013},{"$f":"OpEx!LG12","v":8336.4758785000013},{"$f":"OpEx!LH12","v":8336.4758785000013},{"$f":"OpEx!LI12","v":8336.4758785000013},{"$f":"OpEx!LJ12","v":8336.4758785000013},{"$f":"OpEx!LK12","v":8336.4758785000013},{"$f":"OpEx!LL12","v":8336.4758785000013},{"$f":"OpEx!LM12","v":8336.4758785000013},{"$f":"OpEx!LN12","v":8336.4758785000013},{"$f":"OpEx!LO12","v":8336.4758785000013},{"$f":"OpEx!LP12","v":8336.4758785000013},{"$f":"OpEx!LQ12","v":8336.4758785000013},{"$f":"OpEx!LR12","v":8336.4758785000013},{"$f":"OpEx!LS12","v":8336.4758785000013},{"$f":"OpEx!LT12","v":8336.4758785000013},{"$f":"OpEx!LU12","v":8336.4758785000013},{"$f":"OpEx!LV12","v":8336.4758785000013}]
[null,null,{"$f":"OpEx!A13","v":"      Battery system maintenance (parts)"},null,"EUR",null,null,1952737.5656249945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AF13/2","v":0},{"$f":"OpEx!AG13/2","v":0},{"$f":"OpEx!AH13/2","v":0},{"$f":"OpEx!AI13","v":6509.1252187499995},{"$f":"OpEx!AJ13","v":6509.1252187499995},{"$f":"OpEx!AK13","v":6509.1252187499995},{"$f":"OpEx!AL13","v":6509.1252187499995},{"$f":"OpEx!AM13","v":6509.1252187499995},{"$f":"OpEx!AN13","v":6509.1252187499995},{"$f":"OpEx!AO13","v":6509.1252187499995},{"$f":"OpEx!AP13","v":6509.1252187499995},{"$f":"OpEx!AQ13","v":6509.1252187499995},{"$f":"OpEx!AR13","v":6509.1252187499995},{"$f":"OpEx!AS13","v":6509.1252187499995},{"$f":"OpEx!AT13","v":6509.1252187499995},{"$f":"OpEx!AU13","v":6509.1252187499995},{"$f":"OpEx!AV13","v":6509.1252187499995},{"$f":"OpEx!AW13","v":6509.1252187499995},{"$f":"OpEx!AX13","v":6509.1252187499995},{"$f":"OpEx!AY13","v":6509.1252187499995},{"$f":"OpEx!AZ13","v":6509.1252187499995},{"$f":"OpEx!BA13","v":6509.1252187499995},{"$f":"OpEx!BB13","v":6509.1252187499995},{"$f":"OpEx!BC13","v":6509.1252187499995},{"$f":"OpEx!BD13","v":6509.1252187499995},{"$f":"OpEx!BE13","v":6509.1252187499995},{"$f":"OpEx!BF13","v":6509.1252187499995},{"$f":"OpEx!BG13","v":6509.1252187499995},{"$f":"OpEx!BH13","v":6509.1252187499995},{"$f":"OpEx!BI13","v":6509.1252187499995},{"$f":"OpEx!BJ13","v":6509.1252187499995},{"$f":"OpEx!BK13","v":6509.1252187499995},{"$f":"OpEx!BL13","v":6509.1252187499995},{"$f":"OpEx!BM13","v":6509.1252187499995},{"$f":"OpEx!BN13","v":6509.1252187499995},{"$f":"OpEx!BO13","v":6509.1252187499995},{"$f":"OpEx!BP13","v":6509.1252187499995},{"$f":"OpEx!BQ13","v":6509.1252187499995},{"$f":"OpEx!BR13","v":6509.1252187499995},{"$f":"OpEx!BS13","v":6509.1252187499995},{"$f":"OpEx!BT13","v":6509.1252187499995},{"$f":"OpEx!BU13","v":6509.1252187499995},{"$f":"OpEx!BV13","v":6509.1252187499995},{"$f":"OpEx!BW13","v":6509.1252187499995},{"$f":"OpEx!BX13","v":6509.1252187499995},{"$f":"OpEx!BY13","v":6509.1252187499995},{"$f":"OpEx!BZ13","v":6509.1252187499995},{"$f":"OpEx!CA13","v":6509.1252187499995},{"$f":"OpEx!CB13","v":6509.1252187499995},{"$f":"OpEx!CC13","v":6509.1252187499995},{"$f":"OpEx!CD13","v":6509.1252187499995},{"$f":"OpEx!CE13","v":6509.1252187499995},{"$f":"OpEx!CF13","v":6509.1252187499995},{"$f":"OpEx!CG13","v":6509.1252187499995},{"$f":"OpEx!CH13","v":6509.1252187499995},{"$f":"OpEx!CI13","v":6509.1252187499995},{"$f":"OpEx!CJ13","v":6509.1252187499995},{"$f":"OpEx!CK13","v":6509.1252187499995},{"$f":"OpEx!CL13","v":6509.1252187499995},{"$f":"OpEx!CM13","v":6509.1252187499995},{"$f":"OpEx!CN13","v":6509.1252187499995},{"$f":"OpEx!CO13","v":6509.1252187499995},{"$f":"OpEx!CP13","v":6509.1252187499995},{"$f":"OpEx!CQ13","v":6509.1252187499995},{"$f":"OpEx!CR13","v":6509.1252187499995},{"$f":"OpEx!CS13","v":6509.1252187499995},{"$f":"OpEx!CT13","v":6509.1252187499995},{"$f":"OpEx!CU13","v":6509.1252187499995},{"$f":"OpEx!CV13","v":6509.1252187499995},{"$f":"OpEx!CW13","v":6509.1252187499995},{"$f":"OpEx!CX13","v":6509.1252187499995},{"$f":"OpEx!CY13","v":6509.1252187499995},{"$f":"OpEx!CZ13","v":6509.1252187499995},{"$f":"OpEx!DA13","v":6509.1252187499995},{"$f":"OpEx!DB13","v":6509.1252187499995},{"$f":"OpEx!DC13","v":6509.1252187499995},{"$f":"OpEx!DD13","v":6509.1252187499995},{"$f":"OpEx!DE13","v":6509.1252187499995},{"$f":"OpEx!DF13","v":6509.1252187499995},{"$f":"OpEx!DG13","v":6509.1252187499995},{"$f":"OpEx!DH13","v":6509.1252187499995},{"$f":"OpEx!DI13","v":6509.1252187499995},{"$f":"OpEx!DJ13","v":6509.1252187499995},{"$f":"OpEx!DK13","v":6509.1252187499995},{"$f":"OpEx!DL13","v":6509.1252187499995},{"$f":"OpEx!DM13","v":6509.1252187499995},{"$f":"OpEx!DN13","v":6509.1252187499995},{"$f":"OpEx!DO13","v":6509.1252187499995},{"$f":"OpEx!DP13","v":6509.1252187499995},{"$f":"OpEx!DQ13","v":6509.1252187499995},{"$f":"OpEx!DR13","v":6509.1252187499995},{"$f":"OpEx!DS13","v":6509.1252187499995},{"$f":"OpEx!DT13","v":6509.1252187499995},{"$f":"OpEx!DU13","v":6509.1252187499995},{"$f":"OpEx!DV13","v":6509.1252187499995},{"$f":"OpEx!DW13","v":6509.1252187499995},{"$f":"OpEx!DX13","v":6509.1252187499995},{"$f":"OpEx!DY13","v":6509.1252187499995},{"$f":"OpEx!DZ13","v":6509.1252187499995},{"$f":"OpEx!EA13","v":6509.1252187499995},{"$f":"OpEx!EB13","v":6509.1252187499995},{"$f":"OpEx!EC13","v":6509.1252187499995},{"$f":"OpEx!ED13","v":6509.1252187499995},{"$f":"OpEx!EE13","v":6509.1252187499995},{"$f":"OpEx!EF13","v":6509.1252187499995},{"$f":"OpEx!EG13","v":6509.1252187499995},{"$f":"OpEx!EH13","v":6509.1252187499995},{"$f":"OpEx!EI13","v":6509.1252187499995},{"$f":"OpEx!EJ13","v":6509.1252187499995},{"$f":"OpEx!EK13","v":6509.1252187499995},{"$f":"OpEx!EL13","v":6509.1252187499995},{"$f":"OpEx!EM13","v":6509.1252187499995},{"$f":"OpEx!EN13","v":6509.1252187499995},{"$f":"OpEx!EO13","v":6509.1252187499995},{"$f":"OpEx!EP13","v":6509.1252187499995},{"$f":"OpEx!EQ13","v":6509.1252187499995},{"$f":"OpEx!ER13","v":6509.1252187499995},{"$f":"OpEx!ES13","v":6509.1252187499995},{"$f":"OpEx!ET13","v":6509.1252187499995},{"$f":"OpEx!EU13","v":6509.1252187499995},{"$f":"OpEx!EV13","v":6509.1252187499995},{"$f":"OpEx!EW13","v":6509.1252187499995},{"$f":"OpEx!EX13","v":6509.1252187499995},{"$f":"OpEx!EY13","v":6509.1252187499995},{"$f":"OpEx!EZ13","v":6509.1252187499995},{"$f":"OpEx!FA13","v":6509.1252187499995},{"$f":"OpEx!FB13","v":6509.1252187499995},{"$f":"OpEx!FC13","v":6509.1252187499995},{"$f":"OpEx!FD13","v":6509.1252187499995},{"$f":"OpEx!FE13","v":6509.1252187499995},{"$f":"OpEx!FF13","v":6509.1252187499995},{"$f":"OpEx!FG13","v":6509.1252187499995},{"$f":"OpEx!FH13","v":6509.1252187499995},{"$f":"OpEx!FI13","v":6509.1252187499995},{"$f":"OpEx!FJ13","v":6509.1252187499995},{"$f":"OpEx!FK13","v":6509.1252187499995},{"$f":"OpEx!FL13","v":6509.1252187499995},{"$f":"OpEx!FM13","v":6509.1252187499995},{"$f":"OpEx!FN13","v":6509.1252187499995},{"$f":"OpEx!FO13","v":6509.1252187499995},{"$f":"OpEx!FP13","v":6509.1252187499995},{"$f":"OpEx!FQ13","v":6509.1252187499995},{"$f":"OpEx!FR13","v":6509.1252187499995},{"$f":"OpEx!FS13","v":6509.1252187499995},{"$f":"OpEx!FT13","v":6509.1252187499995},{"$f":"OpEx!FU13","v":6509.1252187499995},{"$f":"OpEx!FV13","v":6509.1252187499995},{"$f":"OpEx!FW13","v":6509.1252187499995},{"$f":"OpEx!FX13","v":6509.1252187499995},{"$f":"OpEx!FY13","v":6509.1252187499995},{"$f":"OpEx!FZ13","v":6509.1252187499995},{"$f":"OpEx!GA13","v":6509.1252187499995},{"$f":"OpEx!GB13","v":6509.1252187499995},{"$f":"OpEx!GC13","v":6509.1252187499995},{"$f":"OpEx!GD13","v":6509.1252187499995},{"$f":"OpEx!GE13","v":6509.1252187499995},{"$f":"OpEx!GF13","v":6509.1252187499995},{"$f":"OpEx!GG13","v":6509.1252187499995},{"$f":"OpEx!GH13","v":6509.1252187499995},{"$f":"OpEx!GI13","v":6509.1252187499995},{"$f":"OpEx!GJ13","v":6509.1252187499995},{"$f":"OpEx!GK13","v":6509.1252187499995},{"$f":"OpEx!GL13","v":6509.1252187499995},{"$f":"OpEx!GM13","v":6509.1252187499995},{"$f":"OpEx!GN13","v":6509.1252187499995},{"$f":"OpEx!GO13","v":6509.1252187499995},{"$f":"OpEx!GP13","v":6509.1252187499995},{"$f":"OpEx!GQ13","v":6509.1252187499995},{"$f":"OpEx!GR13","v":6509.1252187499995},{"$f":"OpEx!GS13","v":6509.1252187499995},{"$f":"OpEx!GT13","v":6509.1252187499995},{"$f":"OpEx!GU13","v":6509.1252187499995},{"$f":"OpEx!GV13","v":6509.1252187499995},{"$f":"OpEx!GW13","v":6509.1252187499995},{"$f":"OpEx!GX13","v":6509.1252187499995},{"$f":"OpEx!GY13","v":6509.1252187499995},{"$f":"OpEx!GZ13","v":6509.1252187499995},{"$f":"OpEx!HA13","v":6509.1252187499995},{"$f":"OpEx!HB13","v":6509.1252187499995},{"$f":"OpEx!HC13","v":6509.1252187499995},{"$f":"OpEx!HD13","v":6509.1252187499995},{"$f":"OpEx!HE13","v":6509.1252187499995},{"$f":"OpEx!HF13","v":6509.1252187499995},{"$f":"OpEx!HG13","v":6509.1252187499995},{"$f":"OpEx!HH13","v":6509.1252187499995},{"$f":"OpEx!HI13","v":6509.1252187499995},{"$f":"OpEx!HJ13","v":6509.1252187499995},{"$f":"OpEx!HK13","v":6509.1252187499995},{"$f":"OpEx!HL13","v":6509.1252187499995},{"$f":"OpEx!HM13","v":6509.1252187499995},{"$f":"OpEx!HN13","v":6509.1252187499995},{"$f":"OpEx!HO13","v":6509.1252187499995},{"$f":"OpEx!HP13","v":6509.1252187499995},{"$f":"OpEx!HQ13","v":6509.1252187499995},{"$f":"OpEx!HR13","v":6509.1252187499995},{"$f":"OpEx!HS13","v":6509.1252187499995},{"$f":"OpEx!HT13","v":6509.1252187499995},{"$f":"OpEx!HU13","v":6509.1252187499995},{"$f":"OpEx!HV13","v":6509.1252187499995},{"$f":"OpEx!HW13","v":6509.1252187499995},{"$f":"OpEx!HX13","v":6509.1252187499995},{"$f":"OpEx!HY13","v":6509.1252187499995},{"$f":"OpEx!HZ13","v":6509.1252187499995},{"$f":"OpEx!IA13","v":6509.1252187499995},{"$f":"OpEx!IB13","v":6509.1252187499995},{"$f":"OpEx!IC13","v":6509.1252187499995},{"$f":"OpEx!ID13","v":6509.1252187499995},{"$f":"OpEx!IE13","v":6509.1252187499995},{"$f":"OpEx!IF13","v":6509.1252187499995},{"$f":"OpEx!IG13","v":6509.1252187499995},{"$f":"OpEx!IH13","v":6509.1252187499995},{"$f":"OpEx!II13","v":6509.1252187499995},{"$f":"OpEx!IJ13","v":6509.1252187499995},{"$f":"OpEx!IK13","v":6509.1252187499995},{"$f":"OpEx!IL13","v":6509.1252187499995},{"$f":"OpEx!IM13","v":6509.1252187499995},{"$f":"OpEx!IN13","v":6509.1252187499995},{"$f":"OpEx!IO13","v":6509.1252187499995},{"$f":"OpEx!IP13","v":6509.1252187499995},{"$f":"OpEx!IQ13","v":6509.1252187499995},{"$f":"OpEx!IR13","v":6509.1252187499995},{"$f":"OpEx!IS13","v":6509.1252187499995},{"$f":"OpEx!IT13","v":6509.1252187499995},{"$f":"OpEx!IU13","v":6509.1252187499995},{"$f":"OpEx!IV13","v":6509.1252187499995},{"$f":"OpEx!IW13","v":6509.1252187499995},{"$f":"OpEx!IX13","v":6509.1252187499995},{"$f":"OpEx!IY13","v":6509.1252187499995},{"$f":"OpEx!IZ13","v":6509.1252187499995},{"$f":"OpEx!JA13","v":6509.1252187499995},{"$f":"OpEx!JB13","v":6509.1252187499995},{"$f":"OpEx!JC13","v":6509.1252187499995},{"$f":"OpEx!JD13","v":6509.1252187499995},{"$f":"OpEx!JE13","v":6509.1252187499995},{"$f":"OpEx!JF13","v":6509.1252187499995},{"$f":"OpEx!JG13","v":6509.1252187499995},{"$f":"OpEx!JH13","v":6509.1252187499995},{"$f":"OpEx!JI13","v":6509.1252187499995},{"$f":"OpEx!JJ13","v":6509.1252187499995},{"$f":"OpEx!JK13","v":6509.1252187499995},{"$f":"OpEx!JL13","v":6509.1252187499995},{"$f":"OpEx!JM13","v":6509.1252187499995},{"$f":"OpEx!JN13","v":6509.1252187499995},{"$f":"OpEx!JO13","v":6509.1252187499995},{"$f":"OpEx!JP13","v":6509.1252187499995},{"$f":"OpEx!JQ13","v":6509.1252187499995},{"$f":"OpEx!JR13","v":6509.1252187499995},{"$f":"OpEx!JS13","v":6509.1252187499995},{"$f":"OpEx!JT13","v":6509.1252187499995},{"$f":"OpEx!JU13","v":6509.1252187499995},{"$f":"OpEx!JV13","v":6509.1252187499995},{"$f":"OpEx!JW13","v":6509.1252187499995},{"$f":"OpEx!JX13","v":6509.1252187499995},{"$f":"OpEx!JY13","v":6509.1252187499995},{"$f":"OpEx!JZ13","v":6509.1252187499995},{"$f":"OpEx!KA13","v":6509.1252187499995},{"$f":"OpEx!KB13","v":6509.1252187499995},{"$f":"OpEx!KC13","v":6509.1252187499995},{"$f":"OpEx!KD13","v":6509.1252187499995},{"$f":"OpEx!KE13","v":6509.1252187499995},{"$f":"OpEx!KF13","v":6509.1252187499995},{"$f":"OpEx!KG13","v":6509.1252187499995},{"$f":"OpEx!KH13","v":6509.1252187499995},{"$f":"OpEx!KI13","v":6509.1252187499995},{"$f":"OpEx!KJ13","v":6509.1252187499995},{"$f":"OpEx!KK13","v":6509.1252187499995},{"$f":"OpEx!KL13","v":6509.1252187499995},{"$f":"OpEx!KM13","v":6509.1252187499995},{"$f":"OpEx!KN13","v":6509.1252187499995},{"$f":"OpEx!KO13","v":6509.1252187499995},{"$f":"OpEx!KP13","v":6509.1252187499995},{"$f":"OpEx!KQ13","v":6509.1252187499995},{"$f":"OpEx!KR13","v":6509.1252187499995},{"$f":"OpEx!KS13","v":6509.1252187499995},{"$f":"OpEx!KT13","v":6509.1252187499995},{"$f":"OpEx!KU13","v":6509.1252187499995},{"$f":"OpEx!KV13","v":6509.1252187499995},{"$f":"OpEx!KW13","v":6509.1252187499995},{"$f":"OpEx!KX13","v":6509.1252187499995},{"$f":"OpEx!KY13","v":6509.1252187499995},{"$f":"OpEx!KZ13","v":6509.1252187499995},{"$f":"OpEx!LA13","v":6509.1252187499995},{"$f":"OpEx!LB13","v":6509.1252187499995},{"$f":"OpEx!LC13","v":6509.1252187499995},{"$f":"OpEx!LD13","v":6509.1252187499995},{"$f":"OpEx!LE13","v":6509.1252187499995},{"$f":"OpEx!LF13","v":6509.1252187499995},{"$f":"OpEx!LG13","v":6509.1252187499995},{"$f":"OpEx!LH13","v":6509.1252187499995},{"$f":"OpEx!LI13","v":6509.1252187499995},{"$f":"OpEx!LJ13","v":6509.1252187499995},{"$f":"OpEx!LK13","v":6509.1252187499995},{"$f":"OpEx!LL13","v":6509.1252187499995},{"$f":"OpEx!LM13","v":6509.1252187499995},{"$f":"OpEx!LN13","v":6509.1252187499995},{"$f":"OpEx!LO13","v":6509.1252187499995},{"$f":"OpEx!LP13","v":6509.1252187499995},{"$f":"OpEx!LQ13","v":6509.1252187499995},{"$f":"OpEx!LR13","v":6509.1252187499995},{"$f":"OpEx!LS13","v":6509.1252187499995},{"$f":"OpEx!LT13","v":6509.1252187499995},{"$f":"OpEx!LU13","v":6509.1252187499995},{"$f":"OpEx!LV13","v":6509.1252187499995}]
[null,null,"    Total Repairs, Maintenance and Operations",null,null,null,null,{"$f":"SUM(H240:H249)","v":9491330.9451749828},{"$f":"SUM(I240:I249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD240:AD249)","v":0},0,0,{"$f":"SUM(AG240:AG249)","v":22647.546963916666},22647.546963916666,22403.263763916668,22647.546963916666,22403.263763916668,22797.546963916666,23960.046963916666,23227.197363916668,23960.046963916666,23715.763763916668,23960.046963916666,23715.763763916668,26626.713630583334,26626.713630583334,26382.430430583332,26626.713630583334,26382.430430583332,26626.713630583334,26626.713630583334,25893.864030583332,26626.713630583334,26382.430430583332,26626.713630583334,26382.430430583332,26626.713630583334,26626.713630583334,26382.430430583332,26626.713630583334,26382.430430583332,26626.713630583334,26626.713630583334,25893.864030583332,26626.713630583334,26382.430430583332,26626.713630583334,26382.430430583332,26626.713630583334,26626.713630583334,26382.430430583332,26626.713630583334,26382.430430583332,26626.713630583334,26751.713630583334,26263.147230583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26018.864030583332,26751.713630583334,26507.430430583332,{"$f":"SUM(CM240:CM249)","v":26751.713630583334},26507.430430583332,26751.713630583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26018.864030583332,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26018.864030583332,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26263.147230583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26018.864030583332,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26018.864030583332,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,{"$f":"SUM(EY240:EY249)","v":26507.430430583332},26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26018.864030583332,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26263.147230583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26018.864030583332,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26018.864030583332,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26018.864030583332,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,{"$f":"SUM(HK240:HK249)","v":26751.713630583334},26263.147230583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26018.864030583332,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26018.864030583332,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26018.864030583332,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26263.147230583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26018.864030583332,26751.713630583334,26507.430430583332,{"$f":"SUM(JW240:JW249)","v":26751.713630583334},26507.430430583332,26751.713630583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26018.864030583332,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26018.864030583332,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26263.147230583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26507.430430583332,26751.713630583334,26507.430430583332,26751.713630583334,26751.713630583334,26018.864030583332,26751.713630583334,26507.430430583332,26751.713630583334,1578583.1472305832]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$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},{"$f":"OpEx!LV25","v":200}]
[null,null,"      Land Lease",null,"EUR",null,null,2145000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AI29","v":7150},{"$f":"OpEx!AJ29","v":7150},{"$f":"OpEx!AK29","v":7150},{"$f":"OpEx!AL29","v":7150},{"$f":"OpEx!AM29","v":7150},{"$f":"OpEx!AN29","v":7150},{"$f":"OpEx!AO29","v":7150},{"$f":"OpEx!AP29","v":7150},{"$f":"OpEx!AQ29","v":7150},{"$f":"OpEx!AR29","v":7150},{"$f":"OpEx!AS29","v":7150},{"$f":"OpEx!AT29","v":7150},{"$f":"OpEx!AU29","v":7150},{"$f":"OpEx!AV29","v":7150},{"$f":"OpEx!AW29","v":7150},{"$f":"OpEx!AX29","v":7150},{"$f":"OpEx!AY29","v":7150},{"$f":"OpEx!AZ29","v":7150},{"$f":"OpEx!BA29","v":7150},{"$f":"OpEx!BB29","v":7150},{"$f":"OpEx!BC29","v":7150},{"$f":"OpEx!BD29","v":7150},{"$f":"OpEx!BE29","v":7150},{"$f":"OpEx!BF29","v":7150},{"$f":"OpEx!BG29","v":7150},{"$f":"OpEx!BH29","v":7150},{"$f":"OpEx!BI29","v":7150},{"$f":"OpEx!BJ29","v":7150},{"$f":"OpEx!BK29","v":7150},{"$f":"OpEx!BL29","v":7150},{"$f":"OpEx!BM29","v":7150},{"$f":"OpEx!BN29","v":7150},{"$f":"OpEx!BO29","v":7150},{"$f":"OpEx!BP29","v":7150},{"$f":"OpEx!BQ29","v":7150},{"$f":"OpEx!BR29","v":7150},{"$f":"OpEx!BS29","v":7150},{"$f":"OpEx!BT29","v":7150},{"$f":"OpEx!BU29","v":7150},{"$f":"OpEx!BV29","v":7150},{"$f":"OpEx!BW29","v":7150},{"$f":"OpEx!BX29","v":7150},{"$f":"OpEx!BY29","v":7150},{"$f":"OpEx!BZ29","v":7150},{"$f":"OpEx!CA29","v":7150},{"$f":"OpEx!CB29","v":7150},{"$f":"OpEx!CC29","v":7150},{"$f":"OpEx!CD29","v":7150},{"$f":"OpEx!CE29","v":7150},{"$f":"OpEx!CF29","v":7150},{"$f":"OpEx!CG29","v":7150},{"$f":"OpEx!CH29","v":7150},{"$f":"OpEx!CI29","v":7150},{"$f":"OpEx!CJ29","v":7150},{"$f":"OpEx!CK29","v":7150},{"$f":"OpEx!CL29","v":7150},{"$f":"OpEx!CM29","v":7150},{"$f":"OpEx!CN29","v":7150},{"$f":"OpEx!CO29","v":7150},{"$f":"OpEx!CP29","v":7150},{"$f":"OpEx!CQ29","v":7150},{"$f":"OpEx!CR29","v":7150},{"$f":"OpEx!CS29","v":7150},{"$f":"OpEx!CT29","v":7150},{"$f":"OpEx!CU29","v":7150},{"$f":"OpEx!CV29","v":7150},{"$f":"OpEx!CW29","v":7150},{"$f":"OpEx!CX29","v":7150},{"$f":"OpEx!CY29","v":7150},{"$f":"OpEx!CZ29","v":7150},{"$f":"OpEx!DA29","v":7150},{"$f":"OpEx!DB29","v":7150},{"$f":"OpEx!DC29","v":7150},{"$f":"OpEx!DD29","v":7150},{"$f":"OpEx!DE29","v":7150},{"$f":"OpEx!DF29","v":7150},{"$f":"OpEx!DG29","v":7150},{"$f":"OpEx!DH29","v":7150},{"$f":"OpEx!DI29","v":7150},{"$f":"OpEx!DJ29","v":7150},{"$f":"OpEx!DK29","v":7150},{"$f":"OpEx!DL29","v":7150},{"$f":"OpEx!DM29","v":7150},{"$f":"OpEx!DN29","v":7150},{"$f":"OpEx!DO29","v":7150},{"$f":"OpEx!DP29","v":7150},{"$f":"OpEx!DQ29","v":7150},{"$f":"OpEx!DR29","v":7150},{"$f":"OpEx!DS29","v":7150},{"$f":"OpEx!DT29","v":7150},{"$f":"OpEx!DU29","v":7150},{"$f":"OpEx!DV29","v":7150},{"$f":"OpEx!DW29","v":7150},{"$f":"OpEx!DX29","v":7150},{"$f":"OpEx!DY29","v":7150},{"$f":"OpEx!DZ29","v":7150},{"$f":"OpEx!EA29","v":7150},{"$f":"OpEx!EB29","v":7150},{"$f":"OpEx!EC29","v":7150},{"$f":"OpEx!ED29","v":7150},{"$f":"OpEx!EE29","v":7150},{"$f":"OpEx!EF29","v":7150},{"$f":"OpEx!EG29","v":7150},{"$f":"OpEx!EH29","v":7150},{"$f":"OpEx!EI29","v":7150},{"$f":"OpEx!EJ29","v":7150},{"$f":"OpEx!EK29","v":7150},{"$f":"OpEx!EL29","v":7150},{"$f":"OpEx!EM29","v":7150},{"$f":"OpEx!EN29","v":7150},{"$f":"OpEx!EO29","v":7150},{"$f":"OpEx!EP29","v":7150},{"$f":"OpEx!EQ29","v":7150},{"$f":"OpEx!ER29","v":7150},{"$f":"OpEx!ES29","v":7150},{"$f":"OpEx!ET29","v":7150},{"$f":"OpEx!EU29","v":7150},{"$f":"OpEx!EV29","v":7150},{"$f":"OpEx!EW29","v":7150},{"$f":"OpEx!EX29","v":7150},{"$f":"OpEx!EY29","v":7150},{"$f":"OpEx!EZ29","v":7150},{"$f":"OpEx!FA29","v":7150},{"$f":"OpEx!FB29","v":7150},{"$f":"OpEx!FC29","v":7150},{"$f":"OpEx!FD29","v":7150},{"$f":"OpEx!FE29","v":7150},{"$f":"OpEx!FF29","v":7150},{"$f":"OpEx!FG29","v":7150},{"$f":"OpEx!FH29","v":7150},{"$f":"OpEx!FI29","v":7150},{"$f":"OpEx!FJ29","v":7150},{"$f":"OpEx!FK29","v":7150},{"$f":"OpEx!FL29","v":7150},{"$f":"OpEx!FM29","v":7150},{"$f":"OpEx!FN29","v":7150},{"$f":"OpEx!FO29","v":7150},{"$f":"OpEx!FP29","v":7150},{"$f":"OpEx!FQ29","v":7150},{"$f":"OpEx!FR29","v":7150},{"$f":"OpEx!FS29","v":7150},{"$f":"OpEx!FT29","v":7150},{"$f":"OpEx!FU29","v":7150},{"$f":"OpEx!FV29","v":7150},{"$f":"OpEx!FW29","v":7150},{"$f":"OpEx!FX29","v":7150},{"$f":"OpEx!FY29","v":7150},{"$f":"OpEx!FZ29","v":7150},{"$f":"OpEx!GA29","v":7150},{"$f":"OpEx!GB29","v":7150},{"$f":"OpEx!GC29","v":7150},{"$f":"OpEx!GD29","v":7150},{"$f":"OpEx!GE29","v":7150},{"$f":"OpEx!GF29","v":7150},{"$f":"OpEx!GG29","v":7150},{"$f":"OpEx!GH29","v":7150},{"$f":"OpEx!GI29","v":7150},{"$f":"OpEx!GJ29","v":7150},{"$f":"OpEx!GK29","v":7150},{"$f":"OpEx!GL29","v":7150},{"$f":"OpEx!GM29","v":7150},{"$f":"OpEx!GN29","v":7150},{"$f":"OpEx!GO29","v":7150},{"$f":"OpEx!GP29","v":7150},{"$f":"OpEx!GQ29","v":7150},{"$f":"OpEx!GR29","v":7150},{"$f":"OpEx!GS29","v":7150},{"$f":"OpEx!GT29","v":7150},{"$f":"OpEx!GU29","v":7150},{"$f":"OpEx!GV29","v":7150},{"$f":"OpEx!GW29","v":7150},{"$f":"OpEx!GX29","v":7150},{"$f":"OpEx!GY29","v":7150},{"$f":"OpEx!GZ29","v":7150},{"$f":"OpEx!HA29","v":7150},{"$f":"OpEx!HB29","v":7150},{"$f":"OpEx!HC29","v":7150},{"$f":"OpEx!HD29","v":7150},{"$f":"OpEx!HE29","v":7150},{"$f":"OpEx!HF29","v":7150},{"$f":"OpEx!HG29","v":7150},{"$f":"OpEx!HH29","v":7150},{"$f":"OpEx!HI29","v":7150},{"$f":"OpEx!HJ29","v":7150},{"$f":"OpEx!HK29","v":7150},{"$f":"OpEx!HL29","v":7150},{"$f":"OpEx!HM29","v":7150},{"$f":"OpEx!HN29","v":7150},{"$f":"OpEx!HO29","v":7150},{"$f":"OpEx!HP29","v":7150},{"$f":"OpEx!HQ29","v":7150},{"$f":"OpEx!HR29","v":7150},{"$f":"OpEx!HS29","v":7150},{"$f":"OpEx!HT29","v":7150},{"$f":"OpEx!HU29","v":7150},{"$f":"OpEx!HV29","v":7150},{"$f":"OpEx!HW29","v":7150},{"$f":"OpEx!HX29","v":7150},{"$f":"OpEx!HY29","v":7150},{"$f":"OpEx!HZ29","v":7150},{"$f":"OpEx!IA29","v":7150},{"$f":"OpEx!IB29","v":7150},{"$f":"OpEx!IC29","v":7150},{"$f":"OpEx!ID29","v":7150},{"$f":"OpEx!IE29","v":7150},{"$f":"OpEx!IF29","v":7150},{"$f":"OpEx!IG29","v":7150},{"$f":"OpEx!IH29","v":7150},{"$f":"OpEx!II29","v":7150},{"$f":"OpEx!IJ29","v":7150},{"$f":"OpEx!IK29","v":7150},{"$f":"OpEx!IL29","v":7150},{"$f":"OpEx!IM29","v":7150},{"$f":"OpEx!IN29","v":7150},{"$f":"OpEx!IO29","v":7150},{"$f":"OpEx!IP29","v":7150},{"$f":"OpEx!IQ29","v":7150},{"$f":"OpEx!IR29","v":7150},{"$f":"OpEx!IS29","v":7150},{"$f":"OpEx!IT29","v":7150},{"$f":"OpEx!IU29","v":7150},{"$f":"OpEx!IV29","v":7150},{"$f":"OpEx!IW29","v":7150},{"$f":"OpEx!IX29","v":7150},{"$f":"OpEx!IY29","v":7150},{"$f":"OpEx!IZ29","v":7150},{"$f":"OpEx!JA29","v":7150},{"$f":"OpEx!JB29","v":7150},{"$f":"OpEx!JC29","v":7150},{"$f":"OpEx!JD29","v":7150},{"$f":"OpEx!JE29","v":7150},{"$f":"OpEx!JF29","v":7150},{"$f":"OpEx!JG29","v":7150},{"$f":"OpEx!JH29","v":7150},{"$f":"OpEx!JI29","v":7150},{"$f":"OpEx!JJ29","v":7150},{"$f":"OpEx!JK29","v":7150},{"$f":"OpEx!JL29","v":7150},{"$f":"OpEx!JM29","v":7150},{"$f":"OpEx!JN29","v":7150},{"$f":"OpEx!JO29","v":7150},{"$f":"OpEx!JP29","v":7150},{"$f":"OpEx!JQ29","v":7150},{"$f":"OpEx!JR29","v":7150},{"$f":"OpEx!JS29","v":7150},{"$f":"OpEx!JT29","v":7150},{"$f":"OpEx!JU29","v":7150},{"$f":"OpEx!JV29","v":7150},{"$f":"OpEx!JW29","v":7150},{"$f":"OpEx!JX29","v":7150},{"$f":"OpEx!JY29","v":7150},{"$f":"OpEx!JZ29","v":7150},{"$f":"OpEx!KA29","v":7150},{"$f":"OpEx!KB29","v":7150},{"$f":"OpEx!KC29","v":7150},{"$f":"OpEx!KD29","v":7150},{"$f":"OpEx!KE29","v":7150},{"$f":"OpEx!KF29","v":7150},{"$f":"OpEx!KG29","v":7150},{"$f":"OpEx!KH29","v":7150},{"$f":"OpEx!KI29","v":7150},{"$f":"OpEx!KJ29","v":7150},{"$f":"OpEx!KK29","v":7150},{"$f":"OpEx!KL29","v":7150},{"$f":"OpEx!KM29","v":7150},{"$f":"OpEx!KN29","v":7150},{"$f":"OpEx!KO29","v":7150},{"$f":"OpEx!KP29","v":7150},{"$f":"OpEx!KQ29","v":7150},{"$f":"OpEx!KR29","v":7150},{"$f":"OpEx!KS29","v":7150},{"$f":"OpEx!KT29","v":7150},{"$f":"OpEx!KU29","v":7150},{"$f":"OpEx!KV29","v":7150},{"$f":"OpEx!KW29","v":7150},{"$f":"OpEx!KX29","v":7150},{"$f":"OpEx!KY29","v":7150},{"$f":"OpEx!KZ29","v":7150},{"$f":"OpEx!LA29","v":7150},{"$f":"OpEx!LB29","v":7150},{"$f":"OpEx!LC29","v":7150},{"$f":"OpEx!LD29","v":7150},{"$f":"OpEx!LE29","v":7150},{"$f":"OpEx!LF29","v":7150},{"$f":"OpEx!LG29","v":7150},{"$f":"OpEx!LH29","v":7150},{"$f":"OpEx!LI29","v":7150},{"$f":"OpEx!LJ29","v":7150},{"$f":"OpEx!LK29","v":7150},{"$f":"OpEx!LL29","v":7150},{"$f":"OpEx!LM29","v":7150},{"$f":"OpEx!LN29","v":7150},{"$f":"OpEx!LO29","v":7150},{"$f":"OpEx!LP29","v":7150},{"$f":"OpEx!LQ29","v":7150},{"$f":"OpEx!LR29","v":7150},{"$f":"OpEx!LS29","v":7150},{"$f":"OpEx!LT29","v":7150},{"$f":"OpEx!LU29","v":7150},{"$f":"OpEx!LV29","v":7150}]
[null,null,"      Total Sales, General and Administration",null,null,null,null,{"$f":"SUM(H253:H261)","v":5304101.2859360604},{"$f":"SUM(I253:I261)","v":0},{"$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,{"$f":"SUM(AG253:AG261)","v":20890.529452277366},20637.314996607452,19898.669876842858,21979.976574278146,21175.137948328313,19914.358863927424,16657.543031670328,16732.053305905578,18078.78970667073,17370.561353054545,18873.687096779449,19432.984147079194,19857.088909059417,19657.347264536689,18857.292238197275,17737.020491618201,16931.814941561566,15673.351932203386,16643.308362406537,16715.385722479492,18051.665370570972,17407.248169758441,18928.241647145314,19384.183681869417,19804.957678256516,19606.339338232596,18813.75919553687,17702.695676610096,16902.621798405104,15656.791684216798,16617.871773469826,16689.66586275075,18014.829970829433,17444.280236921128,18898.211018350401,19335.970272417286,19753.458112589531,19555.941503560087,18767.686346733011,17668.7856720247,16871.051367600619,15637.779192274802,16592.737496159774,16659.911021709882,17978.441770595357,17481.66412055093,18853.730885250796,19288.339151411597,19693.752115203501,19506.148772255056,18717.555720444398,17635.287083171836,16839.801438796716,15618.757832116018,16567.902967716378,16639.147613070098,17937.973518264414,17519.406426622205,18809.783267809078,{"$f":"SUM(CN253:CN261)","v":19240.509983980566},19634.360138090888,19456.956220152289,18667.930297983239,17600.257372507291,16808.868759500987,15599.932195331894,16543.365657669645,16614.344113914838,17896.06331213217,17557.513802087815,18766.363801306321,19185.683522339543,19575.56570821377,19408.358986706506,18618.804988796634,17561.712574685931,16778.25011021566,15581.300270134354,16519.123067585388,16589.841013520738,17854.576592394715,17595.992935897,18723.468177106719,19131.408900843398,19517.362814280816,19355.091671163293,18570.174753617772,17523.557726338844,16747.94230410301,15562.860065393346,16495.172730814491,16561.281337287641,17813.509080833108,17634.850560018767,18681.092142237001,19077.680565776795,19459.745505467279,19299.09017220735,18522.034603949316,17485.788883448346,16717.942186654156,15544.609610424923,16471.51221224562,16540.520142541813,17772.856542439287,17674.093450470966,18634.7094767089,19024.493019310281,19402.70789080684,19243.652278029771,18474.379601552006,17448.402141877265,16688.246635361214,15526.546954781477,16448.139108061365,16512.686698618138,17732.614784979745,17713.728428355196,18585.889594982844,18971.840818938039,19346.24413858954,19188.772317130006,18427.204857938355,{"$f":"SUM(EZ253:EZ261)","v":17411.393636965804},16658.852559392781,15508.670168044142,16425.051045497788,16485.135788547861,17692.779658563573,17753.762360897708,18537.561723385126,18919.71857692119,19290.348475765833,19134.444675072657,18380.505533871514,17374.759543132426,16629.756899272692,15490.977339617308,16399.766284062724,16453.320536986084,17653.347055214876,17794.202162496404,18489.720904151742,18868.120959736785,19235.015187356574,19080.663793913311,18334.276838869137,17338.496073478833,16600.956626562074,15473.466578525256,16373.209663830186,16430.870131484931,17614.312908449523,17835.054795774129,18442.362229468476,18817.042687532292,19180.238615868951,19027.424171630224,18288.514030712256,17302.599479398883,16572.448743544555,15456.136013210871,16346.923279607259,16404.149737656226,17575.673192856142,17876.327272638417,18395.48084096775,18766.47853358557,19126.01316071831,18974.720361561729,18243.212414959118,17267.066050191494,16544.230282914737,15438.983791336412,16320.904382818129,16377.700583422064,17537.423923681363,17918.026655347774,18349.071929230489,18716.423323770297,19072.333277655784,18922.546971849246,18198.367344463884,17231.892112677448,16516.298307469777,15422.008079586329,16295.150252830112,{"$f":"SUM(HL253:HL261)","v":16346.971325074346},17499.561156419251,17960.160057584737,18303.130733293045,18666.871936026771,19019.193478201665,18870.898664885939,18153.974218900214,17197.074030820073,16488.649909804117,15405.207063472113,16269.658196669689,16325.605012344638,17462.080986404868,18002.734645535817,18257.652540159066,18617.819299838029,18966.588329084512,18819.770156770923,18110.028484289625,17162.608205349741,16461.282212007303,15388.578947139131,16244.425548741441,16299.953174317863,17424.97954841195,18007.817164681317,18212.632684316304,18569.260395711219,18914.51245168583,18769.156216768919,18066.525632534613,17128.491073392197,16434.19236536487,15372.121953175434,16219.449670549822,16274.561732955293,17388.253016254646,17970.913836167882,18168.066547258259,18521.190254664245,18862.960521490448,18719.051666775402,18023.461200956466,17094.719108100602,16407.377550062258,15355.834322422559,16194.727950423778,16244.877952169374,17351.897602393285,17934.449499422997,18123.949557010659,18473.603957717507,18812.420771161935,18669.944473153737,17981.307560343881,17061.781089179796,16381.310969081447,15340.205764567063,16170.748844480659,16224.992649176324,17316.399780719548,17898.894541092297,18080.766594139986,{"$f":"SUM(JX253:JX261)","v":18426.969859879715},18762.438942089419,18621.380895003018,17939.626505952976,17029.225641740028,16355.556750747905,15324.787383609335,16147.062993739186,16200.849728611287,17281.309784031713,17863.814072655528,18038.067865663899,18380.852552049011,18712.954646825303,18573.300732974429,17898.360357021,16996.994260787011,16330.058897468774,15309.522481744703,16123.612918913546,16176.947133769369,17246.569083478353,17829.151517424147,17995.794172873517,18335.194309447095,18663.962932771919,18525.699175001886,17857.50498345714,16965.083720467748,16304.814857311003,15294.409531197192,16100.396273021021,16148.800277405187,17212.174202063143,17794.903539910356,17953.941284838776,18289.990562403833,18615.458896631193,18478.571456920028,17817.056296282713,16933.490827040321,16279.822103744225,15279.447019398753,16077.410732441436,16129.853375976914,17178.121697400795,17761.066847723308,17912.505012745529,18087.246239738099]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$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,{"$f":"SUM(I273:QJ273)","v":2231912.1964489599},{"$f":"I62*0.16","v":125112.47737694399},0,0,0,0,704298.16696800012,98537.956633851732,37612.956633851732,37612.956633851732,98537.956633851732,37612.956633851732,37612.956633851732,401548.12326851848,43864.623300518404,17304.6233005184,189287.42330051839,17304.6233005184,17304.6233005184,223433.55238795359,15141.545387953602,129784.67475388799,0,0,0,{"$f":"AG39*0.18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":412254.22929085093},{"$f":"IF(ROUND(SUM(I271:I275), 2)=0,0,SUM(I271:I275))","v":125112.47737694399},125112.47737694399,125112.47737694399,125112.47737694399,0,704298.16696800012,802836.12360185187,136150.91326770349,173763.86990155524,272301.82653540699,136150.91326770349,173763.86990155524,575311.99317007372,445412.74656903686,462717.36986955523,652004.79317007365,206592.0466010368,223896.6699015552,447330.22228950879,238575.09777590717,368359.77252979518,368359.77252979518,0,0,298993.13928053499,585325.55577757442,535732.57700584899,442865.65588938352,346689.05946365616,243408.17394612019,229195.09477988767,281746.48354546214,352808.81729548227,384734.21965293057,424479.08915836655,527600.22885959898,576770.31947359757,587988.47534647211,537998.64180336497,441982.30315744056,{"$f":"IF(ROUND(SUM(AW271:AW275), 2)=0,0,SUM(AW271:AW275))","v":345708.43832565495},242525.01035491406,228099.68139716261,280201.37091096811,350619.22131918988,385212.34368313733,429041.15751185454,527887.93311740342,571723.73467296362,582831.51749112247,533271.59335513995,438089.41027401475,342532.54041742644,240237.34079776134,225999.83955099745,277643.54847769538,347491.45834567572,385222.1770541945,429391.22943024308,523975.73120505118,566738.08591700764,577736.64747414761,528448.05918132165,434090.26760455227,339258.51864793268,237708.19466043767,223792.50108839545,274899.09256014961,344184.30628192867,385271.96122398111,429036.416956753,519370.16849978641,561371.22999742173,572261.71103959461,523451.89130163932,429908.80684747826,336021.09276509425,235194.63021230311,221599.70665828616,272619.19570599054,341122.72323339235,385135.66391099757,428726.15138823085,514781.32925614895,556010.17277023941,566832.48457882553,518510.9925734431,425676.05019119318,332722.9732670805,232706.71440831036,219431.55931674308,270152.15524589055,337787.03796901699,384945.52237766579,428460.5468363734,509869.03284895985,550329.12819433212,561462.90141268028,513624.86544182349,421292.54484079481,329264.8009117461,230244.18568416697,217287.8335526532,267714.87072197266,{"$f":"IF(ROUND(SUM(DI271:DI275), 2)=0,0,SUM(DI271:DI275))","v":334487.5469624392},384795.14308125235,428239.72231685248,505010.52056417253,544705.25242287759,555889.39093887224,508529.9879057199,416953.2906644973,325841.66818875924,227806.78514148417,215168.30647705807,265089.37007177307,331006.18757270399,384684.64870926016,428063.80177945481,500205.30206735618,539137.97022887028,550208.45055039821,503322.90547449997,412657.84103654954,322453.22017179138,225394.25652062011,213072.75780019318,262868.28440603771,327935.50091572129,384614.16631217906,427706.81302565959,495226.79146762559,533626.71217252256,544584.67510849691,498168.26064575522,408405.75383813004,319099.1055285905,223006.34617380088,211000.96980880821,260307.95700064133,324531.74084656057,384583.82733341359,427247.56783356844,490153.18736271042,528170.91454304522,539017.48945264379,493065.5254200846,404196.59141187434,315778.97648459562,220642.80303851241,208952.72734376279,257776.00836894891,321162.43902223813,384593.76763973065,426832.87088080839,485130.68168198236,522770.01930101775,533506.32420859113,488014.17711387516,400029.92051686364,312492.48878692265,218303.37861116652,206803.84785066781,254921.00771910674,317600.04627671448,384644.12755223055,426462.81999907386,480158.75986109301,{"$f":"IF(ROUND(SUM(FU271:FU275), 2)=0,0,SUM(FU271:FU275))","v":517423.47402133472},528050.61573016085,483013.69830578892,395905.312284065,309239.30166871188,215987.82692103295,204600.47878443834,252470.65643242208,314525.81866338907,384735.05187784927,426137.51792879705,475236.91251670511,512130.73183672887,522649.80604162556,478063.57678379078,391822.34217222361,306019.07781383843,213695.90450443767,202419.63130757262,249820.31752984039,311257.81319228472,384866.68994139443,425857.07234697486,470364.63539433246,506891.25138186058,517303.34278066875,473163.30549270904,387780.58992419706,302831.4833219779,211427.37037922355,200261.075374393,247196.91497867566,308022.89202183759,385039.19561812322,425621.59589557943,465541.42931670573,501704.49673797062,512010.67914191808,468312.3824823231,383779.63952373323,299676.18767402775,209181.98601947149,198124.58328748815,244372.74556188902,304593.29074134619,385252.72736686602,425431.20621055563,460766.80013265734,496569.93737808865,506771.27382104704,463510.31085597433,379819.07915268105,296552.86369787611,206959.51533047791,196009.92967375641,242029.82711738267,301650.96660414175,385507.44826370082,425286.02595141088,456040.25866652152,491487.04811279377,501584.59095943847,458756.59871969419,375898.50114863517,{"$f":"IF(ROUND(SUM(IG271:IG275), 2)=0,0,SUM(IG271:IG275))","v":293461.18753451889},204759.72462398806,193916.89146069493,239485.60281963163,298513.30280315719,383906.50232133002,423289.15911654785,451361.32066804304,486455.30903651949,496450.10008940438,454050.75913184334,372017.50196300732,290400.83860452008,202582.38259368172,191845.24785292929,236967.23684192225,295407.40412716364,380225.00928779331,419215.68583797384,446729.50676279195,481474.20547440142,491367.27607995935,449392.3100532603,368175.68211952026,287371.49957480963,200427.2602909072,189794.78030898323,234246.961796324,292105.44439479947,376584.02175748092,415186.61948834965,442144.34240307502,476567.9031106389,486384.92888245045,444829.26834154769,364421.09914285073,284421.26957972895,198342.50334909209,187814.39711905265,232053.74134951568,289336.28816146043,373031.38275725924,411249.72342828108,437653.48936765204,471737.10676512361,481457.65852128877,440317.0367144667,360709.27405131707,281505.7862910633,196283.8733845285,185859.1855340926,229662.30278419016,286374.64229881682,369522.85950102913,407360.76358263829,433212.68755231239,466957.0266103826,476579.43565665337,435849.72116643813,357034.39755706734,278619.32457945589,194245.7356273403,183923.43669957895,227294.66930081224,{"$f":"IF(ROUND(SUM(KS271:KS275), 2)=0,0,SUM(KS271:KS275))","v":283442.47752905282},366052.69671179185,403513.95118155004,428816.0907826976,462224.52877761761,471749.77205535711,431426.87458961818,353396.10186291125,275761.59555560432,192227.88609207634,182006.95687757718,224726.49418797696,280315.39064008323,362620.55376534181,399708.9079041236,424463.2590287975,457539.13961841835,466968.18434422824,427048.05432680424,349794.02283281874,272932.31320589408,190230.12282381553,180109.55425867613,222629.87208758417,277665.42033555231,359226.09392287215,395945.259690109,412254.22929084871]
[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,{"$f":"SUM(I284:QJ284)","v":-2219767.067034177},0,0,{"$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,-3683.9862828216792,-3683.9862828216792,-3683.9862828216792,-2528.819481117187,-2528.819481117187,-2528.819481117187,-2528.819481117187,-2528.819481117187,-2528.819481117187,-2528.819481117187,-2528.819481117187,-2528.819481117187,-2592.0399681451172,-2592.0399681451172,-2592.0399681451172,-2592.0399681451172,-2592.0399681451172,-2592.0399681451172,-2592.0399681451172,-2592.0399681451172,-2592.0399681451172,-2592.0399681451172,-2592.0399681451172,-2592.0399681451172,-2656.8409673487449,-2656.8409673487449,-2656.8409673487449,-2656.8409673487449,-2656.8409673487449,-2656.8409673487449,-2656.8409673487449,-2656.8409673487449,-2656.8409673487449,-2656.8409673487449,{"$f":"SUM(BO280:BO283)*-1","v":-2656.8409673487449},-2656.8409673487449,-2723.2619915324631,-2723.2619915324631,-2723.2619915324631,-2723.2619915324631,-2723.2619915324631,-2723.2619915324631,-2723.2619915324631,-2723.2619915324631,-2723.2619915324631,-2723.2619915324631,-2723.2619915324631,-2723.2619915324631,-2791.343541320774,-2791.343541320774,-2791.343541320774,-2791.343541320774,-2791.343541320774,-2791.343541320774,-2791.343541320774,-2791.343541320774,-2791.343541320774,-2791.343541320774,-2791.343541320774,-2791.343541320774,-2861.1271298537931,-2861.1271298537931,-2861.1271298537931,-2861.1271298537931,-2861.1271298537931,-2861.1271298537931,-2861.1271298537931,-2861.1271298537931,-2861.1271298537931,-2861.1271298537931,-2861.1271298537931,-2861.1271298537931,-2932.655308100138,-2932.655308100138,-2932.655308100138,-2932.655308100138,-2932.655308100138,-2932.655308100138,-2932.655308100138,-2932.655308100138,-2932.655308100138,-2932.655308100138,-2932.655308100138,-2932.655308100138,-3005.9716908026417,-3005.9716908026417,-3005.9716908026417,-3005.9716908026417,-3005.9716908026417,-3005.9716908026417,-3005.9716908026417,-3005.9716908026417,-3005.9716908026417,-3005.9716908026417,-3005.9716908026417,-3005.9716908026417,-3081.1209830727066,-3081.1209830727066,{"$f":"SUM(EA280:EA283)*-1","v":-3081.1209830727066},-3081.1209830727066,-3081.1209830727066,-3081.1209830727066,-3081.1209830727066,-3081.1209830727066,-3081.1209830727066,-3081.1209830727066,-3081.1209830727066,-3081.1209830727066,-3158.1490076495238,-3158.1490076495238,-3158.1490076495238,-3158.1490076495238,-3158.1490076495238,-3158.1490076495238,-3158.1490076495238,-3158.1490076495238,-3158.1490076495238,-3158.1490076495238,-3158.1490076495238,-3158.1490076495238,-3237.1027328407617,-3237.1027328407617,-3237.1027328407617,-3237.1027328407617,-3237.1027328407617,-3237.1027328407617,-3237.1027328407617,-3237.1027328407617,-3237.1027328407617,-3237.1027328407617,-3237.1027328407617,-3237.1027328407617,-3318.0303011617807,-3318.0303011617807,-3318.0303011617807,-3318.0303011617807,-3318.0303011617807,-3318.0303011617807,-3318.0303011617807,-3318.0303011617807,-3318.0303011617807,-3318.0303011617807,-3318.0303011617807,-3318.0303011617807,-3400.9810586908252,-3400.9810586908252,-3400.9810586908252,-3400.9810586908252,-3400.9810586908252,-3400.9810586908252,-3400.9810586908252,-3400.9810586908252,-3400.9810586908252,-3400.9810586908252,-3400.9810586908252,-3400.9810586908252,-3486.0055851580951,-3486.0055851580951,-3486.0055851580951,-3486.0055851580951,-3486.0055851580951,-3486.0055851580951,{"$f":"SUM(GM280:GM283)*-1","v":-3486.0055851580951},-3486.0055851580951,-3486.0055851580951,-3486.0055851580951,-3486.0055851580951,-3486.0055851580951,-3573.1557247870469,-3573.1557247870469,-3573.1557247870469,-3573.1557247870469,-3573.1557247870469,-3573.1557247870469,-3573.1557247870469,-3573.1557247870469,-3573.1557247870469,-3573.1557247870469,-3573.1557247870469,-3573.1557247870469,-3662.4846179067231,-3662.4846179067231,-3662.4846179067231,-3662.4846179067231,-3662.4846179067231,-3662.4846179067231,-3662.4846179067231,-3662.4846179067231,-3662.4846179067231,-3662.4846179067231,-3662.4846179067231,-3662.4846179067231,-3754.0467333543911,-3754.0467333543911,-3754.0467333543911,-3754.0467333543911,-3754.0467333543911,-3754.0467333543911,-3754.0467333543911,-3754.0467333543911,-3754.0467333543911,-3754.0467333543911,-3754.0467333543911,-3754.0467333543911,-3847.8979016882495,-3847.8979016882495,-3847.8979016882495,-3847.8979016882495,-3847.8979016882495,-3847.8979016882495,-3847.8979016882495,-3847.8979016882495,-3847.8979016882495,-3847.8979016882495,-3847.8979016882495,-3847.8979016882495,-3944.0953492304561,-3944.0953492304561,-3944.0953492304561,-3944.0953492304561,-3944.0953492304561,-3944.0953492304561,-3944.0953492304561,-3944.0953492304561,-3944.0953492304561,-3944.0953492304561,{"$f":"SUM(IY280:IY283)*-1","v":-3944.0953492304561},-23677.094251145812,-32440.709344258128,-31529.9108044122,-25856.670827767248,-18182.165713758081,-12841.844934599951,-4159.328626260186,-11080.076362348369,-11854.892059517533,-20903.722826522742,-25758.433023648937,-27560.418940633379,-30500.928592266722,-33290.181848467735,-32403.633006445292,-26800.216138093994,-19214.281296373665,-13943.360541604929,-5359.7327303727661,-12224.83107225104,-13087.609773729066,-21980.234182587021,-26847.963058717487,-28600.779160572991,-31526.639226583557,-34302.727383952006,-33441.890320108665,-27909.307491304837,-20412.813521002539,-15212.342547982491,-6728.4060344117534,-13540.199316257776,-14414.115697688039,-23231.673057430344,-28114.680144466089,-29820.134501763816,-32733.358112333946,-35497.897629188628,-34664.436336271996,-29203.921578872709,-21797.936685322355,-16669.192327530382,-8285.9526475745843,-15046.989354952108,-15933.970598648335,-24679.266579284405,-29580.044444792147,-24454.918348586769,-27289.899850460453,-29976.634689498824,-28838.447435535913,-23378.91242833955,-15991.461013810884,-10597.167309904537,-4462.3818705430522,-6649.4431636219733,-9353.8948657198544,-18025.509858304169,-22863.577345062433,-24131.736483713205,-26939.133714228723,-29599.234351152536,-28472.376947450222,{"$f":"SUM(LK280:LK283)*-1","v":-23067.823722683828},-15753.273202280445,-10413.311849706952,-4573.9414173066298,-6269.2650240108023,-9260.8484379264519,-17767.074527087869,-22606.918582142796]
[null,null,"Net Working Capital (beginning)",null,"EUR",null,null,null,0,{"$f":"I290","v":4232.2126230560098},4232.2126230560098,4232.2126230560098,4232.2126230560098,129344.69,-574953.47696800018,-673491.43360185181,-6806.2232677034917,-44419.179901555239,-142957.13653540699,-6806.2232677034917,-44419.179901555239,-445967.30317007372,-316068.05656903685,-333372.67986955523,-522660.10317007365,-77247.356601036794,-94551.979901555198,-317985.53228950879,-109230.40777590717,-239015.08252979518,-239015.08252979518,129344.69,129344.69,-165964.4629977133,-448612.89321193105,-399019.91444020561,-307308.16012544464,-212286.73050142179,-109005.84498388582,-94792.7658176533,-147344.15458322776,-218406.48833324789,-250331.89069069619,-290076.76019613218,-393197.89989736461,-442304.7700243353,-453459.70541018184,-403469.87186707469,{"$f":"AV290","v":-307453.53322115034},-211179.66838936473,-107996.24041862381,-93570.911460872361,-145672.60097467789,-216090.45138289966,-250683.57374684711,-294512.38757556432,-393359.1631811132,-437130.16373746976,-448173.14555642504,-398613.22142044251,-303431.03833931725,-207874.16848272894,-105578.96886306384,-91341.467616299953,-142985.17654299788,-212833.08641097823,-250563.805119497,-294732.85749554558,-389317.35927035369,-432013.29295812646,-442945.43349108269,-393656.84519825672,-299299.05362148734,-204467.30466486776,-102916.98067737275,-89001.287105330528,-140107.87857708469,-209393.09229886375,-250480.74724091619,-294245.20297368808,-384578.95451672148,-426511.93446456845,-437334.33395695308,-388524.51421899779,-294981.42976483674,-201093.71568245272,-100267.25312966155,-86672.329575644602,-137691.81862334901,-206195.34615075082,-250208.28682835604,-293798.77430558932,-379853.95217350742,-421013.01209906483,-431765.54031911789,-383444.04831373552,-290609.1059314856,-197656.02900737291,-97639.77014860278,-84364.615057035495,-135085.21098618297,-202720.09370930941,-249878.57811795821,-293393.60257666581,-374802.08858925226,-415190.65575637814,-426252.90079647995,-378414.86482562323,-286082.54422459455,-194054.80029554584,-95034.185067966697,-82077.832936452935,{"$f":"DH290","v":-132504.8701057724},-199277.54634623893,-249585.14246505208,-293029.72170065221,-369800.51994797227,-409421.93542397482,-420532.75755726692,-373173.35452411463,-281596.65728289203,-190485.03480715398,-92450.151759878878,-79811.673095452774,-129732.73669016777,-195649.55419109872,-249328.0153276549,-292707.16839784954,-364848.66868575092,-403706.18755499489,-414701.51858425274,-367815.97350835457,-277150.90907040413,-186946.28820564598,-89887.324554474704,-77565.825834047777,-127361.3524398923,-192428.56894957589,-249107.23434603366,-292199.88105951418,-359719.85950148018,-398042.75218180037,-408923.68709319789,-362507.27263045619,-272744.76582283102,-183438.11751329148,-87345.358158501826,-75339.981793509156,-124646.96898534228,-188870.75283126155,-248922.83931811457,-291586.57981826941,-354492.1993474114,-392430.97280255496,-403198.59398696228,-357246.62995440309,-268377.69594619283,-179960.08101891412,-84823.907572830882,-73133.831878081255,-121957.11290326738,-185343.54355655663,-248774.87217404915,-291013.97541512689,-349311.78621630085,-386870.19626701518,-397525.57360626763,-352033.4265115516,-264049.16991454008,-176511.73818459909,-82322.628008842963,-70823.097248344246,-118940.25711678318,-181619.29567439092,-248663.37694990699,-290482.0693967503,{"$f":"FT290","v":-344178.00925876945},-381359.7726614821,-391903.96361277922,-346867.04618840729,-259758.66016668337,-173092.64955133025,-79841.174803651287,-68453.826667056681,-116324.00431504042,-178379.16654600744,-248588.39976046764,-289990.86581141542,-339090.26039932348,-375899.05519287993,-386333.10487130936,-341746.87561347458,-255505.64100190741,-169702.37664352224,-77379.20333412147,-66102.930137256422,-113503.6163595242,-174941.11202196853,-248549.98877107824,-289540.37117665866,-334047.93422401627,-370487.40007191541,-380812.34133109468,-336672.30404313497,-251289.58847462299,-166340.48187240382,-74936.368929649441,-63770.073924818891,-110705.91352910156,-171531.89057226351,-248548.19416854915,-289130.59444600536,-329050.42786713166,-365124.16639527684,-375341.01990610466,-331642.72324650967,-247109.98028791981,-163006.52843821433,-72512.326783658034,-61454.924051674694,-107703.08632607557,-167923.63150553277,-248583.0681310526,-288761.5469747422,-324097.14089684392,-359808.71602682752,-369918.49035433825,-326657.52738926554,-242966.29568597226,-159700.08023116732,-70106.731863769121,-59157.146207047626,-105177.04365067388,-164798.18313743296,-248654.66479699203,-288433.24248470209,-319187.47519981273,-354540.41347775114,-364544.105156062,-321716.11291631771,{"$f":"IF290","v":-238858.0153452587},-156420.70173114241,-67719.238820611557,-56876.405657318421,-102445.11701625513,-161472.81699978071,-246866.01651795354,-286248.67331317137,-314320.83486466657,-349318.6257856008,-359217.21939094347,-316817.87843338243,-234784.62126454641,-153167.95790605916,-65349.501895220805,-54612.367154468375,-99734.356143461337,-158174.52342870273,-242992.12858933239,-281982.80513951293,-289763.62716241565,-296011.71187899745,-298051.96593128901,-262661.03842108086,-194792.15557799494,-127002.79892645159,-54081.396730047039,-45210.685320374672,-81967.303374458104,-130002.1395087592,-200577.17590730923,-232523.07752406731,-254738.30487017491,-283432.10266990442,-291346.4240275374,-256280.72919700836,-189061.91170838306,-121918.93774175033,-49694.720077114383,-40885.143316428817,-77396.610503535572,-124923.75420514433,-194858.49551595474,-226456.29120899062,-248181.38098049548,-276563.05015458801,-284368.35081722809,-249621.1489030532,-183042.46303900966,-116535.94022207824,-44998.43480213423,-36245.890183423064,-72363.297770244331,-119384.16354369844,-188831.81629913265,-220081.25893640838,-241314.50493821461,-269381.08086886007,-277072.41169119277,-242636.67325129348,-176687.8492928723,-110807.50556660318,{"$f":"KP290","v":-39945.900652235374},-31245.804697052285,-66969.019347211841,-113484.55035112012,-182448.69568771537,-220134.29838817118,-247726.58258365042,-275613.30423765839,-283589.99993032246,-249864.82472574274,-184681.03842076089,-119828.27723188896,-47823.646911628806,-41550.441843412205,-79378.466158635187,-123591.29591605926,-192386.77656197525,-223368.90407534799,-244047.69883085566,-271656.08155303716,-279551.88304562558,-246163.16365667025,-181628.23590785457,-117421.03815390676,-45898.179556802032,-39921.657817358791,-77755.068625646993,-121292.80737053807,-189507.41081364156,-220181.13312896056]
[null,null,"Change in Net Working Capital",null,"EUR",null,null,{"$f":"ROUND(SUM(I291:QJ291),2)","v":-254523.08},{"$f":"I290-I288","v":4232.2126230560098},0,0,0,125112.47737694399,{"$f":"N290-N288+N289","v":-704298.16696800012},{"$f":"O290-O288","v":-98537.956633851631},666685.21033414826,-37612.956633851747,-98537.956633851747,136150.91326770349,-37612.956633851747,{"$f":"U290-U288+U289","v":-401548.12326851848},{"$f":"V290-V288","v":129899.24660103687},-17304.623300518375,-189287.42330051842,445412.74656903686,-17304.623300518404,-223433.55238795359,208755.12451360162,-129784.67475388802,0,368359.77252979518,0,-295309.1529977133,-282648.43021421775,49592.978771725437,91711.754314760969,95021.429624022858,103280.88551753596,14213.079166232521,-52551.388765574462,-71062.333750020131,-31925.4023574483,-39744.869505435985,-103121.13970123243,-49106.870126970694,-11154.935385846533,49989.833543107146,96016.338645924348,96273.864831785613,103183.42797074092,14425.328957751452,-52101.689513805526,-70417.85040822177,-34593.122363947448,-43828.813828717219,-98846.775605548872,-43771.000556356565,-11042.981818955275,49559.924135982525,95182.183081125258,95556.86985658831,102295.1996196651,14237.501246763888,-51643.708926697931,-69847.909867980343,-37730.718708518776,-44169.052376048581,-94584.501774808101,-42695.933687772776,-10932.140532956226,49288.588292825967,94357.791576769378,94831.748956619587,101550.32398749501,13915.693572042219,-51106.59147175416,-69285.213721779059,-41087.654942052439,-43764.455732771894,-90333.751543033402,-41932.979947846965,-10822.399492384633,48809.819737955288,93543.084454161057,93887.714082384016,{"$f":"CH290-CH288","v":100826.46255279117},13594.923554016947,-51019.48904770441,-68503.527527401806,-44012.94067760522,-43590.487477233284,-86055.177867918101,-41159.059925557405,-10752.528220053064,48321.492005382373,92834.942382249923,92953.076924112684,100016.25885877013,13275.155091567285,-50720.595929147472,-67634.882723126444,-47158.484408648801,-43515.024458707601,-81408.486012586451,-40388.567167125875,-11062.245040101814,47838.035970856727,92332.320601028681,92027.743929048709,99020.615227579139,12956.352131513762,-50427.037169319461,-66772.676240466535,-50307.596118813148,-43444.579235600133,-76770.798247320054,-39621.415476002556,-11110.822133292095,47359.403033152281,91576.697241222602,91111.622475738055,98034.8830472751,12638.478664426104,-49921.063594715,-65916.817500930949,-53678.461136556172,-43379.153070194647,-72141.500287901377,-38857.51886924397,-10995.331029257854,46885.545075898175,90665.064437950437,90204.620864758152,97058.963651171274,12321.498720426927,-49795.526605844527,-65067.216509683582,-56678.665396457771,-43092.646713480528,-67519.978441965999,-38322.89268032019,-10880.934911397519,46416.414462741697,89762.506807625177,89306.648309539538,96092.759354789654,12005.37636499267,-49306.987191833119,-64223.783845919272,{"$f":"ET290-ET288","v":-60052.086486853019},-42663.740500154847,-62905.619529141986,-37938.773455143557,-10767.621184407326,45951.96403255919,88868.934008210257,88417.614927278715,95136.173446083238,11690.075694749627,-48823.281025186123,-63386.430653289251,-63431.328617492516,-42239.103241077741,-58297.810801173968,-37558.41005071433,-10655.377339252445,45492.147094716027,87984.256597011525,87537.431729940989,94189.110175756126,11499.530760498717,-48117.159868438932,-62679.038557607739,-67044.081275516073,-41818.692446843314,-53695.93986201915,-37181.763402712648,-10544.190951297118,45036.917424371932,87108.386021723913,86666.010615353123,93251.474747678963,11387.348136594606,-47870.177647983743,-62055.16223096702,-70209.233214460197,-41402.466050947784,-49099.394587908057,-36808.794793556444,-10434.049678429437,44586.229257834784,86241.234611567168,85803.264358385175,92323.173309400765,11276.273196865048,-47400.686222267774,-61437.495662444329,-73608.87674910971,-40990.382405580429,-44507.563047357602,-36439.465847899148,-10324.941259179264,44140.037287959713,85382.71556851198,84949.106602219166,91404.112942754378,11166.29500483055,-46935.839604282664,-60825.977043161954,-77016.303596285637,-40582.40027745621,-39919.833421126299,-36073.738528145186,{"$f":"HF290-HF288","v":-10216.853510827816},43698.296659594984,84532.742958589864,84103.451849705481,90494.201654556295,11057.40273198334,-46248.162274400878,-60220.5451794572,-80659.436625519826,-40178.478843689605,-35335.593922101718,-35711.575129983597,-10109.774327510735,43260.962965072715,83691.231703293277,83266.215454804944,89593.348367398197,10949.585656721494,-46019.897443626251,-59621.139486759086,-83856.481659559067,-39778.577687710058,-30754.232715110644,-35352.938277938403,-10003.691678310861,42827.992239744286,82858.097571059014,82437.313614116283,88701.462910530856,10842.833163293137,-45568.711358936707,-59027.699983525585,-85393.199518172827,-39382.65679521783,-28072.161551495199,-34997.790920934232,-9898.5936053426703,42399.340957561042,82033.257168836019,81616.663358487247,87818.456010838359,10737.13474075243,-45121.988988992962,-58440.16728524139,-84817.605160629668,-38990.676550180535,-7780.8220229027211,-6248.0847165817977,-2040.254052291566,35390.927510208159,67868.882843085914,67789.356651543349,72921.402196404553,8870.7114096723672,-36756.618054083432,-48034.836134301091,-70575.03639855003,-31945.901616758085,-22215.227346107597,-28693.797799729509,-7914.3213576329872,35065.694830529043,67218.817488625296,67142.973966632737,{"$f":"JR290-JR288","v":72224.217664635944},8809.5767606855661,-36511.467187106755,-47527.143701608758,-69934.741310810408,-31597.795693035878,-21725.089771504863,-28381.669174092531,-7805.3006626400747,34747.20191417489,66578.685864043538,66506.522816931421,71537.505419944006,8752.5446187111665,-36117.407586821268,-47020.865773454105,-69447.652755434217,-31249.44263727573,-21233.246001806227,-28066.575930645457,-7691.330822332704,34435.738439899287,65948.823958421184,65880.343726269115,70861.60491436781,{"$f":"KQ290-KQ288","v":8700.0959551830892},-35723.214650159556,-46515.531003908283,-68964.145336595247,-37685.602700455813,-27592.284195479238,-27886.721654007968,-7976.6956926640705,33725.175204579718,65183.786304981855,64852.761188871926,72004.630320260156,6273.2050682166009,-37828.024315222981,-44212.829757424071,-68795.480645915988,-30982.127513372747,-20678.794755507668,-27608.382722181501,-7895.8014925884199,33388.719388955331,64534.92774881568,64207.19775394781,71522.858597104729,5976.5217394432402,-37833.410808288201,-43537.738744891074,-68214.603443103493,-30673.722315318999,-34341.946765575849]
["·","Depreciation",null,"Capital Expenditures"]
[null,"Depreciation and Amortization Schedule (Book)",null,null,null,"Years"]
[null,null,"Solar Racks and Piles",1.0244548320770264E-8,{"$f":"(H51+H52)*(1-Inputs!$E$164)+G51+G52","v":1652056.56},{"$f":"Inputs!E219","v":25},"EUR",1652056.5600000103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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!$E219*12))","v":5506.8552},{"$f":"IF(AH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(AI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(AJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(AK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(AL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(AM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(AN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(AO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(AP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(AQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(AR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(AS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(AT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(AU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(AV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(AW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(AX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(AY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(AZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(BZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(CZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(DZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(EA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(EB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(EC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(ED$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(EE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(EF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(EG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(EH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(EI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(EJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(EK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(EL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(EM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(EN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(EO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(EP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(EQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(ER$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(ES$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(ET$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(EU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(EV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(EW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(EX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(EY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(EZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(FZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(GZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(HZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(ID$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(II$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(IZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(JZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(KZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(LA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(LB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(LC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(LD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(LE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(LF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(LG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(LH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(LI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(LJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(LK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(LL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(LM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(LN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(LO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(LP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(LQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(LR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(LS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552},{"$f":"IF(LT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":5506.8552}]
[null,null,"Transmission Line",{"$f":"H303-E303","v":0},{"$f":"H57*(1-Inputs!$E$164)+G57","v":300000},25,"EUR",{"$f":"SUM(I303:QJ303)","v":300000},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":1000},{"$f":"IF(AH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(AI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(AJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(AK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(AL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(AM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(AN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(AO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(AP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(AQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(AR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(AS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(AT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(AU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(AV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(AW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(AX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(AY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(AZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(BZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(CZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(DZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(EA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(EB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(EC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(ED$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(EE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(EF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(EG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(EH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(EI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(EJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(EK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(EL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(EM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(EN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(EO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(EP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(EQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(ER$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(ES$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(ET$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(EU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(EV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(EW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(EX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(EY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(EZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(FZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(GZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(HZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(ID$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(II$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(IZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(JZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(KZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(LA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(LB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(LC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(LD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(LE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(LF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(LG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(LH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(LI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(LJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(LK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(LL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(LM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(LN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(LO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(LP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(LQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(LR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(LS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000},{"$f":"IF(LT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1000}]
[null,null,"Labor and Engineering",0,{"$f":"H48*(1-Inputs!$E$164)+G48","v":2703847.3907059995},{"$f":"Inputs!E217","v":10},"EUR",2703847.3907060004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":22532.061589216661},{"$f":"IF(AH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(AI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(AJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(AK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(AL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(AM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(AN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(AO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(AP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(AQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(AR$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(AS$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(AT$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(AU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(AV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(AW$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(AX$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(AY$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(AZ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BA$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BB$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BC$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BD$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BE$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BF$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BG$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BR$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BS$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BT$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BW$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BX$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BY$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(BZ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CA$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CB$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CC$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CD$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CE$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CF$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CG$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CR$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CS$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CT$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CW$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CX$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CY$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(CZ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DA$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DB$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DC$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DD$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DE$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DF$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DG$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DR$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DS$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DT$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DW$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DX$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DY$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(DZ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(EA$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(EB$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(EC$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(ED$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(EE$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(EF$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(EG$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(EH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(EI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(EJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(EK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(EL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(EM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(EN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(EO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(EP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(EQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(ER$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(ES$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(ET$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(EU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661},{"$f":"IF(EV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":22532.061589216661}]
[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":17212957.120761722},{"$f":"SUM($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":111331.18869833305},{"$f":"SUM($I312:AH312)","v":222662.3773966661},{"$f":"SUM($I312:AI312)","v":333993.56609499914},{"$f":"SUM($I312:AJ312)","v":445324.75479333219},{"$f":"SUM($I312:AK312)","v":556655.94349166518},{"$f":"SUM($I312:AL312)","v":667987.13218999817},{"$f":"SUM($I312:AM312)","v":779318.32088833116},{"$f":"SUM($I312:AN312)","v":890649.50958666415},{"$f":"SUM($I312:AO312)","v":1001980.6982849971},{"$f":"SUM($I312:AP312)","v":1113311.8869833301},{"$f":"SUM($I312:AQ312)","v":1224643.0756816631},{"$f":"SUM($I312:AR312)","v":1335974.2643799961},{"$f":"SUM($I312:AS312)","v":1447305.4530783291},{"$f":"SUM($I312:AT312)","v":1558636.6417766621},{"$f":"SUM($I312:AU312)","v":1669967.8304749951},{"$f":"SUM($I312:AV312)","v":1781299.0191733281},{"$f":"SUM($I312:AW312)","v":1892630.2078716611},{"$f":"SUM($I312:AX312)","v":2003961.396569994},{"$f":"SUM($I312:AY312)","v":2115292.585268327},{"$f":"SUM($I312:AZ312)","v":2226623.7739666603},{"$f":"SUM($I312:BA312)","v":2337954.9626649935},{"$f":"SUM($I312:BB312)","v":2449286.1513633267},{"$f":"SUM($I312:BC312)","v":2560617.3400616599},{"$f":"SUM($I312:BD312)","v":2671948.5287599931},{"$f":"SUM($I312:BE312)","v":2783279.7174583264},{"$f":"SUM($I312:BF312)","v":2894610.9061566596},{"$f":"SUM($I312:BG312)","v":3005942.0948549928},{"$f":"SUM($I312:BH312)","v":3117273.283553326},{"$f":"SUM($I312:BI312)","v":3228604.4722516593},{"$f":"SUM($I312:BJ312)","v":3339935.6609499925},{"$f":"SUM($I312:BK312)","v":3451266.8496483257},{"$f":"SUM($I312:BL312)","v":3562598.0383466589},{"$f":"SUM($I312:BM312)","v":3673929.2270449921},{"$f":"SUM($I312:BN312)","v":3785260.4157433254},{"$f":"SUM($I312:BO312)","v":3896591.6044416586},{"$f":"SUM($I312:BP312)","v":4007922.7931399918},{"$f":"SUM($I312:BQ312)","v":4119253.981838325},{"$f":"SUM($I312:BR312)","v":4230585.1705366578},{"$f":"SUM($I312:BS312)","v":4341916.3592349906},{"$f":"SUM($I312:BT312)","v":4453247.5479333233},{"$f":"SUM($I312:BU312)","v":4564578.7366316561},{"$f":"SUM($I312:BV312)","v":4675909.9253299888},{"$f":"SUM($I312:BW312)","v":4787241.1140283216},{"$f":"SUM($I312:BX312)","v":4898572.3027266543},{"$f":"SUM($I312:BY312)","v":5009903.4914249871},{"$f":"SUM($I312:BZ312)","v":5121234.6801233198},{"$f":"SUM($I312:CA312)","v":5232565.8688216526},{"$f":"SUM($I312:CB312)","v":5343897.0575199854},{"$f":"SUM($I312:CC312)","v":5455228.2462183181},{"$f":"SUM($I312:CD312)","v":5566559.4349166509},{"$f":"SUM($I312:CE312)","v":5677890.6236149836},{"$f":"SUM($I312:CF312)","v":5789221.8123133164},{"$f":"SUM($I312:CG312)","v":5900553.0010116491},{"$f":"SUM($I312:CH312)","v":6011884.1897099819},{"$f":"SUM($I312:CI312)","v":6123215.3784083147},{"$f":"SUM($I312:CJ312)","v":6234546.5671066474},{"$f":"SUM($I312:CK312)","v":6345877.7558049802},{"$f":"SUM($I312:CL312)","v":6457208.9445033129},{"$f":"SUM($I312:CM312)","v":6568540.1332016457},{"$f":"SUM($I312:CN312)","v":6679871.3218999784},{"$f":"SUM($I312:CO312)","v":6788527.5105983112},{"$f":"SUM($I312:CP312)","v":6897183.699296644},{"$f":"SUM($I312:CQ312)","v":7005839.8879949767},{"$f":"SUM($I312:CR312)","v":7114496.0766933095},{"$f":"SUM($I312:CS312)","v":7223152.2653916422},{"$f":"SUM($I312:CT312)","v":7331808.454089975},{"$f":"SUM($I312:CU312)","v":7440464.6427883077},{"$f":"SUM($I312:CV312)","v":7549120.8314866405},{"$f":"SUM($I312:CW312)","v":7657777.0201849733},{"$f":"SUM($I312:CX312)","v":7766433.208883306},{"$f":"SUM($I312:CY312)","v":7875089.3975816388},{"$f":"SUM($I312:CZ312)","v":7983745.5862799715},{"$f":"SUM($I312:DA312)","v":8092401.7749783043},{"$f":"SUM($I312:DB312)","v":8201057.963676637},{"$f":"SUM($I312:DC312)","v":8309714.1523749698},{"$f":"SUM($I312:DD312)","v":8418370.3410733026},{"$f":"SUM($I312:DE312)","v":8527026.5297716353},{"$f":"SUM($I312:DF312)","v":8635682.7184699681},{"$f":"SUM($I312:DG312)","v":8744338.9071683008},{"$f":"SUM($I312:DH312)","v":8852995.0958666336},{"$f":"SUM($I312:DI312)","v":8961651.2845649663},{"$f":"SUM($I312:DJ312)","v":9070307.4732632991},{"$f":"SUM($I312:DK312)","v":9178963.6619616318},{"$f":"SUM($I312:DL312)","v":9287619.8506599646},{"$f":"SUM($I312:DM312)","v":9350191.7131347526},{"$f":"SUM($I312:DN312)","v":9412763.5756095406},{"$f":"SUM($I312:DO312)","v":9475335.4380843285},{"$f":"SUM($I312:DP312)","v":9537907.3005591165},{"$f":"SUM($I312:DQ312)","v":9600479.1630339045},{"$f":"SUM($I312:DR312)","v":9663051.0255086925},{"$f":"SUM($I312:DS312)","v":9725622.8879834805},{"$f":"SUM($I312:DT312)","v":9788194.7504582684},{"$f":"SUM($I312:DU312)","v":9850766.6129330564},{"$f":"SUM($I312:DV312)","v":9913338.4754078444},{"$f":"SUM($I312:DW312)","v":9975910.3378826324},{"$f":"SUM($I312:DX312)","v":10038482.20035742},{"$f":"SUM($I312:DY312)","v":10101054.062832208},{"$f":"SUM($I312:DZ312)","v":10163625.925306996},{"$f":"SUM($I312:EA312)","v":10226197.787781784},{"$f":"SUM($I312:EB312)","v":10288769.650256572},{"$f":"SUM($I312:EC312)","v":10351341.51273136},{"$f":"SUM($I312:ED312)","v":10413913.375206148},{"$f":"SUM($I312:EE312)","v":10476485.237680936},{"$f":"SUM($I312:EF312)","v":10539057.100155724},{"$f":"SUM($I312:EG312)","v":10601628.962630512},{"$f":"SUM($I312:EH312)","v":10664200.8251053},{"$f":"SUM($I312:EI312)","v":10726772.687580088},{"$f":"SUM($I312:EJ312)","v":10789344.550054876},{"$f":"SUM($I312:EK312)","v":10851916.412529664},{"$f":"SUM($I312:EL312)","v":10914488.275004452},{"$f":"SUM($I312:EM312)","v":10977060.13747924},{"$f":"SUM($I312:EN312)","v":11039631.999954028},{"$f":"SUM($I312:EO312)","v":11102203.862428816},{"$f":"SUM($I312:EP312)","v":11164775.724903604},{"$f":"SUM($I312:EQ312)","v":11227310.920711726},{"$f":"SUM($I312:ER312)","v":11289846.116519848},{"$f":"SUM($I312:ES312)","v":11352381.31232797},{"$f":"SUM($I312:ET312)","v":11414916.508136092},{"$f":"SUM($I312:EU312)","v":11477451.703944214},{"$f":"SUM($I312:EV312)","v":11539986.899752336},{"$f":"SUM($I312:EW312)","v":11580026.700637907},{"$f":"SUM($I312:EX312)","v":11620066.501523478},{"$f":"SUM($I312:EY312)","v":11660106.302409049},{"$f":"SUM($I312:EZ312)","v":11700146.10329462},{"$f":"SUM($I312:FA312)","v":11740185.904180191},{"$f":"SUM($I312:FB312)","v":11780225.705065763},{"$f":"SUM($I312:FC312)","v":11820265.505951334},{"$f":"SUM($I312:FD312)","v":11860305.306836905},{"$f":"SUM($I312:FE312)","v":11900345.107722476},{"$f":"SUM($I312:FF312)","v":11940384.908608047},{"$f":"SUM($I312:FG312)","v":11980424.709493618},{"$f":"SUM($I312:FH312)","v":12020464.51037919},{"$f":"SUM($I312:FI312)","v":12060504.311264761},{"$f":"SUM($I312:FJ312)","v":12100544.112150332},{"$f":"SUM($I312:FK312)","v":12140583.913035903},{"$f":"SUM($I312:FL312)","v":12180623.713921474},{"$f":"SUM($I312:FM312)","v":12220663.514807045},{"$f":"SUM($I312:FN312)","v":12260703.315692617},{"$f":"SUM($I312:FO312)","v":12300743.116578188},{"$f":"SUM($I312:FP312)","v":12340782.917463759},{"$f":"SUM($I312:FQ312)","v":12380822.71834933},{"$f":"SUM($I312:FR312)","v":12420862.519234901},{"$f":"SUM($I312:FS312)","v":12460902.320120472},{"$f":"SUM($I312:FT312)","v":12500942.121006044},{"$f":"SUM($I312:FU312)","v":12540981.921891615},{"$f":"SUM($I312:FV312)","v":12581021.722777186},{"$f":"SUM($I312:FW312)","v":12621061.523662757},{"$f":"SUM($I312:FX312)","v":12661101.324548328},{"$f":"SUM($I312:FY312)","v":12701141.125433899},{"$f":"SUM($I312:FZ312)","v":12741180.926319471},{"$f":"SUM($I312:GA312)","v":12770983.655776471},{"$f":"SUM($I312:GB312)","v":12800786.385233471},{"$f":"SUM($I312:GC312)","v":12830589.114690471},{"$f":"SUM($I312:GD312)","v":12860391.844147472},{"$f":"SUM($I312:GE312)","v":12890194.573604472},{"$f":"SUM($I312:GF312)","v":12919997.303061472},{"$f":"SUM($I312:GG312)","v":12949800.032518473},{"$f":"SUM($I312:GH312)","v":12979602.761975473},{"$f":"SUM($I312:GI312)","v":13009405.491432473},{"$f":"SUM($I312:GJ312)","v":13039208.220889473},{"$f":"SUM($I312:GK312)","v":13069010.950346474},{"$f":"SUM($I312:GL312)","v":13098813.679803474},{"$f":"SUM($I312:GM312)","v":13128616.409260474},{"$f":"SUM($I312:GN312)","v":13158419.138717474},{"$f":"SUM($I312:GO312)","v":13188221.868174475},{"$f":"SUM($I312:GP312)","v":13218024.597631475},{"$f":"SUM($I312:GQ312)","v":13247827.327088475},{"$f":"SUM($I312:GR312)","v":13277630.056545475},{"$f":"SUM($I312:GS312)","v":13307432.786002476},{"$f":"SUM($I312:GT312)","v":13337235.515459476},{"$f":"SUM($I312:GU312)","v":13367038.244916476},{"$f":"SUM($I312:GV312)","v":13396840.974373477},{"$f":"SUM($I312:GW312)","v":13426643.703830477},{"$f":"SUM($I312:GX312)","v":13456446.433287477},{"$f":"SUM($I312:GY312)","v":13486249.162744477},{"$f":"SUM($I312:GZ312)","v":13516051.892201478},{"$f":"SUM($I312:HA312)","v":13545854.621658478},{"$f":"SUM($I312:HB312)","v":13575657.351115478},{"$f":"SUM($I312:HC312)","v":13605460.080572478},{"$f":"SUM($I312:HD312)","v":13635262.810029479},{"$f":"SUM($I312:HE312)","v":13665065.539486479},{"$f":"SUM($I312:HF312)","v":13694868.268943479},{"$f":"SUM($I312:HG312)","v":13724670.99840048},{"$f":"SUM($I312:HH312)","v":13754473.72785748},{"$f":"SUM($I312:HI312)","v":13784276.45731448},{"$f":"SUM($I312:HJ312)","v":13814079.18677148},{"$f":"SUM($I312:HK312)","v":13843881.916228481},{"$f":"SUM($I312:HL312)","v":13873684.645685481},{"$f":"SUM($I312:HM312)","v":13903487.375142481},{"$f":"SUM($I312:HN312)","v":13933290.104599481},{"$f":"SUM($I312:HO312)","v":13963092.834056482},{"$f":"SUM($I312:HP312)","v":13992895.563513482},{"$f":"SUM($I312:HQ312)","v":14022698.292970482},{"$f":"SUM($I312:HR312)","v":14052501.022427483},{"$f":"SUM($I312:HS312)","v":14082303.751884483},{"$f":"SUM($I312:HT312)","v":14112106.481341483},{"$f":"SUM($I312:HU312)","v":14141909.210798483},{"$f":"SUM($I312:HV312)","v":14171711.940255484},{"$f":"SUM($I312:HW312)","v":14201514.669712484},{"$f":"SUM($I312:HX312)","v":14231317.399169484},{"$f":"SUM($I312:HY312)","v":14261120.128626484},{"$f":"SUM($I312:HZ312)","v":14290922.858083485},{"$f":"SUM($I312:IA312)","v":14320725.587540485},{"$f":"SUM($I312:IB312)","v":14350528.316997485},{"$f":"SUM($I312:IC312)","v":14380331.046454486},{"$f":"SUM($I312:ID312)","v":14410133.775911486},{"$f":"SUM($I312:IE312)","v":14439936.505368486},{"$f":"SUM($I312:IF312)","v":14469739.234825486},{"$f":"SUM($I312:IG312)","v":14499541.964282487},{"$f":"SUM($I312:IH312)","v":14529344.693739487},{"$f":"SUM($I312:II312)","v":14559162.609595289},{"$f":"SUM($I312:IJ312)","v":14588980.525451092},{"$f":"SUM($I312:IK312)","v":14618798.441306895},{"$f":"SUM($I312:IL312)","v":14648616.357162697},{"$f":"SUM($I312:IM312)","v":14678434.2730185},{"$f":"SUM($I312:IN312)","v":14708252.188874302},{"$f":"SUM($I312:IO312)","v":14738070.104730105},{"$f":"SUM($I312:IP312)","v":14767888.020585908},{"$f":"SUM($I312:IQ312)","v":14797705.93644171},{"$f":"SUM($I312:IR312)","v":14827523.852297513},{"$f":"SUM($I312:IS312)","v":14857341.768153315},{"$f":"SUM($I312:IT312)","v":14887159.684009118},{"$f":"SUM($I312:IU312)","v":14916977.599864921},{"$f":"SUM($I312:IV312)","v":14946795.515720723},{"$f":"SUM($I312:IW312)","v":14976613.431576526},{"$f":"SUM($I312:IX312)","v":15006431.347432328},{"$f":"SUM($I312:IY312)","v":15036249.263288131},{"$f":"SUM($I312:IZ312)","v":15066067.179143934},{"$f":"SUM($I312:JA312)","v":15095885.094999736},{"$f":"SUM($I312:JB312)","v":15125703.010855539},{"$f":"SUM($I312:JC312)","v":15155520.926711341},{"$f":"SUM($I312:JD312)","v":15185338.842567144},{"$f":"SUM($I312:JE312)","v":15215156.758422947},{"$f":"SUM($I312:JF312)","v":15244974.674278749},{"$f":"SUM($I312:JG312)","v":15274792.590134552},{"$f":"SUM($I312:JH312)","v":15304610.505990354},{"$f":"SUM($I312:JI312)","v":15334428.421846157},{"$f":"SUM($I312:JJ312)","v":15364246.33770196},{"$f":"SUM($I312:JK312)","v":15394064.253557762},{"$f":"SUM($I312:JL312)","v":15423882.169413565},{"$f":"SUM($I312:JM312)","v":15453700.085269367},{"$f":"SUM($I312:JN312)","v":15483518.00112517},{"$f":"SUM($I312:JO312)","v":15513335.916980973},{"$f":"SUM($I312:JP312)","v":15543153.832836775},{"$f":"SUM($I312:JQ312)","v":15572971.748692578},{"$f":"SUM($I312:JR312)","v":15602789.66454838},{"$f":"SUM($I312:JS312)","v":15632607.580404183},{"$f":"SUM($I312:JT312)","v":15662425.496259985},{"$f":"SUM($I312:JU312)","v":15692243.412115788},{"$f":"SUM($I312:JV312)","v":15722061.327971591},{"$f":"SUM($I312:JW312)","v":15751879.243827393},{"$f":"SUM($I312:JX312)","v":15781697.159683196},{"$f":"SUM($I312:JY312)","v":15811515.075538998},{"$f":"SUM($I312:JZ312)","v":15841332.991394801},{"$f":"SUM($I312:KA312)","v":15871150.907250604},{"$f":"SUM($I312:KB312)","v":15900968.823106406},{"$f":"SUM($I312:KC312)","v":15930786.738962209},{"$f":"SUM($I312:KD312)","v":15960604.654818011},{"$f":"SUM($I312:KE312)","v":15990422.570673814},{"$f":"SUM($I312:KF312)","v":16020240.486529617},{"$f":"SUM($I312:KG312)","v":16050058.402385419},{"$f":"SUM($I312:KH312)","v":16079876.318241222},{"$f":"SUM($I312:KI312)","v":16109694.234097024},{"$f":"SUM($I312:KJ312)","v":16139512.149952827},{"$f":"SUM($I312:KK312)","v":16169330.06580863},{"$f":"SUM($I312:KL312)","v":16199147.981664432},{"$f":"SUM($I312:KM312)","v":16228965.897520235},{"$f":"SUM($I312:KN312)","v":16258783.813376037},{"$f":"SUM($I312:KO312)","v":16288601.72923184},{"$f":"SUM($I312:KP312)","v":16318419.645087643},{"$f":"SUM($I312:KQ312)","v":16348237.560943445},{"$f":"SUM($I312:KR312)","v":16378055.476799248},{"$f":"SUM($I312:KS312)","v":16407873.39265505},{"$f":"SUM($I312:KT312)","v":16437691.308510853},{"$f":"SUM($I312:KU312)","v":16467509.224366656},{"$f":"SUM($I312:KV312)","v":16497327.140222458},{"$f":"SUM($I312:KW312)","v":16527145.056078261},{"$f":"SUM($I312:KX312)","v":16556962.971934063},{"$f":"SUM($I312:KY312)","v":16586780.887789866},{"$f":"SUM($I312:KZ312)","v":16616598.803645669},{"$f":"SUM($I312:LA312)","v":16646416.719501471},{"$f":"SUM($I312:LB312)","v":16676234.635357274},{"$f":"SUM($I312:LC312)","v":16706052.551213076},{"$f":"SUM($I312:LD312)","v":16735870.467068879},{"$f":"SUM($I312:LE312)","v":16765688.382924682},{"$f":"SUM($I312:LF312)","v":16795506.298780486},{"$f":"SUM($I312:LG312)","v":16825324.214636289},{"$f":"SUM($I312:LH312)","v":16855142.130492091},{"$f":"SUM($I312:LI312)","v":16884960.046347894},{"$f":"SUM($I312:LJ312)","v":16914777.962203696},{"$f":"SUM($I312:LK312)","v":16944595.878059499},{"$f":"SUM($I312:LL312)","v":16974413.793915302},{"$f":"SUM($I312:LM312)","v":17004231.709771104},{"$f":"SUM($I312:LN312)","v":17034049.625626907},{"$f":"SUM($I312:LO312)","v":17063867.541482709},{"$f":"SUM($I312:LP312)","v":17093685.457338512},{"$f":"SUM($I312:LQ312)","v":17123503.373194315},{"$f":"SUM($I312:LR312)","v":17153321.289050117},{"$f":"SUM($I312:LS312)","v":17183139.20490592},{"$f":"SUM($I312:LT312)","v":17212957.120761722}]
[]
[]
[null,null,"Accumulated Depreciation (Tax)",null,"EUR",null,null,{"$f":"MAX(I321:QJ321)","v":19641683.89771473},{"$f":"I314","v":0},{"$f":"J319+I321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,148504.45525486482,297008.91050972964,445513.36576459446,594017.82101945928,742522.27627432416,891026.73152918904,1039531.1867840539,1188035.6420389188,1336540.0972937837,1485044.5525486486,1633549.0078035134,1782053.4630583783,1930557.9183132432,2079062.3735681081,2227566.8288229727,2376071.2840778376,2524575.7393327025,{"$f":"AX319+AW321","v":2673080.1945875674},2821584.6498424322,2970089.1050972971,3118593.560352162,3267098.0156070269,3415602.4708618918,3564106.9261167566,3712611.3813716215,3861115.8366264864,4009620.2918813513,4158124.7471362161,4306629.2023910806,4455133.6576459454,4603638.1129008103,4752142.5681556752,4900647.0234105401,5049151.478665405,5197655.9339202698,5346160.3891751347,5494664.8444299996,5643169.2996848645,5791673.7549397293,5940178.2101945942,6088682.6654494591,6237187.120704324,6385691.5759591889,6534196.0312140537,6682700.4864689186,6831204.9417237835,6979709.3969786484,7128213.8522335133,7276718.3074883781,7425222.762743243,7573727.2179981079,7722231.6732529728,7870736.1285078377,8019240.5837627025,8167745.0390175674,8316249.4942724323,8464753.9495272972,8613258.4047821611,8761762.8600370251,8910267.315291889,9058771.770546753,9207276.2258016169,9355780.6810564809,9504285.1363113448,9652789.5915662088,9801294.0468210727,9949798.5020759366,10098302.957330801,10246807.412585665,10395311.867840528,10543816.323095392,10692320.778350256,10840825.23360512,10989329.688859984,11137834.144114848,11286338.599369712,11434843.054624576,11583347.50987944,11731851.965134304,11880356.420389168,12028860.875644032,{"$f":"DJ319+DI321","v":12177365.330898896},12325869.78615376,12474374.241408624,12622878.696663488,12771383.151918352,12919887.607173216,13068392.06242808,13216896.517682943,13365400.972937807,13513905.428192671,13662409.883447535,13810914.338702399,13959418.793957263,14107923.249212127,14256427.704466991,14404932.159721855,14553436.614976719,14701941.070231583,14850445.525486447,14998949.980741311,15147454.435996175,15295958.891251039,15444463.346505903,15592967.801760767,15741472.257015631,15889976.712270495,16038481.167525358,16186985.622780222,16335490.078035086,16483994.53328995,16632498.988544814,16781003.443799678,16929507.899054542,17078012.354309406,17226516.80956427,17375021.264819134,17523525.720073998,17672030.175328862,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,{"$f":"FV319+FU321","v":17820534.630583726},17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,17820534.630583726,{"$f":"IH319+IG321","v":17820534.630583726},17820534.630583726,17820599.446915563,17841293.588401917,17861987.729888272,17882681.871374626,17903376.01286098,17924070.154347334,17944764.295833688,17965458.437320042,17986152.578806397,18006846.720292751,18027540.861779105,18048235.003265459,18068929.144751813,18089623.286238167,18110317.427724522,18131011.569210876,18151705.71069723,18172399.852183584,18193093.993669938,18213788.135156292,18234482.276642647,18255176.418129001,18275870.559615355,18296564.701101709,18317258.842588063,18337952.984074418,18358647.125560772,18379341.267047126,18400035.40853348,18420729.550019834,18441423.691506188,18462117.832992543,18482811.974478897,18503506.115965251,18524200.257451605,18544894.398937959,18565588.540424313,18586282.681910668,18606976.823397022,18627670.964883376,18648365.10636973,18669059.247856084,18689753.389342438,18710447.530828793,18731141.672315147,18751835.813801501,18772529.955287855,18793224.096774209,18813918.238260563,18834612.379746918,18855306.521233272,18876000.662719626,18896694.80420598,18917388.945692334,18938083.087178688,18958777.228665043,18979471.370151397,19000165.511637751,19020859.653124105,{"$f":"KQ319+KP321","v":19041553.794610459},19062247.936096814,19082942.077583168,19103636.219069522,19124330.360555876,19145024.50204223,19165718.643528584,19186412.785014939,19207106.926501293,19227801.067987647,19248495.209474001,19269189.350960355,19289883.492446709,19310577.633933064,19331271.775419418,19351965.916905772,19372660.058392126,19393354.19987848,19414048.341364834,19434742.482851189,19455436.624337543,19476130.765823897,19496824.907310251,19517519.048796605,19538213.190282959,19558907.331769314,19579601.473255668,19600295.614742022,19620989.756228376,19641683.89771473]
[null,null,"Add: Book Depreciation",null,"EUR",null,null,17212957.120761722,{"$f":"I312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,{"$f":"AX312","v":111331.18869833305},111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,111331.18869833305,108656.18869833305,108656.18869833305,108656.18869833305,108656.18869833305,108656.18869833305,108656.18869833305,108656.18869833305,108656.18869833305,108656.18869833305,108656.18869833305,108656.18869833305,108656.18869833305,108656.18869833305,108656.18869833305,108656.18869833305,108656.18869833305,108656.18869833305,108656.18869833305,108656.18869833305,108656.18869833305,108656.18869833305,{"$f":"DJ312","v":108656.18869833305},108656.18869833305,108656.18869833305,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62571.862474788082,62535.195808121418,62535.195808121418,62535.195808121418,62535.195808121418,62535.195808121418,62535.195808121418,40039.800885571422,40039.800885571422,40039.800885571422,40039.800885571422,40039.800885571422,40039.800885571422,40039.800885571422,40039.800885571422,40039.800885571422,40039.800885571422,40039.800885571422,40039.800885571422,40039.800885571422,40039.800885571422,40039.800885571422,40039.800885571422,40039.800885571422,40039.800885571422,40039.800885571422,40039.800885571422,40039.800885571422,40039.800885571422,40039.800885571422,40039.800885571422,40039.800885571422,{"$f":"FV312","v":40039.800885571422},40039.800885571422,40039.800885571422,40039.800885571422,40039.800885571422,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,29802.729456999998,{"$f":"IH312","v":29802.729456999998},29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,{"$f":"KT312","v":29817.915855802785},29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785,29817.915855802785]
[null,null,"Taxable Income",null,"EUR",null,null,5769444.8330117073,{"$f":"SUM(I326:I328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6875.9928672886454,-6183.3592105370481,-42790.004496189707,-101713.10095729367,-138590.18919751365,-201411.93791197642,-151146.48978901253,-144906.97064004556,-80295.46567208218,-115405.5266005072,-40137.367406634876,-13129.615866000939,3790.5917152239708,-4133.771067503083,-43730.546633924154,-99511.878251902148,{"$f":"SUM(AW326:AW328)","v":-136855.90824593569},-199399.43190520446,-152511.46142801113,-146376.19519029913,-82261.998549550801,-114230.12680824578,-38071.147887771804,-16112.375763224612,3319.2616125741915,-4534.4088012981811,-43749.146071231298,-99063.385975229612,-136139.95490759279,-198048.33595041453,-151579.05277471151,-145441.28969945316,-81855.252652656403,-110187.24733724528,-37297.585915098549,-16212.887442727748,3066.9886580035381,-4715.555038006074,-43701.094778157538,-98401.949640691571,-135346.34019057805,-196621.70821901038,-150559.58261218137,-144874.56336966431,-81351.192474621494,-106050.13034882152,-37153.440388238523,-16204.633092019038,2494.2792990418675,-4783.7196885086014,-43766.876023292294,-97633.673941085959,-134448.64491388062,-195105.4284343849,-149183.6127222848,-143035.13804192736,-80701.746982508994,-101548.37211814028,-36634.337014953984,-15855.416896785551,2289.2416134088126,-4468.3578966616478,-43451.93569742376,-96582.591615809913,-133175.69156700061,-193217.94772008838,-147554.5544636175,-141397.50480182539,-79880.553945711101,-96784.357462550994,-35843.004308331583,-15600.71893833045,2363.6460621794977,-3871.6287824813917,-42858.240904880542,-95447.429450482407,-131628.94328968576,-191060.4610043868,-145648.41562332434,-139480.36887991705,{"$f":"SUM(DI326:DI328)","v":-78771.66424991496},-91732.999118678999,-34754.67489670217,-15045.432099017984,2742.6156452327559,-3225.8942316849134,-41960.16851078943,-94010.74115348862,-129782.22515185713,-188606.50100754941,-143438.51626953957,-137714.46626751331,-77348.008162001934,-86366.445195437787,-33341.790213487358,-14161.814309951762,3454.1173180569313,-2407.7847548970021,-40729.198221099781,-92243.698583013407,-127606.41124261481,-185826.62228975637,-140895.16973585752,-134755.97709929122,-75579.4517614535,-80653.750717968418,-31795.248014929646,-12918.971284389874,4529.3000225120923,-1223.9892307221889,-39133.567948567099,-90114.201733884736,-125069.07329791124,-182688.04645846377,-137985.32438216312,-132032.94909592232,-73432.431711808866,-74560.50877572679,-30003.767520847236,-11282.48053606035,154507.32957562737,148864.98159540337,111366.56850430218,60917.96735136443,26370.369196255255,-30649.808424297931,13832.294027363641,19601.009770206452,77634.910226242471,80456.019032153286,120718.9288174609,139290.48620708848,156417.99409137675,150889.27703903889,113801.75522425983,63883.762604786774,29743.271310098811,-26680.129766683509,17468.322793534695,22711.436061317967,80655.367043633712,87429.547013733507,123406.35842121232,141833.81646689086,{"$f":"SUM(FU326:FU328)","v":158808.91461847251},153396.92179156115,116720.45422843806,67332.09874826271,33598.992305384643,-22229.184228948063,21518.413175478989,27249.762804137954,84179.915859357337,94912.019892272132,126610.31561774561,144899.72171366154,161728.26249584084,156436.53853878326,120171.7734011844,71312.584602248011,37987.634368025771,-17246.353506425756,26109.303174480254,31866.678665131814,88260.478870050341,102956.37952191221,130383.64402962543,148541.51556040428,165229.81968007237,160062.41421160664,124210.53872952551,75880.60136637016,42965.126992461766,-11675.136696098194,31297.971507890808,37086.627143457154,92955.032739642425,111621.68075803758,134785.35883993813,152818.742562014,169373.65888464445,164335.18679180156,128897.98784448746,81098.002964073035,48593.934195834634,-5452.4361430812969,37148.05746986637,42506.6725456071,98328.343959003367,120973.83410242578,139881.39664498958,157797.93542267504,174226.90821108167,169322.6174469238,134302.54973705648,87033.903415813707,54943.84962314622,1492.2454748688833,43730.671724821827,49600.079241658925,104452.79563322943,131086.44068245037,145745.45855625597,163553.4663769475,179864.61088734999,175100.45871537921,140500.72147656459,93765.562176436957,{"$f":"SUM(IG326:IG328)","v":62092.89058793553},9237.7079793708654,51125.308008278604,57689.660705497183,91427.311250969535,120203.9059472416,131544.63528257149,149252.16784371831,165453.33693567524,159895.19269790011,125714.48056515281,79510.446294855486,47314.125643625754,-4951.8256742777339,36587.212377240037,41616.78382543409,95490.949114180374,124322.11591707739,135351.23511307739,152951.57763291639,169035.78340057685,163614.36352054158,129845.07794527397,84163.499885695594,52375.876200230545,694.23150773195448,41889.158508256849,46501.156705692352,100363.2446045329,129260.32911123642,139986.43575995334,157489.469400628,173490.57542965765,168213.49898904789,134859.82715362345,89705.453095764387,58330.924793569531,7237.9021076638055,48101.582714082091,53237.170222879853,106169.45837084387,135144.03501447762,145577.46419218893,162993.29791844229,178901.00046583114,173776.97032390645,140844.92967626464,96222.941757798573,65267.757394583998,14768.13528999628,55314.523872413076,60516.407095212257,113001.86756986885,142067.38594508159,152218.89997661568,169559.51670619979,185383.06155270204,180421.98242819827,147918.91839605966,103835.67498206947,73307.434757117226,23407.198566904153,{"$f":"SUM(KQ326:KQ328)","v":63651.464682246544},68931.114942343134,120986.44816041498,150157.74497891346,119651.04202530997,136525.93191741523,151870.55249378434,145095.62836305273,112598.3961773601,68625.471090879946,36516.579996199303,-13237.564183377501,26255.786165990125,29116.148780814299,80732.904689054252,109530.92544356773,117079.49174506041,133790.18954574806,148960.07698717801,142252.5924413309,110082.6327701024,66543.641577225106,34758.157335716212,-14504.504997211872,24595.716941879567,27898.256075117984,78530.554224888343,107339.14979069147,114515.33667678041,-1428753.7768005836]
[]
[null,null,"Income Tax Payable (Beginning of Period)",null,null,null,null,null,0,{"$f":"I338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1155.1668017044924,1155.1668017044924,1155.1668017044924,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19732.998901915358,28398.011611296912,27487.213071450984,21813.973094806031,14139.467980796864,8799.1472016387343,116.63089329896866,7037.3786293871508,7812.194326556315,16861.025093561526,21715.73529068772,23517.721207672163,26458.230859305506,29146.416672182488,28259.867830160045,22656.450961808747,15070.516120088418,9799.5953653196812,1215.9675540875196,8081.0658959657922,8943.8445974438182,17836.469006301773,22704.19788243224,24457.013984287743,27382.874050298309,30055.368078259631,29194.531014416283,23661.948185612458,16165.454215310161,10964.983242290113,2481.0467287193751,9292.8400105653982,10166.756391995661,18984.313751737966,23867.32083877371,25572.775196071438,28485.998806641568,31144.354340853941,30310.893047937308,24850.378290538021,17444.393396987667,12315.649039195694,{"$f":"KP338","v":3932.4093592398985},10693.44606661742,11580.427310313647,20325.723290949718,25226.50115645746,20101.375060252081,22936.356562125766,25514.252818955771,24376.065564992859,18916.530557796497,11529.079143267831,6134.7854393614834,0,2187.0612930789212,4891.5129951768022,13563.127987761116,18401.19547451938,19669.354613170151,22476.75184368567,25025.292933845907,23898.435530143593,18493.882305377199,11179.331784973816,5839.3704324003229,0,1695.3236067041728,4686.9070206198221,13193.13310978124,18032.977164836168,19238.576561699108]
[]
[null,"Corporate Income Tax Loss Carryforward"]
[]
[null,null,"Deferred Tax Asset",null,"EUR",null,null,{"$f":"Inputs!E236","v":0.16800000000000001},{"$f":"I345*$H$347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1038.8043473702241,8227.5251027300947,25315.326063555432,48598.477848737726,82435.683417949767,107828.29370250387,132172.66477003152,145662.30300294133,165050.43147182654,171793.50919614121,173999.28466162938,173362.46525347175,174056.93879281226,181403.67062731151,198121.66617363106,{"$f":"AW345*$H$347","v":221113.45875894823},254612.56331902259,280234.48883892846,304825.68963089871,318645.70538722322,337836.3666910085,344232.31953615416,346939.19866437587,346381.56271346344,347143.3433920815,354493.19993204839,371135.84877588699,394007.36120036256,427279.48164003226,452744.76250618376,477178.89917569194,490930.58162133821,509442.03917399544,515708.03360773198,518431.79869811021,517916.54460356559,518708.75784995063,526050.54177268106,542582.0693123173,565320.25446433446,598352.70144512819,623646.71132397465,647985.63797007827,661652.6383058147,679469.06020441675,685710.83818964078,688433.21654910001,688014.17762686103,688817.84253453044,696170.67770644347,712573.13492854591,735160.50727407774,767938.21925105446,793001.06618839828,817030.96937944216,830588.8628725037,847648.98938835133,853803.55800686358,856467.26804552355,856082.67545447091,856833.35958110995,864133.28477827716,880359.16016973322,902732.67635298939,935193.29156996415,959982.45671985194,983737.23752655857,997157.17058943806,1013416.9426431467,1019438.5673669464,1022059.4881485859,1021662.3956101397,1022312.8292455965,1029513.0137176164,1045548.1818652975,1067661.8443379647,1099760.0017867016,1124228.9356114201,1147661.6375832462,{"$f":"DI345*$H$347","v":1160895.2771772319},1176306.42102917,1182145.2064118159,1184672.8390044509,1184212.079576052,1184754.0298069748,1191803.3381167874,1207597.1426305736,1229400.5564560858,1261086.4486253539,1285184.1193586367,1308320.1496915787,1321314.6150627951,1335824.1778556285,1341425.5986114945,1343804.7834155664,1343224.4917061329,1343628.9995449556,1350471.5048461005,1365968.4462080467,1387406.3232968058,1418625.1958414852,1442295.5843571094,1464934.5885097904,1477631.9364057146,1491181.7665263333,1496523.3681928413,1498693.7553686188,1497932.8329648366,1498138.4631555979,1504712.9025709571,1519852.0884622498,1540863.6927762988,1571555.2845813208,1594736.8190775244,1616918.3545256392,1629255.003053223,1641781.1685275452,1646821.8014710473,1648717.2582011055,1622760.0268323999,1597750.7099243724,1579041.1264156497,1568806.9079006205,1564376.6858756498,1569525.8536909318,1567202.0282943347,1563909.0586529397,1550866.393734931,1537349.7825375295,1517069.0024961962,1493668.2008134052,1467389.9778060541,1442040.5792634955,1422921.88438582,1412189.4122682158,1407192.5426881195,1411674.8044889222,1408740.1262596084,1404924.6050013069,1391374.5033379765,1376686.3394396692,1355954.0712249056,1332125.990058468,{"$f":"FU345*$H$347","v":1305446.0924025646},1279675.4095415822,1260066.3732312047,1248754.5806414965,1243109.9499341918,1246844.452884655,1243229.3594711747,1238651.3993200795,1224509.1734557075,1208563.9541138057,1187293.4210900245,1162950.2678421293,1135779.919742828,1109498.5812683126,1089309.7233369136,1077329.209123736,1070947.2865499076,1073844.6739389871,1069458.3110056745,1064104.7089899322,1049276.9485397639,1031980.2767800826,1010075.8245831055,985120.8499689576,957362.24026270548,930471.75467515551,909604.38416859531,896856.44313904515,889638.30180431146,891599.72476925596,886341.66555593035,880111.1121958294,864494.66669556953,845742.22432821931,823098.28404310963,797424.73529269127,768969.960600071,741361.64921904833,719706.78726117441,706082.32276321016,697918.54181830992,698834.55109034758,692593.67743540998,685452.55644774798,668933.39466263552,648609.79053342796,625109.71589706966,598599.66274606029,569329.54216659849,540883.34243551537,518320.51407968986,503698.81830583315,494468.2515691446,494217.55432936666,486870.80147959659,478537.98816699785,460989.91850061528,438967.39646596368,414482.15942851268,387005.17707718548,356787.92244811065,327371.04538392695,303766.92417586409,288014.30973022268,{"$f":"IG345*$H$347","v":277582.70411144954},276030.76917091524,267441.71742552437,257749.85442700086,242390.06613683797,222195.80993770136,200096.31121022935,175021.94701248468,147225.78640729125,120363.39403404403,99243.361299098353,85885.60632156262,77936.833213433492,78768.739926712151,72622.088247335836,65630.468564662908,49587.989113480609,28701.873639411602,5962.8661404145996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ345*$H$347","v":0},0,0,0,0,0,0,0,0,0,0,2223.9107828074202,0,0,0,0,0,0,0,0,0,0,0,2436.7568395315948,0,0,0,0,0,240030.63450249805]
[]
[null,null,"    Purchased from EDA",null,null,null,null,-6952113.7947771307,{"$f":"I231+I232","v":0},{"$f":"J231+J232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12938.584083283666,0,-16059.872306194098,-11794.663616982998,-22836.556910251093,-24279.187549548122,-2168.2354482529836,-5118.0918707895162,-14849.451019612217,0,0,-6250.2648714973029,-16215.73100127959,927.28985396231838,-19197.340479677667,-14320.716696642798,-25069.112368666145,-25707.447214492273,-4184.6821541011022,-7347.8515325828812,-18416.367176741285,0,0,-11492.540901977492,-21955.672792985515,-4442.8493998839976,-24019.77527282848,-18019.832386273327,-26819.630908046209,-27558.425272112789,-6735.3122007567245,-10013.127977412561,-22459.266372918504,0,-2573.321019593247,-16738.212566703682,-27700.956496939663,-9815.5332736045639,-26931.214918573016,-21719.909602567797,-26880.243727224639,{"$f":"BV231+BV232","v":-27749.949650255901},-9283.3644002929213,-13684.036551450517,-26504.354337351153,0,-7252.8338399882787,-21987.993706741763,-27940.139864574285,-15191.491691767937,-26987.6945301085,-25421.475286549812,-26936.629245296186,-27808.16613140039,-11829.221057253413,-15340.602474626343,-27729.245545779111,0,-11934.041753956444,-26758.569771531933,-27994.297748230285,-20571.455547440637,-27040.018070230646,-27914.912221233415,-26988.865615853923,-27862.098732990951,-14373.26412511188,-18003.582087575473,-27783.043428194072,0,-16617.589007046106,-26810.502190651328,-28044.233707714444,-25956.156799607768,-27088.262684001071,-27964.723444823223,-27037.029855437933,-27911.8269724659,-16915.875259435248,-20666.577565438671,-27832.647450642053,0,-21304.120550933869,-26858.386173591534,-28090.026429179085,-28063.462749154776,-27132.504392448842,-28010.401779859199,-27081.197858428379,-27957.429208664562,-19457.435871031885,-24343.449914705976,-27878.135776228479,0,-25994.282129930569,-26902.297173120714,-28131.753450588247,-28105.154998046088,-27172.818107304236,-28052.024570621976,-27121.444411754637,-27998.982657014119,-21998.32717909207,-25241.574679784069,-27919.5854275028,{"$f":"EH231+EH232","v":0},-27866.764153828506,-26942.309541000308,-28169.491176779618,-28142.861276132306,-27209.277645550508,-28089.668031096302,-27157.84320942295,-28036.56340452893,-24538.93026432785,-25275.462031169052,-27957.072301420307,0,-27904.188575655378,-26978.49654242806,-28203.314894340478,-28176.656807261857,-27241.955743795945,-28123.407259809759,-27190.466866864444,-28070.246424624554,-27079.626122119142,-25305.834719664337,-27990.671184119161,0,-27937.731483548949,-27010.93037030258,-28233.298786299612,-28206.615712644369,-27270.924072468217,-28153.316254488094,-27219.386935105817,-28100.105591748554,-28073.533512422098,-26237.5007651083,-28020.455765514667,0,-27967.466444659196,-27039.682159311596,-28259.515946637639,-28232.811025348765,-27296.253249833208,-28179.467926529167,-27244.673914764906,-28126.213695830465,-28099.619859750605,-25356.301586632992,-28046.498653713137,0,-27993.465946129352,-27064.821999846034,-28282.038394617764,-28255.314704622255,-27318.012855840389,-28201.934115298089,-27266.397269872912,-28148.642456552941,-28122.029929839158,-25376.526072466673,-28068.87138924743,0,-28015.801409307704,-27086.418951741878,-28300.937088939183,{"$f":"GT231+GT232","v":-28274.197650031721},-27336.271445796803,-28220.785602245047,-27284.625441525648,-28167.462537446303,-28140.834327331762,-25393.496535709197,-28087.644459136161,0,-28034.543203783465,-27104.541057851922,-28316.2819417151,-28289.529715430337,-27351.096563871746,-28236.092124848587,-27299.4258613657,-28182.743559808365,-28156.102615508531,-26314.678460899115,-28102.887310768947,0,-28049.760661248849,-27119.255357449496,-28328.141832277721,-28301.379722750815,-27362.554756434067,-28247.922390386044,-27310.864964897475,-28194.554116452066,-28167.903330021687,-25417.925582975477,-28114.668365619513,0,-28061.522089189279,-27130.62789946609,-28336.584620811907,-28309.8154756279,-27370.711585224082,-28256.344089533155,-27319.008204637299,-28202.961785282332,-28176.303992461264,-25425.506955002937,-28123.055032788816,-449.83727693515993,-28069.894784404049,-27138.723755564883,-28341.677161819953,-28314.903772851776,-27375.631640362313,-28261.423909795198,-27323.920063100355,-28208.033142704913,-28181.371123752662,-25430.079904780225,-28128.11372238024,-4202.4304118613518,-28074.945046359124,-27143.607033052103,-28343.485317419112,-28316.710421654589,-27377.378553196657,-28263.227548771287,-27325.664065626443,{"$f":"JF231+JF232","v":-28209.833776868585},-28183.170257387861,-26339.978702183689,-28129.909858708776,-7955.9352962723251,-28076.738190374443,-27145.340887628197,-28055.496991153708,-28028.962085661082,-27099.144476699708,-27975.958593512532,-27047.893519372199,-27923.043403709595,-27896.618876206503,-25173.098656000129,-27843.835864168712,-11435.610751803641,-27791.140787162778,-26869.186624361428,-27738.533498691384,-27712.262729442478,-26792.916631452848,-27659.78684962419,-26742.175841209202,-27607.398393164021,-27581.236903169713,-24888.474903344453,-27528.979308738391,-14892.435149255984,-27476.808774007786,-26565.247847125276,-27424.725153938871,-27398.715891643918,-26489.737068129893,-27346.762372147776,-26439.501366617085,-27294.895405771949,-27268.994334933803,-24606.684379128972,-27217.256927947758,-18357.728794628594,-27165.605714044596,-26264.334565757636,-27114.040549629044,-27088.290191171018,-26189.57544323714,-27036.853832268924,-26139.83980265358,-26985.503164911966,-26959.859920941202,-25196.545269157159,-26908.637523301793,-21831.921936460672,-26857.500460754014,-25966.416663583928,-26806.448591131968,-26780.954559306028,-25892.401715328968,-26730.030213029513,-25843.161157921284,-26679.19070529933,-26653.802721711585,-24051.490485604874,-26603.090206864519,{"$f":"LR231+LR232","v":-25315.446715118072},-26552.462177658486,-24697.678632929124]
[null,null,"EBITDA",null,"EUR",null,null,36500082.657181568,{"$f":"SUM(I355:I356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,243355.44812215347,230947.93979432777,194998.61212586262,136738.35710019158,97545.547628649801,35373.08929300632,86293.280179075286,90677.133216602699,155934.36725409504,121475.46112690202,194884.33936942223,222534.17803410985,240101.87113591953,230314.53055430567,191356.11746367445,136218.51868129976,{"$f":"SUM(AW355:AW356)","v":97007.729928524612},35098.759269973663,82626.62434992817,86891.264593503045,151636.11774998551,120303.95811017154,194588.35530212848,217173.79820360953,237237.3881988088,227505.08953763667,188912.94574554602,134226.55011813401,95267.213286089464,33977.254490862222,81070.17886426083,85320.938839026188,149521.13053488161,121808.47677337464,192806.80186340914,214501.28851268656,234396.10553766365,224717.79169522083,186337.57221069423,132247.15594998683,93402.458233206969,32727.838442241722,79395.795332605601,83175.864484560792,147295.3047799491,123197.48312777215,190184.47139806557,211724.55963994493,231019.76262369892,221827.19881922507,183430.42248050272,130154.97605414721,91420.46267976638,31345.042752411922,77853.154396829748,82076.991619162174,144986.61137368355,124721.10708321526,187705.28910137218,209055.18139377504,227775.66297708027,219082.87099808888,180664.88401180546,128104.62746348401,89570.868626175099,30088.693781889291,76316.933436439154,80527.727392453773,142599.11850510308,126254.4757129296,185243.84247463651,206034.79200526432,224552.49582579837,216359.36647194237,177915.50377435872,125873.69228293427,87728.314723890944,28833.489359906715,74786.806435007471,78984.835385839804,{"$f":"SUM(DI355:DI356)","v":140224.02915066472},127797.71318227667,182799.7168015528,203033.09546465031,221349.75793359801,213398.47192083945,175181.82616110868,123653.30862444131,85892.436134885458,27579.12323811173,73262.443843747897,76990.331960932454,137860.92499466019,129350.94067475756,180372.49500345092,200049.6109569009,218166.94381001202,210294.83248027551,172463.3928356317,121443.06933108404,84062.864388168789,26325.284952936177,71743.512442150386,75857.750626663823,135509.38462164026,130914.27631519243,177740.1784008512,197083.85518831905,215003.54555013438,207209.82052405801,169759.74257664755,119242.5638525853,82239.227233298763,25071.659684891478,70229.675195605974,74125.356732887958,133168.98336460683,132487.83509000391,174979.44905475868,194135.34222856312,211859.05267143293,204142.93341991593,167070.41111952488,117051.37809186983,80421.148490791704,23817.928114708258,68720.591109937086,72397.593119390629,130839.29315016055,134071.72876453327,172233.61432641669,191203.58334968376,208732.95194751624,201093.66571355058,164394.93099469462,114869.09424847928,78608.247899352398,22563.766276238282,67094.424554063662,70207.149347308412,128519.88234051927,135666.06579731416,169502.20093842573,188288.08686209295,{"$f":"SUM(FU355:FU356)","v":205624.7272387686},198061.50896004855,161732.83136288414,112695.29065875916,76800.140959838041,21308.845406033775,65396.256585975301,68954.469101057883,126210.31557232294,137270.95125122881,166784.73230225174,185388.35794737874,202533.85931976375,195045.95155206617,159083.63784708572,110529.54163273031,74996.438775868271,20052.831789517564,63701.407842940505,67238.353887339967,123910.15359213593,138886.48670146745,164080.72834960482,182503.89848787794,199459.82570336826,192046.47854469583,156446.87236116777,108371.41728755413,73196.747890992963,18795.386603654864,62009.495586259014,65525.359015851893,121618.9530885577,140512.77014021183,161389.70536046487,179634.20689291556,196402.10046143993,189062.57147691958,153822.0529350368,106220.4833775015,71400.670122325406,17536.165756036338,60320.132244981709,63347.931184949222,119336.26652084976,142149.89587795865,158711.17578766559,176778.77792161837,193360.15404202713,186093.70818955643,151208.6935362558,104076.30112032894,69607.802390546931,16274.819720278712,58632.925246959901,62107.168815032448,117061.64194398384,143797.95444140036,156044.64807793964,173937.10250220879,190333.45308297133,183139.36263960545,148606.30388802191,101938.42701996764,{"$f":"SUM(IG355:IG356)","v":67817.736546187953},15010.993367647403,56947.476846160687,60401.180099405377,114794.62283001575,143597.94922721473,153389.62648932927,171108.66754768009,187321.46022181312,180199.00471088424,146014.38928340326,99806.412685424904,66030.05919208577,13744.325794803342,55263.383946148388,58696.724604016417,112534.74788568498,141329.4112614335,150745.61090486194,168292.95576775522,184323.63390190055,177272.10002086344,143432.4503957355,97679.804645798213,64244.351501919082,12474.450147573836,53580.237919633611,56526.154405167777,110281.55086613954,139070.8770205956,148112.096642391,165489.44547702646,181363.60985195654,174382.27124955473,140883.34572187177,95582.265434831672,62483.512750012393,11225.074528807556,51921.685444573741,55312.481474661312,108058.58132027961,136845.10777854416,145512.55517788103,162720.79839912773,178418.83453645994,171506.99022922642,138345.30836577428,93491.382819339779,60725.890360725527,9973.9081709356833,50265.413067298337,53633.812676031266,105843.50579163249,134630.49913419934,142924.65179160947,159965.38462448001,175486.04673530153,168643.00495660864,135815.20973489061,91403.98781942518,58968.43821683139,8717.8706463519193,{"$f":"SUM(KQ355:KQ356)","v":48608.302067625234},51954.528195560531,103633.15413130099,132423.97659464477,140345.1835116641,157220.07340376935,172564.69398013846,165789.76984940688,133292.53766371423,89319.612577234075,57210.721482553432,7456.5773029766278,46949.927652344253,49810.290267168428,101427.04617540838,130225.06692992186,137773.63323141454,154484.3310321022,169654.21847353212,162946.73392768501,130776.77425645653,87237.783063579234,55452.298822070341,6189.6364891422563,45289.858428233696,48592.397561472113,99224.695711242472,128033.2912770456,135209.47816313454,-1408059.6353142294]
[]
[null,null,"EBT",null,"EUR",null,null,{"$f":"SUM(I365:QJ365)","v":8198171.6099647507},{"$f":"I360+SUM(I362:I364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44049.259423820418,30989.907345994725,-5616.7379396579345,-64539.834400761902,-101416.92264098188,-164238.67135544465,-113973.22323248076,-107733.70408351379,-43122.199115550407,-78232.260043975431,-2964.1008501031029,24043.65069053082,40963.858271755744,33039.495489028704,-6557.2800773923809,-62338.611695370375,{"$f":"AW360+SUM(AW362:AW364)","v":-99682.641689403914},-162226.16534867269,-115338.19487147935,-109202.92863376737,-45088.731993019028,-77056.86025171401,-897.8813312400307,21060.89079330716,40492.528169105964,32638.857755233592,-6575.8795146995253,-61890.119418697839,-98966.688351061006,-160875.06939388276,-114405.78621817972,-108268.0231429214,-44681.98609612463,-73013.980780713508,-124.31935856677592,20960.379113804025,40240.255214535311,32457.711518525699,-6527.8282216257649,-61228.683084159798,-98173.073634046275,-159448.44166247861,-113386.31605564959,-107701.29681313253,-44177.925918089721,-68876.863792289747,19.826168293249793,20968.633464512735,39667.54585557364,32389.546868023157,-6593.6094667605212,-60460.407384554186,-97275.378357348847,-157932.16187785313,-112010.34616575303,-105861.87148539558,-43528.480425977221,-64375.105561608507,538.92954157778877,21317.849659746222,42137.508169940586,35379.908659870125,-3603.6691408919869,-56734.325059278141,-93327.42501046884,-153369.68116355661,-107706.28790708575,-101549.23824529361,-40032.287389179328,-56936.090906019221,4005.2622482001898,24247.547618201323,42211.912618711271,35976.637774050381,-3009.9743483487691,-55599.162893950634,-91780.676733154003,-151212.19444785503,-105800.14906679258,-99632.102323385276,{"$f":"DI360+SUM(DI362:DI364)","v":-38923.397693383187},-51884.732562147226,5093.5916598296026,24802.834457513789,88675.208425309494,82706.698548391825,43972.424269287309,-8078.148373411881,-43849.63237178039,-102673.90822747267,-57505.923489462832,-51781.873487436576,8584.5846180748049,-433.85241536104877,52590.80256658938,71770.778470124977,89386.710098133655,83524.808025179751,45203.394558976957,-6311.1058029366686,-41673.818462538067,-99894.029509679618,-54962.576955780787,-48823.384319214478,10353.141018623232,5278.8420621083278,54137.3447651471,73013.621495686864,90461.892802588816,84708.60354935455,46799.02483150964,-4181.6089538079978,-39136.480517834498,-96755.453678387028,-52016.06493541973,-46063.689649178923,12536.827734934544,11408.750671016613,55965.491925896175,74686.778910683046,114467.52869005596,108825.18070983194,71326.767618730752,20878.166465793009,-13669.431689316167,-70689.609309869353,-26207.50685820778,-20438.791115364969,37595.109340671057,40416.218146581865,80679.127931889481,99250.68532151707,116378.19320580532,110849.47615346746,73761.954338688403,23843.961719215353,-10296.52957547261,-66719.93065225493,-22571.478092036727,-17328.364824253455,40615.566158062284,47389.746128162093,83366.557535640895,101794.01558131943,{"$f":"FU360+SUM(FU362:FU364)","v":118769.1137329011},113357.12090598974,76680.65334286663,27292.297862691281,-6440.8085801867783,-62268.985114519484,-8284.3162815210089,-2552.9666528620437,54377.186402357336,65109.290435272131,96807.586160745617,115096.99225666153,131925.53303884083,126633.80908178326,90369.043944184406,41509.85514524801,8184.9049110257765,-47049.082963425753,-3693.4262825197438,2063.9492081318167,58457.74941305034,73153.650064912217,100580.91457262544,118738.78610340429,135427.09022307236,130259.68475460663,94407.809272525512,46077.871909370158,13162.397535461765,-41477.866153098192,1495.2420508908108,7283.8976864571523,63152.303282642424,81818.951301037581,104982.62938293812,123016.01310501399,139570.92942764444,134532.45733480155,99095.258387487469,51295.273507073034,18791.20473883464,-35255.165600081295,7345.3280128663719,12703.943088607099,68525.614502003373,91171.104645425788,110078.66718798957,127995.20596567504,144424.17875408166,139519.88798992379,104499.82028005648,57231.173958813706,25141.120166146222,-28310.483982131114,13927.942267821829,19797.349784658927,74650.066176229433,101283.71122545037,115942.72909925597,133750.73691994749,150061.88143034998,145297.7292583792,110697.99201956458,63962.832719436956,{"$f":"IG360+SUM(IG362:IG364)","v":32290.161130935536},-20565.021477629132,21307.392152475815,27936.561181531219,82303.536881520879,111080.13157779294,122420.86091312284,140128.39347426963,156329.56256622658,150771.41832845143,116590.70619570414,70386.67192540683,38190.351274177097,-14075.60004372639,27463.438007791385,32493.009455985433,86367.174744731718,115198.34154762873,126227.4607436287,143827.80326346771,159912.0090311282,154490.58915109289,120721.30357582531,75039.725516246937,43252.101830781889,-8429.5428617167017,32765.384138808193,37377.382336243696,91239.470235084242,120136.55474178778,130862.66139050468,148365.69503117932,164366.80106020896,159089.72461959923,125736.05278417477,80581.678726315731,49207.150424120875,-1885.8722617848507,38977.808344633435,44113.395853431197,97045.684001395217,126020.26064502896,136453.68982274027,153869.5235489936,169777.22609638248,164653.19595445777,131721.15530681598,87099.167388349917,56143.983025135341,5644.3609205476241,46190.749502964427,51392.6327257636,103878.09320042017,132943.61157563294,143095.12560716699,160435.74233675114,176259.28718325339,171298.20805874962,138795.144026611,94711.900612620811,64183.660387668569,14283.424197455497,{"$f":"KQ360+SUM(KQ362:KQ364)","v":54527.69031279788},59807.340572894485,111862.67379096632,141033.97060946477,110527.26765586132,127402.15754796656,142746.77812433569,135971.85399360408,103474.62180791145,59501.69672143129,27392.805626750647,-22361.338552826157,17132.011796541468,19992.374411365643,71609.130319605596,100407.15107411907,107955.71737561176,124666.41517629942,139836.30261772935,133128.81807188224,100958.85840065374,57419.86720777645,25634.382966267556,-23628.279366660528,15471.942572430911,18774.481705669328,69406.779855439687,98215.375421242818,105391.56230733175,-1437877.5511700322]
[null,null,"add: Change in Deferred Tax Asset",null,"EUR",null,null,{"$f":"SUM(I368:QJ368)","v":240030.63450249805},{"$f":"IF(I4>EOMONTH(Inputs!$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$16, 0), AH347-AG347, 0)","v":1038.8043473702241},{"$f":"IF(AI4>EOMONTH(Inputs!$E$16, 0), AI347-AH347, 0)","v":7188.720755359871},{"$f":"IF(AJ4>EOMONTH(Inputs!$E$16, 0), AJ347-AI347, 0)","v":17087.800960825338},{"$f":"IF(AK4>EOMONTH(Inputs!$E$16, 0), AK347-AJ347, 0)","v":23283.151785182294},{"$f":"IF(AL4>EOMONTH(Inputs!$E$16, 0), AL347-AK347, 0)","v":33837.205569212041},{"$f":"IF(AM4>EOMONTH(Inputs!$E$16, 0), AM347-AL347, 0)","v":25392.610284554103},{"$f":"IF(AN4>EOMONTH(Inputs!$E$16, 0), AN347-AM347, 0)","v":24344.371067527652},{"$f":"IF(AO4>EOMONTH(Inputs!$E$16, 0), AO347-AN347, 0)","v":13489.638232909812},{"$f":"IF(AP4>EOMONTH(Inputs!$E$16, 0), AP347-AO347, 0)","v":19388.128468885203},{"$f":"IF(AQ4>EOMONTH(Inputs!$E$16, 0), AQ347-AP347, 0)","v":6743.0777243146731},{"$f":"IF(AR4>EOMONTH(Inputs!$E$16, 0), AR347-AQ347, 0)","v":2205.7754654881719},{"$f":"IF(AS4>EOMONTH(Inputs!$E$16, 0), AS347-AR347, 0)","v":-636.81940815763664},{"$f":"IF(AT4>EOMONTH(Inputs!$E$16, 0), AT347-AS347, 0)","v":694.47353934051353},{"$f":"IF(AU4>EOMONTH(Inputs!$E$16, 0), AU347-AT347, 0)","v":7346.7318344992527},{"$f":"IF(AV4>EOMONTH(Inputs!$E$16, 0), AV347-AU347, 0)","v":16717.995546319551},{"$f":"IF(AW4>EOMONTH(Inputs!$E$16, 0), AW347-AV347, 0)","v":22991.792585317162},{"$f":"IF(AX4>EOMONTH(Inputs!$E$16, 0), AX347-AW347, 0)","v":33499.104560074367},{"$f":"IF(AY4>EOMONTH(Inputs!$E$16, 0), AY347-AX347, 0)","v":25621.925519905868},{"$f":"IF(AZ4>EOMONTH(Inputs!$E$16, 0), AZ347-AY347, 0)","v":24591.200791970245},{"$f":"IF(BA4>EOMONTH(Inputs!$E$16, 0), BA347-AZ347, 0)","v":13820.015756324516},{"$f":"IF(BB4>EOMONTH(Inputs!$E$16, 0), BB347-BA347, 0)","v":19190.66130378528},{"$f":"IF(BC4>EOMONTH(Inputs!$E$16, 0), BC347-BB347, 0)","v":6395.9528451456572},{"$f":"IF(BD4>EOMONTH(Inputs!$E$16, 0), BD347-BC347, 0)","v":2706.8791282217135},{"$f":"IF(BE4>EOMONTH(Inputs!$E$16, 0), BE347-BD347, 0)","v":-557.63595091243042},{"$f":"IF(BF4>EOMONTH(Inputs!$E$16, 0), BF347-BE347, 0)","v":761.78067861805903},{"$f":"IF(BG4>EOMONTH(Inputs!$E$16, 0), BG347-BF347, 0)","v":7349.8565399668878},{"$f":"IF(BH4>EOMONTH(Inputs!$E$16, 0), BH347-BG347, 0)","v":16642.6488438386},{"$f":"IF(BI4>EOMONTH(Inputs!$E$16, 0), BI347-BH347, 0)","v":22871.512424475572},{"$f":"IF(BJ4>EOMONTH(Inputs!$E$16, 0), BJ347-BI347, 0)","v":33272.120439669699},{"$f":"IF(BK4>EOMONTH(Inputs!$E$16, 0), BK347-BJ347, 0)","v":25465.280866151501},{"$f":"IF(BL4>EOMONTH(Inputs!$E$16, 0), BL347-BK347, 0)","v":24434.136669508182},{"$f":"IF(BM4>EOMONTH(Inputs!$E$16, 0), BM347-BL347, 0)","v":13751.682445646264},{"$f":"IF(BN4>EOMONTH(Inputs!$E$16, 0), BN347-BM347, 0)","v":18511.45755265723},{"$f":"IF(BO4>EOMONTH(Inputs!$E$16, 0), BO347-BN347, 0)","v":6265.994433736545},{"$f":"IF(BP4>EOMONTH(Inputs!$E$16, 0), BP347-BO347, 0)","v":2723.7650903782342},{"$f":"IF(BQ4>EOMONTH(Inputs!$E$16, 0), BQ347-BP347, 0)","v":-515.25409454462351},{"$f":"IF(BR4>EOMONTH(Inputs!$E$16, 0), BR347-BQ347, 0)","v":792.21324638504302},{"$f":"IF(BS4>EOMONTH(Inputs!$E$16, 0), BS347-BR347, 0)","v":7341.7839227304212},{"$f":"IF(BT4>EOMONTH(Inputs!$E$16, 0), BT347-BS347, 0)","v":16531.527539636241},{"$f":"IF(BU4>EOMONTH(Inputs!$E$16, 0), BU347-BT347, 0)","v":22738.185152017162},{"$f":"IF(BV4>EOMONTH(Inputs!$E$16, 0), BV347-BU347, 0)","v":33032.446980793728},{"$f":"IF(BW4>EOMONTH(Inputs!$E$16, 0), BW347-BV347, 0)","v":25294.009878846467},{"$f":"IF(BX4>EOMONTH(Inputs!$E$16, 0), BX347-BW347, 0)","v":24338.926646103617},{"$f":"IF(BY4>EOMONTH(Inputs!$E$16, 0), BY347-BX347, 0)","v":13667.000335736433},{"$f":"IF(BZ4>EOMONTH(Inputs!$E$16, 0), BZ347-BY347, 0)","v":17816.421898602042},{"$f":"IF(CA4>EOMONTH(Inputs!$E$16, 0), CA347-BZ347, 0)","v":6241.7779852240346},{"$f":"IF(CB4>EOMONTH(Inputs!$E$16, 0), CB347-CA347, 0)","v":2722.3783594592242},{"$f":"IF(CC4>EOMONTH(Inputs!$E$16, 0), CC347-CB347, 0)","v":-419.03892223897856},{"$f":"IF(CD4>EOMONTH(Inputs!$E$16, 0), CD347-CC347, 0)","v":803.6649076694157},{"$f":"IF(CE4>EOMONTH(Inputs!$E$16, 0), CE347-CD347, 0)","v":7352.8351719130296},{"$f":"IF(CF4>EOMONTH(Inputs!$E$16, 0), CF347-CE347, 0)","v":16402.457222102443},{"$f":"IF(CG4>EOMONTH(Inputs!$E$16, 0), CG347-CF347, 0)","v":22587.372345531825},{"$f":"IF(CH4>EOMONTH(Inputs!$E$16, 0), CH347-CG347, 0)","v":32777.711976976716},{"$f":"IF(CI4>EOMONTH(Inputs!$E$16, 0), CI347-CH347, 0)","v":25062.846937343827},{"$f":"IF(CJ4>EOMONTH(Inputs!$E$16, 0), CJ347-CI347, 0)","v":24029.903191043879},{"$f":"IF(CK4>EOMONTH(Inputs!$E$16, 0), CK347-CJ347, 0)","v":13557.893493061536},{"$f":"IF(CL4>EOMONTH(Inputs!$E$16, 0), CL347-CK347, 0)","v":17060.126515847631},{"$f":"IF(CM4>EOMONTH(Inputs!$E$16, 0), CM347-CL347, 0)","v":6154.5686185122468},{"$f":"IF(CN4>EOMONTH(Inputs!$E$16, 0), CN347-CM347, 0)","v":2663.7100386599777},{"$f":"IF(CO4>EOMONTH(Inputs!$E$16, 0), CO347-CN347, 0)","v":-384.59259105264209},{"$f":"IF(CP4>EOMONTH(Inputs!$E$16, 0), CP347-CO347, 0)","v":750.68412663904019},{"$f":"IF(CQ4>EOMONTH(Inputs!$E$16, 0), CQ347-CP347, 0)","v":7299.9251971672056},{"$f":"IF(CR4>EOMONTH(Inputs!$E$16, 0), CR347-CQ347, 0)","v":16225.875391456066},{"$f":"IF(CS4>EOMONTH(Inputs!$E$16, 0), CS347-CR347, 0)","v":22373.516183256172},{"$f":"IF(CT4>EOMONTH(Inputs!$E$16, 0), CT347-CS347, 0)","v":32460.615216974751},{"$f":"IF(CU4>EOMONTH(Inputs!$E$16, 0), CU347-CT347, 0)","v":24789.165149887791},{"$f":"IF(CV4>EOMONTH(Inputs!$E$16, 0), CV347-CU347, 0)","v":23754.780806706636},{"$f":"IF(CW4>EOMONTH(Inputs!$E$16, 0), CW347-CV347, 0)","v":13419.933062879485},{"$f":"IF(CX4>EOMONTH(Inputs!$E$16, 0), CX347-CW347, 0)","v":16259.772053708672},{"$f":"IF(CY4>EOMONTH(Inputs!$E$16, 0), CY347-CX347, 0)","v":6021.6247237996431},{"$f":"IF(CZ4>EOMONTH(Inputs!$E$16, 0), CZ347-CY347, 0)","v":2620.920781639521},{"$f":"IF(DA4>EOMONTH(Inputs!$E$16, 0), DA347-CZ347, 0)","v":-397.09253844618797},{"$f":"IF(DB4>EOMONTH(Inputs!$E$16, 0), DB347-DA347, 0)","v":650.43363545683678},{"$f":"IF(DC4>EOMONTH(Inputs!$E$16, 0), DC347-DB347, 0)","v":7200.1844720199006},{"$f":"IF(DD4>EOMONTH(Inputs!$E$16, 0), DD347-DC347, 0)","v":16035.168147681048},{"$f":"IF(DE4>EOMONTH(Inputs!$E$16, 0), DE347-DD347, 0)","v":22113.662472667173},{"$f":"IF(DF4>EOMONTH(Inputs!$E$16, 0), DF347-DE347, 0)","v":32098.157448736951},{"$f":"IF(DG4>EOMONTH(Inputs!$E$16, 0), DG347-DF347, 0)","v":24468.933824718464},{"$f":"IF(DH4>EOMONTH(Inputs!$E$16, 0), DH347-DG347, 0)","v":23432.701971826144},{"$f":"IF(DI4>EOMONTH(Inputs!$E$16, 0), DI347-DH347, 0)","v":13233.63959398563},{"$f":"IF(DJ4>EOMONTH(Inputs!$E$16, 0), DJ347-DI347, 0)","v":15411.143851938192},{"$f":"IF(DK4>EOMONTH(Inputs!$E$16, 0), DK347-DJ347, 0)","v":5838.7853826459032},{"$f":"IF(DL4>EOMONTH(Inputs!$E$16, 0), DL347-DK347, 0)","v":2527.6325926349964},{"$f":"IF(DM4>EOMONTH(Inputs!$E$16, 0), DM347-DL347, 0)","v":-460.7594283989165},{"$f":"IF(DN4>EOMONTH(Inputs!$E$16, 0), DN347-DM347, 0)","v":541.95023092278279},{"$f":"IF(DO4>EOMONTH(Inputs!$E$16, 0), DO347-DN347, 0)","v":7049.3083098125644},{"$f":"IF(DP4>EOMONTH(Inputs!$E$16, 0), DP347-DO347, 0)","v":15793.804513786221},{"$f":"IF(DQ4>EOMONTH(Inputs!$E$16, 0), DQ347-DP347, 0)","v":21803.413825512165},{"$f":"IF(DR4>EOMONTH(Inputs!$E$16, 0), DR347-DQ347, 0)","v":31685.892169268103},{"$f":"IF(DS4>EOMONTH(Inputs!$E$16, 0), DS347-DR347, 0)","v":24097.670733282808},{"$f":"IF(DT4>EOMONTH(Inputs!$E$16, 0), DT347-DS347, 0)","v":23136.030332942028},{"$f":"IF(DU4>EOMONTH(Inputs!$E$16, 0), DU347-DT347, 0)","v":12994.465371216414},{"$f":"IF(DV4>EOMONTH(Inputs!$E$16, 0), DV347-DU347, 0)","v":14509.562792833429},{"$f":"IF(DW4>EOMONTH(Inputs!$E$16, 0), DW347-DV347, 0)","v":5601.4207558659837},{"$f":"IF(DX4>EOMONTH(Inputs!$E$16, 0), DX347-DW347, 0)","v":2379.1848040719051},{"$f":"IF(DY4>EOMONTH(Inputs!$E$16, 0), DY347-DX347, 0)","v":-580.29170943354256},{"$f":"IF(DZ4>EOMONTH(Inputs!$E$16, 0), DZ347-DY347, 0)","v":404.50783882266842},{"$f":"IF(EA4>EOMONTH(Inputs!$E$16, 0), EA347-DZ347, 0)","v":6842.5053011449054},{"$f":"IF(EB4>EOMONTH(Inputs!$E$16, 0), EB347-EA347, 0)","v":15496.941361946287},{"$f":"IF(EC4>EOMONTH(Inputs!$E$16, 0), EC347-EB347, 0)","v":21437.877088759094},{"$f":"IF(ED4>EOMONTH(Inputs!$E$16, 0), ED347-EC347, 0)","v":31218.872544679325},{"$f":"IF(EE4>EOMONTH(Inputs!$E$16, 0), EE347-ED347, 0)","v":23670.388515624218},{"$f":"IF(EF4>EOMONTH(Inputs!$E$16, 0), EF347-EE347, 0)","v":22639.00415268098},{"$f":"IF(EG4>EOMONTH(Inputs!$E$16, 0), EG347-EF347, 0)","v":12697.347895924235},{"$f":"IF(EH4>EOMONTH(Inputs!$E$16, 0), EH347-EG347, 0)","v":13549.830120618688},{"$f":"IF(EI4>EOMONTH(Inputs!$E$16, 0), EI347-EH347, 0)","v":5341.6016665080097},{"$f":"IF(EJ4>EOMONTH(Inputs!$E$16, 0), EJ347-EI347, 0)","v":2170.3871757774614},{"$f":"IF(EK4>EOMONTH(Inputs!$E$16, 0), EK347-EJ347, 0)","v":-760.92240378214046},{"$f":"IF(EL4>EOMONTH(Inputs!$E$16, 0), EL347-EK347, 0)","v":205.63019076129422},{"$f":"IF(EM4>EOMONTH(Inputs!$E$16, 0), EM347-EL347, 0)","v":6574.4394153591711},{"$f":"IF(EN4>EOMONTH(Inputs!$E$16, 0), EN347-EM347, 0)","v":15139.185891292756},{"$f":"IF(EO4>EOMONTH(Inputs!$E$16, 0), EO347-EN347, 0)","v":21011.604314049007},{"$f":"IF(EP4>EOMONTH(Inputs!$E$16, 0), EP347-EO347, 0)","v":30691.591805021977},{"$f":"IF(EQ4>EOMONTH(Inputs!$E$16, 0), EQ347-EP347, 0)","v":23181.534496203531},{"$f":"IF(ER4>EOMONTH(Inputs!$E$16, 0), ER347-EQ347, 0)","v":22181.535448114853},{"$f":"IF(ES4>EOMONTH(Inputs!$E$16, 0), ES347-ER347, 0)","v":12336.648527583806},{"$f":"IF(ET4>EOMONTH(Inputs!$E$16, 0), ET347-ES347, 0)","v":12526.165474322159},{"$f":"IF(EU4>EOMONTH(Inputs!$E$16, 0), EU347-ET347, 0)","v":5040.6329435021617},{"$f":"IF(EV4>EOMONTH(Inputs!$E$16, 0), EV347-EU347, 0)","v":1895.4567300581839},{"$f":"IF(EW4>EOMONTH(Inputs!$E$16, 0), EW347-EV347, 0)","v":-25957.23136870563},{"$f":"IF(EX4>EOMONTH(Inputs!$E$16, 0), EX347-EW347, 0)","v":-25009.316908027511},{"$f":"IF(EY4>EOMONTH(Inputs!$E$16, 0), EY347-EX347, 0)","v":-18709.583508722717},{"$f":"IF(EZ4>EOMONTH(Inputs!$E$16, 0), EZ347-EY347, 0)","v":-10234.218515029177},{"$f":"IF(FA4>EOMONTH(Inputs!$E$16, 0), FA347-EZ347, 0)","v":-4430.2220249706879},{"$f":"IF(FB4>EOMONTH(Inputs!$E$16, 0), FB347-FA347, 0)","v":5149.1678152820095},{"$f":"IF(FC4>EOMONTH(Inputs!$E$16, 0), FC347-FB347, 0)","v":-2323.8253965971526},{"$f":"IF(FD4>EOMONTH(Inputs!$E$16, 0), FD347-FC347, 0)","v":-3292.9696413949132},{"$f":"IF(FE4>EOMONTH(Inputs!$E$16, 0), FE347-FD347, 0)","v":-13042.664918008726},{"$f":"IF(FF4>EOMONTH(Inputs!$E$16, 0), FF347-FE347, 0)","v":-13516.611197401537},{"$f":"IF(FG4>EOMONTH(Inputs!$E$16, 0), FG347-FF347, 0)","v":-20280.780041333288},{"$f":"IF(FH4>EOMONTH(Inputs!$E$16, 0), FH347-FG347, 0)","v":-23400.801682790974},{"$f":"IF(FI4>EOMONTH(Inputs!$E$16, 0), FI347-FH347, 0)","v":-26278.22300735116},{"$f":"IF(FJ4>EOMONTH(Inputs!$E$16, 0), FJ347-FI347, 0)","v":-25349.398542558542},{"$f":"IF(FK4>EOMONTH(Inputs!$E$16, 0), FK347-FJ347, 0)","v":-19118.694877675502},{"$f":"IF(FL4>EOMONTH(Inputs!$E$16, 0), FL347-FK347, 0)","v":-10732.472117604222},{"$f":"IF(FM4>EOMONTH(Inputs!$E$16, 0), FM347-FL347, 0)","v":-4996.8695800963324},{"$f":"IF(FN4>EOMONTH(Inputs!$E$16, 0), FN347-FM347, 0)","v":4482.2618008027785},{"$f":"IF(FO4>EOMONTH(Inputs!$E$16, 0), FO347-FN347, 0)","v":-2934.6782293138094},{"$f":"IF(FP4>EOMONTH(Inputs!$E$16, 0), FP347-FO347, 0)","v":-3815.5212583015673},{"$f":"IF(FQ4>EOMONTH(Inputs!$E$16, 0), FQ347-FP347, 0)","v":-13550.101663330337},{"$f":"IF(FR4>EOMONTH(Inputs!$E$16, 0), FR347-FQ347, 0)","v":-14688.163898307364},{"$f":"IF(FS4>EOMONTH(Inputs!$E$16, 0), FS347-FR347, 0)","v":-20732.268214763608},{"$f":"IF(FT4>EOMONTH(Inputs!$E$16, 0), FT347-FS347, 0)","v":-23828.081166437594},{"$f":"IF(FU4>EOMONTH(Inputs!$E$16, 0), FU347-FT347, 0)","v":-26679.897655903362},{"$f":"IF(FV4>EOMONTH(Inputs!$E$16, 0), FV347-FU347, 0)","v":-25770.682860982371},{"$f":"IF(FW4>EOMONTH(Inputs!$E$16, 0), FW347-FV347, 0)","v":-19609.036310377531},{"$f":"IF(FX4>EOMONTH(Inputs!$E$16, 0), FX347-FW347, 0)","v":-11311.792589708231},{"$f":"IF(FY4>EOMONTH(Inputs!$E$16, 0), FY347-FX347, 0)","v":-5644.6307073046919},{"$f":"IF(FZ4>EOMONTH(Inputs!$E$16, 0), FZ347-FY347, 0)","v":3734.5029504632112},{"$f":"IF(GA4>EOMONTH(Inputs!$E$16, 0), GA347-FZ347, 0)","v":-3615.0934134803247},{"$f":"IF(GB4>EOMONTH(Inputs!$E$16, 0), GB347-GA347, 0)","v":-4577.9601510951761},{"$f":"IF(GC4>EOMONTH(Inputs!$E$16, 0), GC347-GB347, 0)","v":-14142.225864371983},{"$f":"IF(GD4>EOMONTH(Inputs!$E$16, 0), GD347-GC347, 0)","v":-15945.219341901829},{"$f":"IF(GE4>EOMONTH(Inputs!$E$16, 0), GE347-GD347, 0)","v":-21270.533023781143},{"$f":"IF(GF4>EOMONTH(Inputs!$E$16, 0), GF347-GE347, 0)","v":-24343.153247895185},{"$f":"IF(GG4>EOMONTH(Inputs!$E$16, 0), GG347-GF347, 0)","v":-27170.348099301336},{"$f":"IF(GH4>EOMONTH(Inputs!$E$16, 0), GH347-GG347, 0)","v":-26281.33847451536},{"$f":"IF(GI4>EOMONTH(Inputs!$E$16, 0), GI347-GH347, 0)","v":-20188.857931399019},{"$f":"IF(GJ4>EOMONTH(Inputs!$E$16, 0), GJ347-GI347, 0)","v":-11980.514213177608},{"$f":"IF(GK4>EOMONTH(Inputs!$E$16, 0), GK347-GJ347, 0)","v":-6381.9225738283712},{"$f":"IF(GL4>EOMONTH(Inputs!$E$16, 0), GL347-GK347, 0)","v":2897.3873890794348},{"$f":"IF(GM4>EOMONTH(Inputs!$E$16, 0), GM347-GL347, 0)","v":-4386.3629333125427},{"$f":"IF(GN4>EOMONTH(Inputs!$E$16, 0), GN347-GM347, 0)","v":-5353.6020157423336},{"$f":"IF(GO4>EOMONTH(Inputs!$E$16, 0), GO347-GN347, 0)","v":-14827.76045016828},{"$f":"IF(GP4>EOMONTH(Inputs!$E$16, 0), GP347-GO347, 0)","v":-17296.671759681311},{"$f":"IF(GQ4>EOMONTH(Inputs!$E$16, 0), GQ347-GP347, 0)","v":-21904.452196977101},{"$f":"IF(GR4>EOMONTH(Inputs!$E$16, 0), GR347-GQ347, 0)","v":-24954.974614147912},{"$f":"IF(GS4>EOMONTH(Inputs!$E$16, 0), GS347-GR347, 0)","v":-27758.609706252115},{"$f":"IF(GT4>EOMONTH(Inputs!$E$16, 0), GT347-GS347, 0)","v":-26890.485587549978},{"$f":"IF(GU4>EOMONTH(Inputs!$E$16, 0), GU347-GT347, 0)","v":-20867.370506560197},{"$f":"IF(GV4>EOMONTH(Inputs!$E$16, 0), GV347-GU347, 0)","v":-12747.941029550158},{"$f":"IF(GW4>EOMONTH(Inputs!$E$16, 0), GW347-GV347, 0)","v":-7218.1413347336929},{"$f":"IF(GX4>EOMONTH(Inputs!$E$16, 0), GX347-GW347, 0)","v":1961.4229649445042},{"$f":"IF(GY4>EOMONTH(Inputs!$E$16, 0), GY347-GX347, 0)","v":-5258.0592133256141},{"$f":"IF(GZ4>EOMONTH(Inputs!$E$16, 0), GZ347-GY347, 0)","v":-6230.553360100952},{"$f":"IF(HA4>EOMONTH(Inputs!$E$16, 0), HA347-GZ347, 0)","v":-15616.44550025987},{"$f":"IF(HB4>EOMONTH(Inputs!$E$16, 0), HB347-HA347, 0)","v":-18752.442367350217},{"$f":"IF(HC4>EOMONTH(Inputs!$E$16, 0), HC347-HB347, 0)","v":-22643.940285109682},{"$f":"IF(HD4>EOMONTH(Inputs!$E$16, 0), HD347-HC347, 0)","v":-25673.548750418355},{"$f":"IF(HE4>EOMONTH(Inputs!$E$16, 0), HE347-HD347, 0)","v":-28454.774692620267},{"$f":"IF(HF4>EOMONTH(Inputs!$E$16, 0), HF347-HE347, 0)","v":-27608.311381022679},{"$f":"IF(HG4>EOMONTH(Inputs!$E$16, 0), HG347-HF347, 0)","v":-21654.861957873916},{"$f":"IF(HH4>EOMONTH(Inputs!$E$16, 0), HH347-HG347, 0)","v":-13624.464497964247},{"$f":"IF(HI4>EOMONTH(Inputs!$E$16, 0), HI347-HH347, 0)","v":-8163.780944900238},{"$f":"IF(HJ4>EOMONTH(Inputs!$E$16, 0), HJ347-HI347, 0)","v":916.00927203765605},{"$f":"IF(HK4>EOMONTH(Inputs!$E$16, 0), HK347-HJ347, 0)","v":-6240.8736549376044},{"$f":"IF(HL4>EOMONTH(Inputs!$E$16, 0), HL347-HK347, 0)","v":-7141.1209876619978},{"$f":"IF(HM4>EOMONTH(Inputs!$E$16, 0), HM347-HL347, 0)","v":-16519.161785112461},{"$f":"IF(HN4>EOMONTH(Inputs!$E$16, 0), HN347-HM347, 0)","v":-20323.604129207553},{"$f":"IF(HO4>EOMONTH(Inputs!$E$16, 0), HO347-HN347, 0)","v":-23500.074636358302},{"$f":"IF(HP4>EOMONTH(Inputs!$E$16, 0), HP347-HO347, 0)","v":-26510.053151009372},{"$f":"IF(HQ4>EOMONTH(Inputs!$E$16, 0), HQ347-HP347, 0)","v":-29270.1205794618},{"$f":"IF(HR4>EOMONTH(Inputs!$E$16, 0), HR347-HQ347, 0)","v":-28446.199731083121},{"$f":"IF(HS4>EOMONTH(Inputs!$E$16, 0), HS347-HR347, 0)","v":-22562.828355825506},{"$f":"IF(HT4>EOMONTH(Inputs!$E$16, 0), HT347-HS347, 0)","v":-14621.695773856714},{"$f":"IF(HU4>EOMONTH(Inputs!$E$16, 0), HU347-HT347, 0)","v":-9230.5667366885464},{"$f":"IF(HV4>EOMONTH(Inputs!$E$16, 0), HV347-HU347, 0)","v":-250.69723977794638},{"$f":"IF(HW4>EOMONTH(Inputs!$E$16, 0), HW347-HV347, 0)","v":-7346.7528497700696},{"$f":"IF(HX4>EOMONTH(Inputs!$E$16, 0), HX347-HW347, 0)","v":-8332.813312598737},{"$f":"IF(HY4>EOMONTH(Inputs!$E$16, 0), HY347-HX347, 0)","v":-17548.069666382566},{"$f":"IF(HZ4>EOMONTH(Inputs!$E$16, 0), HZ347-HY347, 0)","v":-22022.5220346516},{"$f":"IF(IA4>EOMONTH(Inputs!$E$16, 0), IA347-HZ347, 0)","v":-24485.237037451006},{"$f":"IF(IB4>EOMONTH(Inputs!$E$16, 0), IB347-IA347, 0)","v":-27476.982351327199},{"$f":"IF(IC4>EOMONTH(Inputs!$E$16, 0), IC347-IB347, 0)","v":-30217.254629074829},{"$f":"IF(ID4>EOMONTH(Inputs!$E$16, 0), ID347-IC347, 0)","v":-29416.877064183704},{"$f":"IF(IE4>EOMONTH(Inputs!$E$16, 0), IE347-ID347, 0)","v":-23604.121208062861},{"$f":"IF(IF4>EOMONTH(Inputs!$E$16, 0), IF347-IE347, 0)","v":-15752.614445641404},{"$f":"IF(IG4>EOMONTH(Inputs!$E$16, 0), IG347-IF347, 0)","v":-10431.605618773145},{"$f":"IF(IH4>EOMONTH(Inputs!$E$16, 0), IH347-IG347, 0)","v":-1551.9349405342946},{"$f":"IF(II4>EOMONTH(Inputs!$E$16, 0), II347-IH347, 0)","v":-8589.0517453908687},{"$f":"IF(IJ4>EOMONTH(Inputs!$E$16, 0), IJ347-II347, 0)","v":-9691.8629985235166},{"$f":"IF(IK4>EOMONTH(Inputs!$E$16, 0), IK347-IJ347, 0)","v":-15359.788290162891},{"$f":"IF(IL4>EOMONTH(Inputs!$E$16, 0), IL347-IK347, 0)","v":-20194.256199136609},{"$f":"IF(IM4>EOMONTH(Inputs!$E$16, 0), IM347-IL347, 0)","v":-22099.498727472004},{"$f":"IF(IN4>EOMONTH(Inputs!$E$16, 0), IN347-IM347, 0)","v":-25074.364197744668},{"$f":"IF(IO4>EOMONTH(Inputs!$E$16, 0), IO347-IN347, 0)","v":-27796.160605193436},{"$f":"IF(IP4>EOMONTH(Inputs!$E$16, 0), IP347-IO347, 0)","v":-26862.392373247218},{"$f":"IF(IQ4>EOMONTH(Inputs!$E$16, 0), IQ347-IP347, 0)","v":-21120.032734945678},{"$f":"IF(IR4>EOMONTH(Inputs!$E$16, 0), IR347-IQ347, 0)","v":-13357.754977535733},{"$f":"IF(IS4>EOMONTH(Inputs!$E$16, 0), IS347-IR347, 0)","v":-7948.7731081291276},{"$f":"IF(IT4>EOMONTH(Inputs!$E$16, 0), IT347-IS347, 0)","v":831.90671327865857},{"$f":"IF(IU4>EOMONTH(Inputs!$E$16, 0), IU347-IT347, 0)","v":-6146.6516793763149},{"$f":"IF(IV4>EOMONTH(Inputs!$E$16, 0), IV347-IU347, 0)","v":-6991.6196826729283},{"$f":"IF(IW4>EOMONTH(Inputs!$E$16, 0), IW347-IV347, 0)","v":-16042.479451182298},{"$f":"IF(IX4>EOMONTH(Inputs!$E$16, 0), IX347-IW347, 0)","v":-20886.115474069007},{"$f":"IF(IY4>EOMONTH(Inputs!$E$16, 0), IY347-IX347, 0)","v":-22739.007498997002},{"$f":"IF(IZ4>EOMONTH(Inputs!$E$16, 0), IZ347-IY347, 0)","v":-5962.8661404145996},{"$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$16, 0), LB347-LA347, 0)","v":2223.9107828074202},{"$f":"IF(LC4>EOMONTH(Inputs!$E$16, 0), LC347-LB347, 0)","v":-2223.9107828074202},{"$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$16, 0), LN347-LM347, 0)","v":2436.7568395315948},{"$f":"IF(LO4>EOMONTH(Inputs!$E$16, 0), LO347-LN347, 0)","v":-2436.7568395315948},{"$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$16, 0), LT347-LS347, 0)","v":240030.63450249805}]
[]
[null,"Current Assets"]
[null,null,"MMRA",null,"EUR",null,null,null,{"$f":"I192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ192","v":0},0,0,0]
[null,"Non-Current Assets"]
[null,null,"Deferred Tax Asset",null,"EUR",null,null,null,{"$f":"I347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1038.8043473702241,8227.5251027300947,25315.326063555432,48598.477848737726,82435.683417949767,107828.29370250387,132172.66477003152,145662.30300294133,165050.43147182654,171793.50919614121,173999.28466162938,173362.46525347175,174056.93879281226,181403.67062731151,198121.66617363106,{"$f":"AW347","v":221113.45875894823},254612.56331902259,280234.48883892846,304825.68963089871,318645.70538722322,337836.3666910085,344232.31953615416,346939.19866437587,346381.56271346344,347143.3433920815,354493.19993204839,371135.84877588699,394007.36120036256,427279.48164003226,452744.76250618376,477178.89917569194,490930.58162133821,509442.03917399544,515708.03360773198,518431.79869811021,517916.54460356559,518708.75784995063,526050.54177268106,542582.0693123173,565320.25446433446,598352.70144512819,623646.71132397465,647985.63797007827,661652.6383058147,679469.06020441675,685710.83818964078,688433.21654910001,688014.17762686103,688817.84253453044,696170.67770644347,712573.13492854591,735160.50727407774,767938.21925105446,793001.06618839828,817030.96937944216,830588.8628725037,847648.98938835133,853803.55800686358,856467.26804552355,856082.67545447091,856833.35958110995,864133.28477827716,880359.16016973322,902732.67635298939,935193.29156996415,959982.45671985194,983737.23752655857,997157.17058943806,1013416.9426431467,1019438.5673669464,1022059.4881485859,1021662.3956101397,1022312.8292455965,1029513.0137176164,1045548.1818652975,1067661.8443379647,1099760.0017867016,1124228.9356114201,1147661.6375832462,{"$f":"DI347","v":1160895.2771772319},1176306.42102917,1182145.2064118159,1184672.8390044509,1184212.079576052,1184754.0298069748,1191803.3381167874,1207597.1426305736,1229400.5564560858,1261086.4486253539,1285184.1193586367,1308320.1496915787,1321314.6150627951,1335824.1778556285,1341425.5986114945,1343804.7834155664,1343224.4917061329,1343628.9995449556,1350471.5048461005,1365968.4462080467,1387406.3232968058,1418625.1958414852,1442295.5843571094,1464934.5885097904,1477631.9364057146,1491181.7665263333,1496523.3681928413,1498693.7553686188,1497932.8329648366,1498138.4631555979,1504712.9025709571,1519852.0884622498,1540863.6927762988,1571555.2845813208,1594736.8190775244,1616918.3545256392,1629255.003053223,1641781.1685275452,1646821.8014710473,1648717.2582011055,1622760.0268323999,1597750.7099243724,1579041.1264156497,1568806.9079006205,1564376.6858756498,1569525.8536909318,1567202.0282943347,1563909.0586529397,1550866.393734931,1537349.7825375295,1517069.0024961962,1493668.2008134052,1467389.9778060541,1442040.5792634955,1422921.88438582,1412189.4122682158,1407192.5426881195,1411674.8044889222,1408740.1262596084,1404924.6050013069,1391374.5033379765,1376686.3394396692,1355954.0712249056,1332125.990058468,{"$f":"FU347","v":1305446.0924025646},1279675.4095415822,1260066.3732312047,1248754.5806414965,1243109.9499341918,1246844.452884655,1243229.3594711747,1238651.3993200795,1224509.1734557075,1208563.9541138057,1187293.4210900245,1162950.2678421293,1135779.919742828,1109498.5812683126,1089309.7233369136,1077329.209123736,1070947.2865499076,1073844.6739389871,1069458.3110056745,1064104.7089899322,1049276.9485397639,1031980.2767800826,1010075.8245831055,985120.8499689576,957362.24026270548,930471.75467515551,909604.38416859531,896856.44313904515,889638.30180431146,891599.72476925596,886341.66555593035,880111.1121958294,864494.66669556953,845742.22432821931,823098.28404310963,797424.73529269127,768969.960600071,741361.64921904833,719706.78726117441,706082.32276321016,697918.54181830992,698834.55109034758,692593.67743540998,685452.55644774798,668933.39466263552,648609.79053342796,625109.71589706966,598599.66274606029,569329.54216659849,540883.34243551537,518320.51407968986,503698.81830583315,494468.2515691446,494217.55432936666,486870.80147959659,478537.98816699785,460989.91850061528,438967.39646596368,414482.15942851268,387005.17707718548,356787.92244811065,327371.04538392695,303766.92417586409,288014.30973022268,{"$f":"IG347","v":277582.70411144954},276030.76917091524,267441.71742552437,257749.85442700086,242390.06613683797,222195.80993770136,200096.31121022935,175021.94701248468,147225.78640729125,120363.39403404403,99243.361299098353,85885.60632156262,77936.833213433492,78768.739926712151,72622.088247335836,65630.468564662908,49587.989113480609,28701.873639411602,5962.8661404145996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ347","v":0},0,0,0,0,0,0,0,0,0,0,2223.9107828074202,0,0,0,0,0,0,0,0,0,0,0,2436.7568395315948,0,0,0,0,0,240030.63450249805]
[]
[null,null,"Accrued Interest: Senior Debt",null,"EUR",null,null,null,{"$f":"I131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42075,84342.84375,126804.4151171875,0,41911.834503450184,84015.764915041174,0,41550.907659483688,83292.25697907334,0,41184.995290751474,82558.75514325223,0,40814.028531616081,81815.121360668738,0,40437.937565190921,81061.215677555636,0,40056.65161020057,80296.896206947888,0,39670.098907659572,79522.01910197924,0,39278.206707367193,78736.438528809827,0,38880.901254215663,77940.006639179817,0,38478.107774309246,77132.573542584083,0,38069.750460891664,76313.987278062414,0,37655.752460079013,75484.093785600067,0,{"$f":"BU131","v":37236.035856395698},74642.736877133211,0,36810.521658110527,73789.758207154053,0,36379.12978237027,72924.99724290974,0,35941.779040127891,72048.291234189703,0,35498.387120862506,71159.475182695634,0,35048.870577088397,70258.381810988445,0,34593.144808649937,69344.841531006183,0,34131.124046799632,68418.6824121471,0,33662.721338056261,67479.730148911942,0,33187.848527839953,66527.808028099185,0,32706.416243881325,65562.736895547103,0,32218.333879401354,64584.335122416625,0,31723.509576058976,63592.418571008224,0,31221.850206663097,62586.800560106734,0,30713.261357645843,61567.291829847556,0,30197.64731129364,60533.700506097375,0,29674.911027732956,59485.83206434302,0,29144.954126667104,58423.489293081439,0,28607.676868860843,57346.472256703957,0,28062.978137369188,56254.578257867979,0,27510.755418506957,55147.601799348733,0,26950.90478255543,{"$f":"EG131","v":54025.33454536424},0,26383.320864202506,52887.56528236594,0,25807.896842712689,51734.079879287812,0,25224.52442182316,50564.661247246346,0,24633.09380936213,49379.089298683837,0,24033.49369658568,48177.140905947374,0,23425.611237229183,46958.589859295666,0,22809.332026269345,45723.206824325753,0,22184.540078392878,44470.759298811725,0,21551.117806167786,43201.011568947171,0,20908.945997913092,41913.724664983281,0,20257.903795262922,40608.656316254135,0,19597.86867042063,39285.560905580685,0,18928.716403098773,37944.189423045085,0,18250.321057140525,36584.289419126275,0,17562.55495681817,35205.604957188421,0,16865.288662804229,33807.876565312981,0,16158.390947810618,32390.841187465368,0,15441.728771891358,30954.232133987218,0,14715.167257404119,29497.779031404672,0,13978.569663625898,28021.207771543413,0,13231.797361018071,26524.240459940807,{"$f":"GS131","v":0},12474.709805135964,25006.595363545472,0,11707.164510178025,23467.986857694366,0,10929.017022169641,21908.125372357557,0,10140.120891776529,20326.717337640366,0,9340.3276467425967,18723.465128532764,0,8529.4867639470958,17098.067008895618,0,7707.4456410757803,15450.217074673157,0,6874.0495679007636,13779.605196321074,0,6029.1416971636645,12085.916960439328,0,5172.5630150565512,10368.833610598778,0,4304.1523112951409,8628.031987350385,0,3423.7461487786145,6863.1844674057975,0,2531.1788328303364,5073.9589019778123,0,1626.2823800136991,3260.0185542691279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ131","v":0},0,0,0]
[null,null,"Current Portion of Senior Debt",null,"EUR",null,null,null,{"$f":"I119","v":0},0,0,0,0,380000,1130000,1130000,1155000,1980000,2205000,2580000,3355000,3655000,3905000,35599.744701779389,35599.744701779389,35599.744701779389,114347.41974901475,114347.41974901475,114347.41974901475,194182.84565422431,194182.84565422431,194182.84565422431,275121.04764740134,275121.04764740134,275121.04764740134,321577.51380202139,321577.51380202139,321577.51380202139,326019.50166177133,326019.50166177133,326019.50166177133,330522.84722005215,330522.84722005215,330522.84722005215,335088.39801793953,335088.39801793953,335088.39801793953,339717.01330369338,339717.01330369338,339717.01330369338,344409.56419447029,344409.56419447029,344409.56419447029,349166.93384027045,349166.93384027045,349166.93384027045,353990.01759014814,353990.01759014814,353990.01759014814,358879.72316071909,358879.72316071909,358879.72316071909,363836.97080699506,363836.97080699506,363836.97080699506,368862.6934955779,368862.6934955779,368862.6934955779,373957.83708024642,373957.83708024642,373957.83708024642,379123.36047996854,{"$f":"BU119","v":379123.36047996854},379123.36047996854,384360.23585937213,384360.23585937213,384360.23585937213,389669.44881170895,389669.44881170895,389669.44881170895,395051.99854434578,395051.99854434578,395051.99854434578,400508.89806681761,400508.89806681761,400508.89806681761,406041.17438147904,406041.17438147904,406041.17438147904,411649.86867678835,411649.86867678835,411649.86867678835,417336.03652326192,417336.03652326192,417336.03652326192,423100.74807213526,423100.74807213526,423100.74807213526,428945.0882567683,428945.0882567683,428945.0882567683,434870.15699683258,434870.15699683258,434870.15699683258,440877.06940531876,440877.06940531876,440877.06940531876,446966.95599840384,446966.95599840384,446966.95599840384,453140.96290821733,453140.96290821733,453140.96290821733,459400.25209854572,459400.25209854572,459400.25209854572,465746.00158351794,465746.00158351794,465746.00158351794,472179.40564930951,472179.40564930951,472179.40564930951,478701.67507891101,478701.67507891101,478701.67507891101,485314.03738000023,485314.03738000023,485314.03738000023,492017.73701596231,492017.73701596231,492017.73701596231,498814.03564010077,498814.03564010077,498814.03564010077,505704.21233308414,505704.21233308414,{"$f":"EG119","v":505704.21233308414},512689.56384367181,512689.56384367181,512689.56384367181,519771.40483276581,519771.40483276581,519771.40483276581,526951.06812083302,526951.06812083302,526951.06812083302,534229.90493874589,534229.90493874589,534229.90493874589,541609.28518208663,541609.28518208663,541609.28518208663,549090.59766896593,549090.59766896593,549090.59766896593,556675.25040140166,556675.25040140166,556675.25040140166,564364.67083030846,564364.67083030846,564364.67083030846,572160.30612414726,572160.30612414726,572160.30612414726,580063.6234412872,580063.6234412872,580063.6234412872,588076.11020612693,588076.11020612693,588076.11020612693,596199.27438903309,596199.27438903309,596199.27438903309,604434.64479014347,604434.64479014347,604434.64479014347,612783.77132709103,612783.77132709103,612783.77132709103,621248.22532670281,621248.22532670281,621248.22532670281,629829.59982072713,629829.59982072713,629829.59982072713,638529.50984564645,638529.50984564645,638529.50984564645,647349.59274663136,647349.59274663136,647349.59274663136,656291.50848569302,656291.50848569302,656291.50848569302,665356.93995409226,665356.93995409226,665356.93995409226,674547.59328906401,674547.59328906401,674547.59328906401,{"$f":"GS119","v":683865.19819491648},683865.19819491648,683865.19819491648,693311.50826856634,693311.50826856634,693311.50826856634,702888.30132956966,702888.30132956966,702888.30132956966,712597.37975471234,712597.37975471234,712597.37975471234,722440.57081722189,722440.57081722189,722440.57081722189,732419.72703066468,732419.72703066468,732419.72703066468,742536.72649759427,742536.72649759427,742536.72649759427,752793.47326301457,752793.47326301457,752793.47326301457,763191.89767272607,763191.89767272607,763191.89767272607,773733.95673662226,773733.95673662226,773733.95673662226,939087.77700984897,939087.77700984897,939087.77700984897,746999.15973351593,746999.15973351593,746999.15973351593,552257.19989025523,552257.19989025523,552257.19989025523,354825.24654844345,354825.24654844345,354825.24654844345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ119","v":0},0,0,0]
[null,null,"Total Current Liabilities",null,"EUR",null,null,null,{"$f":"SUM(I389:I394)","v":0},0,0,0,0,380000,1130000,1130000,1155000,1980000,2205000,2580000,3355000,3655000,3905000,35599.744701779389,35599.744701779389,35599.744701779389,151473.32551903909,151473.32551903909,151473.32551903909,250957.22261014214,250957.22261014214,250957.22261014214,443798.25039743807,536109.08043025981,625393.24179744732,407610.49091034848,494086.60567994259,582367.17763006047,413315.94298030023,500395.59158208367,588120.96925339615,420311.20648877916,506828.45800997142,593987.79665521742,427507.40332970151,513514.47018367331,600096.67902640719,434844.46022026293,{"$f":"SUM(AW389:AW394)","v":520203.64313985838},606197.37906017166,442262.3850739093,527025.3896028467,612419.05064751813,449827.71023902786,533982.75817406329,618764.47688603261,457608.63436761842,541208.47845089203,625366.11501280451,465543.84230314073,548446.55524195812,631967.69042837014,473572.10954724799,555829.88283086254,638701.81076353567,481761.90679849591,563361.83932213881,645571.56002268824,490183.42059333663,571178.73309588246,652712.94482986932,498774.09392351558,579018.43709243578,659863.52849882306,507471.47105378122,587017.4436531415,667159.48565284722,516346.04242053302,595179.49895197223,674604.2364290714,525470.06604268821,603644.61084534542,682337.4540942756,534779.74691596464,612144.39925474685,690090.41518667887,544211.40322031302,620819.07762653765,698002.98072786536,553837.63261837675,629672.80347983807,706078.94651553384,563732.85448728618,638849.41171570495,714461.77617006935,573832.04409201327,648074.14903032407,722876.335277437,584070.30325102119,657491.08019043552,731466.29738638492,594522.43110430287,667104.82263240614,740235.87832113612,605265.10522244254,677063.17340024782,749332.46282462217,616232.08446541615,687084.887224128,758474.38233355677,627357.26925592707,697318.01826681907,{"$f":"SUM(DI389:DI394)","v":767809.25641253393},638717.76196791593,707767.69841130613,777341.77072010958,650392.6029251609,718585.83020552294,787223.36962255626,662314.35370421445,729484.55973609211,797165.72872688854,674415.73429842154,740616.07727200247,807320.55517379986,686776.26041151513,751986.09037358861,817693.06038557645,699477.44826341921,763750.75953599694,828438.89533786359,712450.68789522583,775615.50827114447,839262.96025897225,725627.54669437557,787736.81916546565,850321.20029369462,739090.07306562853,800121.04422654456,861619.41544438864,752922.38181541767,812928.76433990989,873317.61961025966,767054.72476162412,825858.57003796927,885113.82092645974,781417.55233324808,839071.40290719341,897168.3627287444,796095.57533412799,852574.33665486914,909487.70416462771,811175.64047793392,866532.54602763779,922236.38864286046,826586.90329472686,880637.68258926331,935105.41912826954,842258.74181813863,895055.32516732276,948259.70809124084,858278.67045716406,909793.35596611979,961706.45310871513,874736.41300046421,925021.7292432969,975614.90501373168,891560.08044399437,940425.0570332479,989668.95307616971,908678.0331367671,956173.74642275751,1004038.261719643,926180.74313438148,972276.58565159491,1018730.856046797,{"$f":"SUM(FU389:FU394)","v":944160.9696824759},988908.50760849228,1033920.8847429384,962545.84216376836,1005746.9908182217,1049285.0204532035,981262.76949145377,1022967.4757883737,1064997.8755013393,1000405.349736447,1040579.7664209531,1081068.4026546702,1020069.5507343116,1058763.9882740616,1097675.8527199631,1040181.59586453,1077190.4002723724,1114489.5855683158,1060668.0219601234,1096039.6971823317,1131689.3719044174,1081625.7374804881,1115322.8218004676,1149285.2047279412,1103154.1084626424,1135225.3229353605,1167461.6565670026,1125178.5422990909,1155410.1631976219,1185880.6864973749,1147624.7979750196,1176063.5298474142,1204727.4501963295,1170593.2966017826,1197197.6431223094,1224013.1074532107,1194187.0104505611,1219003.7240287988,1243927.7891193482,1218330.6372864295,1241137.3732129203,1264125.9751120377,1242949.2693522046,1263790.5279915468,1284798.450553393,1268147.062685848,1286976.8418285241,1305957.6843274673,1294030.8244312941,1310893.4772893745,1327799.6210885737,1320524.6676138749,1335188.6203812757,1349971.1946266855,1502219.2904772586,1514726.3800506322,1527335.2263613865,1326966.6184503667,1337265.8079720503,1347649.4440973117,1110631.6536648874,1118764.4087574477,1126869.991168905,772377.40017569228,{"$f":"SUM(IG389:IG394)","v":778102.24613394472},783875.53152222128,272366.10201051401,275012.80507258541,277685.97516527749,122780.76784374056,123931.6175641442,125093.97578175187,-31240.954086078142,-31535.086111905901,-31929.31888000957,-189932.60309095026,-191910.81102884436,-193908.80104611741,-353531.88007871917,-357146.08078649099,-360796.4235013405,-522088.37875849451,-527388.14445306407,-513007.90890266397,-647522.69500782271,-646706.28344058851,-660397.09099297202,-838527.78192503366,-860368.27400286659,-883305.03393687669,-1051674.9736992617,-1054648.5540528831,-1055600.7428134561,-1210185.9045414757,-1216097.6890312815,-1224049.3588726192,-1388745.8121439961,-1401368.476955665,-1422529.0655841446,-1608140.8555566587,-1637539.2646830592,-1668100.7823142705,-1844298.4596546427,-1855189.4128458591,-1864239.0282724416,-2027076.8528248968,-2041215.3583475729,-2057503.3231853754,-2230582.7914928775,-2251631.6619803864,-2281218.844669878,-2475278.7310089529,-2513211.7044724878,-2552384.4805644932,-2737404.9852028429,-2757296.0114451018,-2775457.0409685196,-2947492.6139341337,-2970892.5421611606,-2996562.1377613666,-3179080.6400528522,-3209622.6807868578,-3248714.5069846972,-3452311.9443998015,-3499879.8116777837,-3548775.2651224378,{"$f":"SUM(KQ389:KQ394)","v":-3743739.8813111475},-3773762.5915932101,-3802177.749884346,54259.311024076509,54034.962793378872,51744.818199047178,57266.534539959233,58815.082125034678,52217.359863875405,39370.373442150376,26588.628323715362,15059.549180447531,11111.825034164969,16003.338029341772,27379.404724023967,40889.087203366544,46995.313828775579,51070.870197941862,56538.36806538119,58071.611298602686,51540.200670133971,38821.096924964193,26166.585051987317,14987.253267013501,10843.20644131735,15530.113461937173,27027.922965014241,40373.993109230592,46419.436561148468,28386.459396312304]
[null,null,"Subordinated Debt",null,"EUR",null,null,null,{"$f":"I156","v":2295000},2295000,2295000,2295000,2295000,2295000,2295000,2295000,2295000,2295000,2295000,2295000,4590000,4590000,4590000,4590000,4590000,4590000,4552874.0942299757,4552874.0942299757,4552874.0942299757,4533225.623044082,4533225.623044082,4533225.623044082,4512981.7835327853,4512981.7835327853,4512981.7835327853,4492124.5354404561,4492124.5354404561,4492124.5354404561,4470635.2918736814,4470635.2918736814,4470635.2918736814,4448494.9027375896,4448494.9027375896,4448494.9027375896,4425683.6376702851,4425683.6376702851,4425683.6376702851,4402181.1684601763,4402181.1684601763,4402181.1684601763,4377966.5509305317,4377966.5509305317,4377966.5509305317,4353018.2062751213,4353018.2062751213,4353018.2062751213,4327313.9018283077,4327313.9018283077,4327313.9018283077,4300830.7312524514,4300830.7312524514,4300830.7312524514,4273545.0941249756,4273545.0941249756,4273545.0941249756,4245432.6749069002,4245432.6749069002,4245432.6749069002,4216468.4212740976,4216468.4212740976,4216468.4212740976,4186626.5217919685,{"$f":"BU156","v":4186626.5217919685},4186626.5217919685,4155880.3829136305,4155880.3829136305,4155880.3829136305,4124202.6052811402,4124202.6052811402,4124202.6052811402,4091564.9593086084,4091564.9593086084,4091564.9593086084,4057938.3600254627,4057938.3600254627,4057938.3600254627,4023292.8411574382,4023292.8411574382,4023292.8411574382,3987597.5284221941,3987597.5284221941,3987597.5284221941,3950820.6120157586,3950820.6120157586,3950820.6120157586,3912929.3182652923,3912929.3182652923,3912929.3182652923,3873889.880422893,3873889.880422893,3873889.880422893,3833667.5085744308,3833667.5085744308,3833667.5085744308,3792226.3586365888,3792226.3586365888,3792226.3586365888,3749529.5004144805,3749529.5004144805,3749529.5004144805,3705538.8846913837,3705538.8846913837,3705538.8846913837,3660215.3093212615,3660215.3093212615,3660215.3093212615,3613518.3842938491,3613518.3842938491,3613518.3842938491,3565406.4957411811,3565406.4957411811,3565406.4957411811,3515836.7688534786,3515836.7688534786,3515836.7688534786,3464765.0296713519,3464765.0296713519,3464765.0296713519,3412145.7657202678,3412145.7657202678,3412145.7657202678,3357932.0854522013,3357932.0854522013,3357932.0854522013,3302075.6764583327,3302075.6764583327,{"$f":"EG156","v":3302075.6764583327},3244526.7624155404,3244526.7624155404,3244526.7624155404,3185234.0587283382,3185234.0587283382,3185234.0587283382,3124144.7268267097,3124144.7268267097,3124144.7268267097,3061204.3270791299,3061204.3270791299,3061204.3270791299,2996356.7702787989,2996356.7702787989,2996356.7702787989,2929544.2676598611,2929544.2676598611,2929544.2676598611,2860707.2793990662,2860707.2793990662,2860707.2793990662,2789784.4615569818,2789784.4615569818,2789784.4615569818,2716712.6114114635,2716712.6114114635,2716712.6114114635,2641426.611134686,2641426.611134686,2641426.611134686,2563859.3697635224,2563859.3697635224,2563859.3697635224,2483941.7634115708,2483941.7634115708,2483941.7634115708,2401602.5736695491,2401602.5736695491,2401602.5736695491,2316768.4241391537,2316768.4241391537,2316768.4241391537,2229363.7150438386,2229363.7150438386,2229363.7150438386,2139310.5558582256,2139310.5558582256,2139310.5558582256,2046528.6958961301,2046528.6958961301,2046528.6958961301,1950935.452795323,1950935.452795323,1950935.452795323,1852445.6388353179,1852445.6388353179,1852445.6388353179,1750971.4850225109,1750971.4850225109,1750971.4850225109,1646422.5628750219,1646422.5628750219,1646422.5628750219,{"$f":"GS156","v":1538705.7038375421},1538705.7038375421,1538705.7038375421,1427724.9162543677,1427724.9162543677,1427724.9162543677,1313381.299826635,1313381.299826635,1313381.299826635,1195572.9574775258,1195572.9574775258,1195572.9574775258,1074194.9045468965,1074194.9045468965,1074194.9045468965,949138.97523441608,949138.97523441608,949138.97523441608,820293.72620783816,820293.72620783816,820293.72620783816,687544.337290506,687544.337290506,687544.337290506,550772.50913958973,550772.50913958973,550772.50913958973,409856.35782387236,409856.35782387236,409856.35782387236,264670.30620713753,264670.30620713753,264670.30620713753,115084.97204036405,115084.97204036405,115084.97204036405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ156","v":0},0,0,0]
[null,"Shareholders' Equity"]
[null,null,"Retained Earnings",null,"EUR",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD485","v":0},0,0,{"$f":"AG485","v":42894},74923,76495,29043,-49091,-179492,-268073,-351462,-381095,-439939,-436160,-409911,-369584,-335850,-335061,-380682,{"$f":"AW485","v":-457373},-586100,-675816,-760428,-791697,-849563,-844065,-820297,-780362,-746961,-746187,-791434,-867529,-995132,-1084073,-1167907,-1198837,-1253340,-1247198,-1223514,-1183789,-1150539,-1149725,-1194422,-1269857,-1396273,-1484365,-1567727,-1598238,-1649298,-1643036,-1619345,-1580096,-1546903,-1546144,-1590202,-1664890,-1790044,-1876991,-1958823,-1988794,-2036109,-2029416,-2005434,-1963681,-1927550,-1923854,-1964362,-2035316,-2156225,-2239142,-2316936,-2343548,-2384224,-2374197,-2347329,-2305514,-2268887,-2264697,-2304261,-2373928,-2493042,-2574373,-2650572,{"$f":"DI485","v":-2676262},-2712736,-2701804,-2674474,-2586260,-2503011,-2451989,-2444273,-2466319,-2537307,-2570715,-2599361,-2577782,-2563706,-2505514,-2431364,-2342558,-2258629,-2206583,-2197397,-2217633,-2286308,-2317600,-2343784,-2320734,-2301905,-2242426,-2167242,-2077541,-1992627,-1939254,-1928296,-1946421,-2012485,-2041320,-2065202,-2040329,-2016394,-1955388,-1878806,-1790296,-1706480,-1653863,-1643219,-1661319,-1726859,-1755390,-1779122,-1754570,-1727670,-1667272,-1591422,-1501322,-1415822,-1361179,-1348068,-1363361,-1425599,-1451105,-1472249,-1445184,-1412482,-1349848,-1271882,{"$f":"FU485","v":-1179793},-1092207,-1035135,-1019154,-1031239,-1089773,-1101672,-1108803,-1068568,-1019404,-943867,-853113,-748358,-648006,-577826,-548297,-546494,-590646,-598726,-602016,-558386,-502529,-423853,-330069,-222401,-119032,-45492,-12162,-6218,-45734,-49497,-48444,-908,62159,144498,241840,352956,459880,537320,574991,585618,551279,552383,557946,609952,680800,767379,868864,984018,1095092,1177029,1219638,1235549,1206988,1213569,1225034,1282136,1361397,1452854,1559128,1678973,1794854,1881948,1930158,{"$f":"IG485","v":1952017},1929900,1942618,1960863,2027807,2118693,2219014,2334068,2462601,2586510,2681981,2739010,2769252,2756008,2777325,2802826,2873151,2967463,3070951,3189083,3320597,3447600,3546507,3607407,3641860,3633314,3659042,3688607,3762985,3861406,3968751,4090658,4225878,4356708,4459788,4525299,4564707,4561605,4592502,4627672,4706881,4810197,4922194,5048681,5188403,5323862,5431921,5502855,5548034,5551197,5588095,5629321,5714215,5823291,5940813,6072763,6217878,6358865,6472810,6550078,6601946,6612297,{"$f":"KQ485","v":6656131},6704358,6795895,6911702,7002128,7106594,7223827,7335423,7419981,7467954,7489212,7469075,7481796,7496897,7554943,7636949,7725235,7827425,7942236,8051466,8133931,8180172,8199967,8178775,8190115,8204203,8260417,8340599,8426752,7228905]
[]
[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,{"$f":"SUM(I417:QJ417)","v":7228904.8780187871},{"$f":"I369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42894.092622115924,32028.711693364949,1571.9828157019365,-47452.033439936567,-78133.770855799579,-130401.46578623261,-88580.612947926653,-83389.333015986136,-29632.560882640595,-58844.131575090229,3778.9768742115702,26249.426156018992,40327.038863598107,33733.969028369218,789.45175710687181,-45620.616149050824,{"$f":"AW369","v":-76690.849104086752},-128727.06078859832,-89716.269351573486,-84611.727841797125,-31268.716236694512,-57866.198947928729,5498.0715139056265,23767.769921528874,39934.892218193534,33400.638433851651,773.97702526736248,-45247.470574859239,-76095.175926585434,-127602.94895421306,-88940.505352028224,-83833.886473413222,-30930.303650478367,-54502.523228056278,6141.6750751697691,23684.144204182259,39725.001119990688,33249.924764910742,813.95570110465633,-44697.155544523557,-75434.888482029113,-126415.99468168488,-88092.306176803118,-83362.370167028916,-30510.925582353288,-51060.441893687705,6261.6041535172844,23691.01182397196,39248.506933334662,33193.211775692573,759.22570515250845,-44057.950162451743,-74688.006011817022,-125154.44990087641,-86947.4992284092,-81831.968294351696,-29970.586932915685,-47314.979045760876,6693.4981600900355,23981.559698406199,41752.915578887943,36130.592786509165,3696.2560562752187,-40508.449667822075,-70953.908827212668,-120909.06594658186,-82917.122757197954,-77794.457438586978,-26612.354326299843,-40676.318852310549,10026.886971999833,26868.468399840844,41814.820080265083,36627.071409507218,4190.2101236711314,-39563.994746269585,-69667.014260486831,-119114.03699911808,-81331.215242074119,-76199.400351559132,{"$f":"DI369","v":-25689.758099397557},-36473.588710209035,10932.377042475506,27330.467050148785,88214.448996910578,83248.648779314608,51021.732579099873,7715.6561403743399,-22046.218546268225,-70988.016058204565,-33408.252756180023,-28645.843154494549,21579.049989291219,14075.71037747238,58192.223322455364,74149.963274196882,88806.418388700113,83929.315864002419,52045.899860121863,9185.835559009618,-20235.941373778973,-68675.156965000293,-31292.188440156569,-26184.380166533498,23050.488914547466,18828.672182727016,59478.946431655109,75184.008671464326,89700.970398806676,84914.233740115844,53373.464246868811,10957.576937484759,-18124.87620378549,-66063.861873365051,-28834.5304392162,-23882.15420106407,24873.47626251835,23934.916145338771,61006.124869398336,76582.23564074123,88510.297321350328,83815.863801804429,52617.184110008035,10643.947950763832,-18099.653714286855,-65540.441494587343,-28531.332254804933,-23731.760756759882,24552.444422662331,26899.606949180328,60398.347890556193,75849.883638726096,90099.970198454161,85500.07761090892,54643.259461012902,13111.489601611131,-15293.399155568943,-62237.668851452152,-25506.156321350536,-21143.886082555022,27065.464494731947,32701.582229854728,62634.289320877288,77965.934414881835,{"$f":"FU369","v":92089.216076997734},87586.438045007366,57071.617032489099,15980.50527298305,-12085.43928749147,-58534.482164056273,-11899.409695001334,-7130.9268039572198,40234.960537985353,49164.071093370301,75537.053136964474,90753.839008766343,104755.1849395395,100352.4706072679,70180.186012785387,29529.340932070401,1802.9823371974053,-44151.695574346319,-8079.7892158322866,-3289.6528076105169,43629.98896288206,55856.978305230907,78676.462375648334,93783.811489256375,107668.48051682024,103369.19916705665,73540.438765965315,33329.93087982,5944.2562007280721,-39516.443188153688,-3762.8171624348033,1053.3443263562003,47535.857782382554,63066.508933687364,82338.689097828435,97342.464354595635,111116.15473502417,106924.14595377888,77440.396429613553,37670.809009108787,10627.423793934402,-34339.156328043638,1104.4543579287674,5562.8221009451008,52006.452716890912,70847.500516218235,86578.592551631271,101485.15281466566,115154.05817461986,111073.68825884067,81936.99192423097,42609.478184956992,15910.553429457676,-28561.181221909061,6581.1894180517593,11464.53647206019,57101.996509846867,79261.189190798774,91457.492061804965,106273.75456862029,119844.62680127515,115880.8521941955,87093.870811501722,48210.218273795552,{"$f":"IG369","v":21858.555512162391},-22116.956418163427,12718.340407084946,18244.698183007702,66943.748591357988,90885.875378656332,100321.36218565084,115054.02927652496,128533.40196103315,123909.02595520421,95470.673460758466,57028.916947871097,30241.57816604797,-13243.693330447732,21316.78632841507,25501.389773312505,70324.695293549419,94312.226073559723,103488.4532446317,118131.93822113775,131513.99741983128,127003.37607964191,98907.330481019279,60900.257535450073,34452.954629143154,-8546.1737550156704,25728.00550942104,29565.188009687379,74378.445141522709,98420.819451100062,107344.94018283252,121907.46417187381,135220.38438802649,130829.85678943919,103079.60182236602,65511.162606227314,39407.555058801197,-3101.8398158723703,30896.742448667643,35169.551255987382,79209.21499509344,103316.06276259672,111996.67583845253,126486.6494986953,139721.85801812285,135458.66494004149,108059.20712120352,70933.713173039752,45178.999782845232,3163.314191828249,36897.909492399027,41225.876333767941,84893.779448682209,109076.29073685923,117522.35041109555,131949.74353010958,145114.93284239943,140987.31501081231,113944.76573607298,77267.507215633144,51868.011348472879,10351.014838215599,{"$f":"KQ369","v":43834.24424618046},48226.913262580842,91536.950500016595,115807.4694530073,90425.892595609243,104465.8009858408,117232.52530537991,111595.78842861121,84558.091250114958,47972.617578163459,21258.020187389164,-20137.427770018738,12721.039720655128,15100.86141618884,58046.00233184448,82005.955599599693,88286.362762441597,102189.66333261374,114811.00968388344,109230.38254173865,82464.976095276535,46240.535422802634,19795.012533867233,-21191.522527128935,11339.862126195145,14087.574685049505,56213.646745658443,80182.398256406654,86152.985745632643,-1197846.9166675343]
[null,null,"add: Senior Debt Interest Expense",null,"EUR",null,null,5328890.4130239552,{"$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},{"$f":"O362*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42075,42267.84375,42461.571367187498,42656.186902620444,41911.834503450184,42103.930411590991,42296.90675931079,41550.907659483688,41741.349319589652,41932.663837304433,41184.995290751474,41373.759852500749,41563.389585158053,40814.028531616081,41001.092829052657,41189.014504519153,40437.937565190921,40623.278112364715,40809.468137046388,40056.65161020057,40240.244596747325,40424.679051149084,39670.098907659572,39851.920194319675,40034.574828543642,39278.206707367193,39458.231821442634,39639.082050624238,38880.901254215663,39059.105384964154,39238.126284645245,38478.107774309246,38654.465768274837,38831.632069712759,38069.750460891664,38244.236817170757,38419.522902582787,37655.752460079013,37828.341325521047,38001.721223263019,37236.035856395698,37406.701020737513,37578.148400415892,36810.521658110527,36979.236549043533,37148.724716559984,{"$f":"CA362*-1","v":36379.12978237027},36545.86746053947,36713.369353066941,35941.779040127891,36106.512194061812,36272.000374951262,35498.387120862506,35661.088061833128,35824.53471544986,35048.870577088397,35209.511233900055,35370.888160388764,34593.144808649937,34751.696722356246,34910.975332333714,34131.124046799632,34287.558365347468,34444.709674521975,33662.721338056261,33817.008810855681,33972.003434572107,33187.848527839953,33339.959500259225,33492.767647968743,32706.416243881325,32856.320651665781,33006.912121319248,32218.333879401354,32366.001243015275,32514.345415379099,31723.509576058976,31868.908994949245,32014.974827842761,31221.850206663097,31364.950353443637,31508.70637589692,30713.261357645843,30854.030472201717,30995.444778532645,30197.64731129364,30336.053194803739,30475.093438613258,29674.911027732956,29810.921036610067,29947.554424694528,29144.954126667104,29278.535166414331,29412.728452593728,28607.676868860843,28738.795387843118,28870.51486670407,28062.978137369188,28191.600120498795,28320.811621051082,27510.755418506957,27636.84638084178,27763.515260087304,26950.90478255543,27074.42976280881,27198.520899221687,26383.320864202506,26504.244418163435,26625.722205080019,25807.896842712689,{"$f":"EM362*-1","v":25926.183036575123},26045.011375492759,25224.52442182316,25340.136825423182,25456.279119206371,24633.09380936213,24745.995489321707,24859.414635314432,24033.49369658568,24143.647209361694,24254.305592404606,23425.611237229183,23532.978622066483,23640.838107417621,22809.332026269345,22913.874798056411,23018.896724214173,22184.540078392878,22286.219220418847,22388.364391845767,21551.117806167786,21649.893762779386,21749.122442525459,20908.945997913092,21004.778667070193,21101.050569294264,20257.903795262922,20350.752520991213,20444.026803379089,19597.86867042063,19687.692235160059,19777.927491237875,18928.716403098773,19015.473019946312,19102.627271287733,18250.321057140525,18333.96836198575,18417.999050311519,17562.55495681817,17643.050000370255,17723.913979538618,16865.288662804229,16942.587902508749,17020.241430395246,16158.390947810618,16232.45023965475,16306.848969919834,15441.728771891358,15512.50336209586,15583.602335838799,14715.167257404119,14782.611774000554,14850.365411298057,13978.569663625898,14042.638107917515,14107.000199245471,13231.797361018071,13292.443098922737,13353.366796459466,12474.709805135964,12531.885558409505,12589.323367218882,11707.164510178025,11760.822347516341,{"$f":"GY362*-1","v":11814.726116609127},10929.017022169641,10979.108350187918,11029.429263459615,10140.120891776529,10186.596445863837,10233.285012907381,9340.3276467425967,9383.1374817901669,9426.1435285817061,8529.4867639470958,8568.5802449485218,8607.8529044045354,7707.4456410757803,7742.7714335973778,7778.2591360013657,6874.0495679007636,6905.5556284203094,6937.2060917172357,6029.1416971636645,6056.7752632756647,6084.5354832323446,5172.5630150565512,5196.2705955422271,5220.0868357717954,4304.1523112951409,4323.8796760552441,4343.6974579038306,3423.7461487786145,3439.4383186271834,3455.202410920891,2531.1788328303364,2542.7800691474754,2554.4344777977349,1626.2823800136991,1633.7361742554288,1641.2241317207659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JK362*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,34906917.520838588,{"$f":"SUM(I417:I423)","v":-125112.47737694399},0,0,0,125112.47737694399,-704298.16696800012,-98537.956633851631,666685.21033414826,-37612.956633851747,-98537.956633851747,136150.91326770349,-37612.956633851747,-401548.12326851848,129899.24660103687,-17304.623300518375,-189287.42330051842,445412.74656903686,-17304.623300518404,-223433.55238795359,208755.12451360162,-129784.67475388802,0,368359.77252979518,0,-53108.871677264338,-51700.490419889975,244591.59089758803,228450.11141495255,192566.97725267263,138653.97481054228,100506.35934530781,38125.744451028244,84872.033504074905,89550.058769453724,155139.46986398625,119413.03833287742,190995.00100894884,219159.59516845914,241345.9510067816,232234.8573272241,{"$f":"SUM(AW417:AW423)","v":193281.59476031022},138282.18724071459,97051.953307679622,34789.575079697512,81218.267341763742,85710.835746224097,150759.54147341126,118327.02259806066,193466.38764245223,216462.10771868142,238472.86988152855,229408.73319925927,190824.08314267779,136272.45411052729,95307.680111024703,33677.22991232825,79673.220666901267,84077.758064855865,148637.74948736056,119916.78673787844,191700.1718498909,213785.65116226458,235626.16050352022,226604.94752675621,188234.20718982656,134278.16242973672,93311.48890464782,32069.273012806632,78010.091058170045,82109.828185719714,146420.01566529367,121390.80809691154,189086.78267585192,211004.79932684044,232240.24221845801,223698.06050830823,185308.1767621504,132171.50530520309,91448.077950846695,31057.502571457779,76483.083846281748,80708.166405610042,144114.8016241389,123000.00352585694,186616.60305152286,208330.34277803585,228986.37601718784,220939.5698457339,182523.94555028778,130104.95264065942,89592.088528006439,29807.131463306301,74964.235781976633,79095.991304280789,141728.8180159289,124626.30599267787,184163.92865867249,205297.12143184055,225753.53974521544,218206.01288396295,179756.05865293962,127854.10458748587,87743.158566521233,28557.798216520336,{"$f":"SUM(DI417:DI423)","v":73451.352910198184},77490.11706346352,139355.13756595267,126262.29721733026,181728.34245759543,202287.64978754736,222541.22919426096,215230.0058656639,177004.0586106235,125614.00628538683,85900.922508174001,27069.26836621745,71944.107493729243,75672.479538201384,136993.34193325628,127908.11066899954,179309.42494076805,199299.50145101763,219348.93791152988,212108.13376903447,174267.48525292694,123384.24860410746,84065.011162577313,26062.224020819303,70442.168111956678,74235.610918734659,134647.53168737068,129563.87674635304,176680.65286981419,196328.88561266047,216176.15703938925,209005.07066021045,171545.8755428383,121164.41903968112,82235.051560598644,24818.369541054839,68945.199518687557,72435.748603150889,132315.70855460383,131229.72269942114,173920.27921628935,193375.31223550861,213022.3751520841,205920.3121000801,168838.76341807042,118954.10156079149,80410.666804686713,23574.312094204517,67452.862496871297,70640.400147040753,129994.51108533892,132905.77254850979,171174.54189680191,190438.28837429814,209887.07808941067,202853.35084549082,166145.67962929339,116752.87645199441,78593.955314562379,22089.98947886948,65840.843782911543,68621.984521798091,127683.50849158243,134592.1470000738,{"$f":"SUM(FU417:FU423)","v":168442.96383605592},187517.31800875143,206769.74878725607,199803.67668048307,163466.15157519118,114560.32015371273,76783.6047225699,21084.291453074147,64155.15334135593,67061.718036768609,125382.26625130394,136288.96335947065,165725.06452620728,184611.90187363673,203669.8671049205,196770.77624429751,160799.70313425345,112376.00509891834,74977.681039805568,19837.6676650722,62472.657929691602,65277.609952357743,123090.34594402438,137996.33544052034,163020.35985546908,181721.53728551656,200586.90964912748,193754.13285606613,158145.85449321213,110199.49954640924,73175.790591089564,18589.519411569236,60792.97604539575,63496.466543926188,120807.30508300866,139714.37347178924,160328.36193329474,178845.71796609176,197520.34959463179,190753.22633609138,155504.1219720309,108030.36741059262,71377.534976965049,17099.768910548348,59115.721341392564,61490.459252438828,118532.69694397599,141443.18399951662,157648.57891204354,175983.9338620457,194469.65650132851,187767.53282362223,152874.01784535189,105868.16808767691,69582.510903681396,16087.271371406201,57440.502457224749,59941.472781841287,116266.07039022959,143182.86978709814,154980.51480503293,173135.67096129459,191434.2961277662,184796.52459102668,{"$f":"SUM(IG417:IG423)","v":150255.05016030424},103712.45627817826,67790.310009453824,14832.468740468672,55766.922846490168,58204.749709041906,114006.96969411144,143036.50599618492,152323.66930087889,170300.4111055416,188413.73024096433,181839.66985426092,147646.72255057303,101562.7818056417,66000.518686900818,13574.735615023455,54094.580600443594,56511.806100803835,111754.93435468141,140779.13484293714,149677.53757402184,147744.63289712087,157009.40481113762,151409.21950808726,123234.5609518237,85279.221450679426,55413.570699918826,11957.34202452803,45385.689638276912,46780.105331357852,92648.473817960752,116815.98727161337,123523.39538004456,138208.0820617617,153292.58959059205,147730.56680336857,119826.89135132544,82233.324639355982,52650.196309293518,9857.1696901107462,42694.968612369077,44206.168585301515,89457.74550055743,113612.83457732461,119981.79728410777,134507.15855217006,149430.56209433672,143904.61446807318,116267.42993536685,79030.366862160314,49725.117675444111,7349.6486972143357,39838.326266440417,41315.525539991417,86102.433958262307,110246.13981603223,116275.11646380213,130640.78108633863,145400.56988425183,139908.41838085873,112533.1329039048,75647.066201479844,{"$f":"SUM(KQ417:KQ423)","v":46614.951956190904},4650.8862350873314,36791.899836442986,38233.330101592052,82558.205750956215,106691.43264616435,119163.71950717473,133437.00859174994,148101.18231049745,142974.31973894808,115928.69723206387,79461.207623236784,51036.071427481933,7090.7529567686433,43651.088430223193,43028.390809486489,87122.151104871635,111328.78443290885,117020.54281750473,131152.49690495303,145671.61134003464,140593.37902742112,113820.12614361783,77712.495086246985,49571.056560972764,6072.0797325640888,42493.823856570154,41785.710669105945,85297.179286116429,-1442401.5820798052]
[null,null,"Capital Expenditures",null,"EUR",null,null,{"$f":"SUM(I427:QJ427)","v":-20303831.608946271},{"$f":"I75*-1","v":-1526772.9836058998},-102865,-102865,-102865,-102865,-4504728.5435500005,-720657.84007268446,-343131.42340601777,-343687.00673935108,-727889.3122949067,-351488.81229490665,-352270.56229490665,-2629131.9370949068,-420497.49285046221,-255422.64562824002,-1332184.2984060177,-264026.81229490665,-774267.63173935108,-1480515.9524247099,-186597.15867470999,-903116.71721179993,-96645.833333333328,-98020.833333333328,-98020.833333333328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU75*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"GS75*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7777.9598204181602,-2475519.0185420774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE75*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ75*-1","v":0},0,0,0]
[null,"Financing Activities"]
[null,null,"Drawdown of Construction Loan",null,"EUR",null,null,9180000,{"$f":"I114","v":0},0,0,0,0,380000,750000,0,25000,825000,225000,375000,775000,300000,250000,1500000,0,600000,1725000,0,1000000,300000,0,150000,0,0,0,0,0,0,0,0,{"$f":"AO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"LA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Payment on Senior Loan",null,"EUR",null,null,-5328890.4130239543,{"$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,-169460.60201980793,0,0,-126312.67167435196,0,0,-125224.92081637777,0,0,-124122.14472841029,0,0,-123004.13586518788,0,0,-121870.68381460203,0,0,-120721.57525809697,0,0,-119556.59393052288,0,0,-118375.52057943406,0,0,-117178.13292382506,0,0,-115964.20561229685,0,0,-114733.5101806452,0,0,-113485.81500886308,{"$f":"BU134*-1","v":0},0,-112220.8852775491,0,0,-110938.48292371404,0,0,-109638.36659597668,0,0,-108320.29160914096,0,0,-106984.00989814549,0,0,-105629.26997137722,0,0,-104255.81686333989,0,0,-102863.39208666908,0,0,-101451.73358348405,0,0,-100020.57567606794,0,0,-98569.649016866344,0,0,-97098.680537795721,0,0,-95607.393398850982,0,0,-94095.506936003658,0,0,-92562.736608380204,0,0,-91008.793944710633,0,0,-89433.386489037541,0,0,-87836.217745675167,0,0,-86216.987123408035,0,0,-84575.389878919057,0,0,-82911.117059436045,0,{"$f":"EG134*-1","v":0},-81223.855444585934,0,0,-79513.287487445952,0,0,-77779.091254780564,0,0,-76020.94036645272,0,0,-74238.503933998261,0,0,-72431.446498351987,0,0,-70599.427966713294,0,0,-68742.103548539919,0,0,-66859.123690657492,0,0,-64950.134011472634,0,0,-63014.775234277549,0,0,-61052.68311963322,0,0,-59063.48839681856,0,0,-57046.816694332818,0,0,-55002.288469437794,0,0,-52929.518936727036,0,0,-50828.117995708228,0,0,-48697.690157385201,0,0,-46537.834469826019,0,0,-44348.144442702731,0,0,-42128.207970788884,0,0,{"$f":"GS134*-1","v":-39877.607256400275},0,0,-37595.918730764351,0,0,-35282.712974303489,0,0,-32937.55463581717,0,0,-30560.002350547747,0,0,-28149.60865711447,0,0,-25705.919913300153,0,0,-23228.476210674522,0,0,-20716.811288038309,0,0,-18170.452443671675,0,0,-15588.920446370574,0,0,-12971.729445254216,0,0,-10318.386878326688,0,0,-7628.3933797755471,0,0,-4901.2426859898933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE134*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ134*-1","v":0},0,0,0]
[" ",null,"Change in DSRA",null,"EUR",null,null,0,0,{"$f":"J185*-1","v":0},0,{"$f":"L375*-1","v":0},{"$f":"M185*-1","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-X375","v":0},{"$f":"Y185*-1","v":0},0,0,0,0,-205060.34672158732,0,0,-205060.34672158732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK185*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"HI185*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-154666.14251284598,0,0,205060.3467215873,0,0,359726.48923443333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JU185*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest  on Reserve Accounts",null,"EUR",null,null,0,{"$f":"I202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ202","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cash Position"]
[]
[]
[null,null,"Interest on Reserve Accounts",null,"EUR",null,null,0,{"$f":"I445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FU445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IG445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"less: Senior Debt Principal Repayment",null,"EUR",null,null,-8825174.7534515616,0,{"$f":"J438","v":0},{"$f":"K438","v":0},{"$f":"L438+L437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-35599.744701779389,0,0,-78747.67504723536,0,0,-79835.425905209559,0,0,-80938.201993177034,0,0,-82056.210856399441,0,0,-83189.662906985293,0,0,-84338.771463490353,0,0,-85503.752791064442,0,0,-86684.826142153266,0,0,-87882.213797762262,0,0,-89096.141109290475,0,0,-90326.836540942124,0,0,-91574.531712724245,0,0,{"$f":"BW438","v":-92839.461444038228},0,0,-94121.863797873288,0,0,-95421.980125610644,0,0,-96740.055112446367,0,0,-98076.33682344183,0,0,-99431.076750210108,0,0,-100804.52985824744,0,0,-102196.95463491825,0,0,-103608.61313810328,0,0,-105039.77104551939,0,0,-106490.69770472098,0,0,-107961.6661837916,0,0,-109452.95332273634,0,0,-110964.83978558367,0,0,-112497.61011320712,0,0,-114051.55277687669,0,0,-115626.96023254978,0,0,-117224.12897591216,0,0,-118843.35959817929,0,0,-120484.95684266827,0,0,-122149.22966215128,0,0,-123836.49127700139,{"$f":"EI438","v":0},0,-125547.05923414137,0,0,-127281.25546680676,0,0,-129039.4063551346,0,0,-130821.84278758906,0,0,-132628.90022323534,0,0,-134460.91875487403,0,0,-136318.24317304741,0,0,-138201.22303092983,0,0,-140110.21271011469,0,0,-142045.57148730976,0,0,-144007.66360195412,0,0,-145996.85832476878,0,0,-148013.53002725451,0,0,-150058.05825214952,0,0,-152130.82778486027,0,0,-154232.2287258791,0,0,-156362.65656420213,0,0,-158522.51225176131,0,0,-160712.20227888459,0,0,-162932.13875079845,0,0,-165182.73946518704,0,{"$f":"GU438","v":0},-167464.42799082297,0,0,-169777.63374728383,0,0,-172122.79208577017,0,0,-174500.34437103957,0,0,-176910.73806447285,0,0,-179354.42680828716,0,0,-181831.87051091279,0,0,-184343.53543354903,0,0,-186889.89427791565,0,0,-189471.42627521674,0,0,-192088.6172763331,0,0,-194741.95984326064,0,0,-197431.95334181178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS438","v":0},0]
[null,null,"Cash Flow Available for Subordinated Debt",null,"EUR",null,null,34522852.354363061,{"$f":"SUM(I465:I467)","v":4464887.5226230556},0,0,0,125112.47737694399,-324298.16696800012,651462.04336614837,666685.21033414826,-12612.956633851747,726462.04336614825,361150.91326770349,337387.04336614825,373451.87673148152,429899.24660103687,232695.37669948163,1310712.5766994816,445412.74656903686,582695.37669948163,1501566.4476120465,208755.12451360162,870215.32524611196,94939.653278412676,368359.77252979518,150000,-258169.21839885166,-51700.490419889975,244591.59089758803,23389.764693365229,192566.97725267263,138653.97481054228,-104553.98737627952,38125.744451028244,84872.033504074905,-115510.2879521336,155139.46986398625,119413.03833287742,-14065.345712638489,219159.59516845914,241345.9510067816,27174.51060563678,{"$f":"SUM(AW465:AW467)","v":193281.59476031022},138282.18724071459,-108008.3934139077,34789.575079697512,81218.267341763742,-119349.51097536323,150759.54147341126,118327.02259806066,-11593.959079135093,216462.10771868142,238472.86988152855,24348.386477671942,190824.08314267779,136272.45411052729,-109752.66661056262,33677.22991232825,79673.220666901267,-120982.58865673146,148637.74948736056,119916.78673787844,-13360.174871696421,213785.65116226458,235626.16050352022,21544.600805168884,188234.20718982656,134278.16242973672,-111748.8578169395,32069.273012806632,78010.091058170045,-122950.51853586761,146420.01566529367,121390.80809691154,-15973.564045735402,211004.79932684044,232240.24221845801,18637.713786720909,185308.1767621504,132171.50530520309,-113612.26877074063,31057.502571457779,76483.083846281748,-124352.18031597728,144114.8016241389,123000.00352585694,-18443.743670064461,208330.34277803585,228986.37601718784,15879.223124146578,182523.94555028778,130104.95264065942,-115468.25819358088,29807.131463306301,74964.235781976633,-125964.35541730653,141728.8180159289,124626.30599267787,-20896.418062914832,205297.12143184055,225753.53974521544,13145.666162375623,179756.05865293962,127854.10458748587,-117317.18815506609,28557.798216520336,{"$f":"SUM(DI465:DI467)","v":73451.352910198184},-127570.2296581238,139355.13756595267,126262.29721733026,-23332.004263991897,202287.64978754736,222541.22919426096,10169.659144076577,177004.0586106235,125614.00628538683,-119159.42421341332,27069.26836621745,71944.107493729243,-129387.86718338594,136993.34193325628,127908.11066899954,-25750.921780819277,199299.50145101763,219348.93791152988,7047.787047447142,174267.48525292694,123384.24860410746,-120995.33555901001,26062.224020819303,70442.168111956678,-130824.73580285267,134647.53168737068,129563.87674635304,-28379.693851773132,196328.88561266047,216176.15703938925,3944.7239386231231,171545.8755428383,121164.41903968112,-122825.29516098868,24818.369541054839,68945.199518687557,-132624.59811843644,132315.70855460383,131229.72269942114,-31140.067505297979,193375.31223550861,213022.3751520841,859.96537849277956,168838.76341807042,118954.10156079149,-124649.67991690061,23574.312094204517,67452.862496871297,-134419.94657454657,129994.51108533892,132905.77254850979,-33885.804824785417,190438.28837429814,209887.07808941067,-2206.9958760964801,166145.67962929339,116752.87645199441,-126466.39140702496,22089.98947886948,65840.843782911543,-136438.36219978926,127683.50849158243,134592.1470000738,{"$f":"SUM(FU465:FU467)","v":-36617.382885531406},187517.31800875143,206769.74878725607,-5256.6700411042548,163466.15157519118,114560.32015371273,-128276.74199901741,21084.291453074147,64155.15334135593,-137998.62868481872,125382.26625130394,136288.96335947065,-39335.282195380045,184611.90187363673,203669.8671049205,-8289.5704772898171,160799.70313425345,112376.00509891834,-130082.66568178176,19837.6676650722,62472.657929691602,-139782.73676922958,123090.34594402438,137996.33544052034,-42039.986866118241,181721.53728551656,200586.90964912748,-11306.213865521189,158145.85449321213,110199.49954640924,-131884.55613049777,18589.519411569236,60792.97604539575,-141563.88017766114,120807.30508300866,139714.37347178924,-44731.984788292568,178845.71796609176,197520.34959463179,-14307.120385495946,155504.1219720309,108030.36741059262,-133682.81174462225,17099.768910548348,59115.721341392564,-143569.8874691485,118532.69694397599,141443.18399951662,-47411.767809543788,175983.9338620457,194469.65650132851,-17292.813897965098,152874.01784535189,105868.16808767691,-135477.83581790593,16087.271371406201,57440.502457224749,-145118.87393974603,116266.07039022959,143182.86978709814,-204745.97442940038,173135.67096129459,191434.2961277662,184796.52459102665,{"$f":"SUM(IG465:IG467)","v":150255.05016030424},103712.45627817826,422615.55655789725,14832.468740468672,55766.922846490168,58204.749709041906,114006.96969411144,143036.50599618492,152323.66930087889,170300.4111055416,188413.73024096433,181839.66985426092,147646.72255057303,101562.7818056417,66000.518686900818,13574.735615023455,54094.580600443594,56511.806100803835,111754.93435468141,140779.13484293714,149677.53757402184,147744.63289712087,157009.40481113762,151409.21950808726,123234.5609518237,85279.221450679426,55413.570699918826,11957.34202452803,45385.689638276912,46780.105331357852,92648.473817960752,116815.98727161337,123523.39538004456,138208.0820617617,153292.58959059205,147730.56680336857,119826.89135132544,82233.324639355982,52650.196309293518,9857.1696901107462,42694.968612369077,44206.168585301515,89457.74550055743,113612.83457732461,119981.79728410777,134507.15855217006,149430.56209433672,143904.61446807318,116267.42993536685,79030.366862160314,49725.117675444111,7349.6486972143357,39838.326266440417,41315.525539991417,86102.433958262307,110246.13981603223,116275.11646380213,130640.78108633863,145400.56988425183,139908.41838085873,112533.1329039048,75647.066201479844,{"$f":"SUM(KQ465:KQ467)","v":46614.951956190904},4650.8862350873314,36791.899836442986,38233.330101592052,82558.205750956215,106691.43264616435,119163.71950717473,133437.00859174994,148101.18231049745,142974.31973894808,115928.69723206387,79461.207623236784,51036.071427481933,7090.7529567686433,43651.088430223193,43028.390809486489,87122.151104871635,111328.78443290885,117020.54281750473,131152.49690495303,145671.61134003464,140593.37902742112,113820.12614361783,77712.495086246985,49571.056560972764,6072.0797325640888,42493.823856570154,41785.710669105945,85297.179286116429,-1442401.5820798052]
[null,null,"less: Subordinated Debt Principal Repayment",null,"EUR",null,null,-4590000,{"$f":"I436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-18055.293215155951,0,0,-19070.612554868392,0,0,-19648.47118589349,0,0,-20243.839511297236,0,0,-20857.248092329071,{"$f":"AW436","v":0},0,-21489.243566774734,0,0,-22140.389136091573,0,0,-22811.265067304281,0,0,-23502.469210108713,0,0,-24214.617529644194,0,0,-24948.344655409979,0,0,-25704.304446813534,0,0,-26483.170575856435,0,0,-27285.637127475464,0,0,-28112.419218075098,0,0,-28964.253632802021,0,0,-29841.899482129535,0,0,-30746.138878337544,0,0,-31677.777632490033,0,0,-32637.645972532118,0,0,-33626.599283145828,0,0,-34645.518868024417,0,0,-35695.312735244428,0,0,-36776.916406435077,0,0,-37891.293750466459,0,0,-39039.437842399348,0,{"$f":"DI436","v":0},-40222.371848461888,0,0,-41441.149937842129,0,0,-42696.858222108654,0,0,-43990.615723096795,0,0,-45323.575370122358,0,0,-46696.925027412421,0,0,-48111.888552668053,0,0,-49569.726887702433,0,0,-51071.739182126708,0,0,-52619.263951084344,0,0,-54213.680268066135,0,0,-55856.408993868798,0,0,-57548.914042792021,0,0,-59292.703687202651,0,0,-61089.331901628582,0,0,-62940.399747579824,0,0,-64847.556800331251,0,0,-66812.502618938073,0,0,-68836.988260794518,0,0,-70922.817842084856,0,0,-73071.850145517878,0,0,{"$f":"FU436","v":-75286.000276777224},0,0,-77567.241371163836,0,0,-79917.606351951472,0,0,-82339.189742021961,0,0,-84834.149530394963,0,0,-87404.709095315455,0,0,-90053.159185612603,0,0,-92781.859962095856,0,0,-95593.243100807333,0,0,-98489.813960004889,0,0,-101474.153812807,0,0,-104548.92214748886,0,0,-107716.85903747992,0,0,-110980.78758317461,0,0,-114343.61642773237,0,0,-117808.34234910909,0,0,-121378.05293062945,0,0,-125055.92931248045,0,0,-128845.24902657792,0,0,-132749.38891733225,0,0,-136771.82815091635,0,0,-140916.15131571726,{"$f":"IG436","v":0},0,-145186.05161673483,0,0,-149585.33416677348,0,0,-154117.9193773609,0,0,-158787.84645241432,0,0,-163599.27698776891,0,0,-168556.49867977531,0,0,-173663.92914627117,0,0,-178926.11986333234,0,0,-184347.76022131118,0,0,-189933.68170377711,0,0,-195688.86219308327,0,0,-201618.4304063959,0,0,-207727.67046614009,0,0,-214022.0266089346,0,0,-220507.10803721193,0,0,-227188.69391784747,0,0,-234072.73853225217,0,0,-241165.37658251793,0,0,-248472.92865834481,0,0,-256001.90686962131,0,0,{"$f":"KQ436","v":-263759.02064967772},0,0,3767072.8233136735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"less: Capital Investment",null,"EUR",null,null,-20303831.608946271,{"$f":"I429","v":-1526772.9836058998},-102865,-102865,-102865,-102865,-4504728.5435500005,-720657.84007268446,-343131.42340601777,-343687.00673935108,-727889.3122949067,-351488.81229490665,-352270.56229490665,-2629131.9370949068,-420497.49285046221,-255422.64562824002,-1332184.2984060177,-264026.81229490665,-774267.63173935108,-1480515.9524247099,-186597.15867470999,-903116.71721179993,-96645.833333333328,-98020.833333333328,-98020.833333333328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IG429","v":0},0,-7777.9598204181602,-2475519.0185420774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"IF(ROUND(H448-H475, 0)=0, \"OK\", \"NO\")","v":"OK"},null,8458957.231985651,{"$f":"SUM(I473:I474)","v":5233114.5390171558},-102865,-102865,-102865,22247.477376943993,-4829026.7105180006,-69195.796706536086,323553.78692813049,-356299.96337320283,-1427.2689287584508,9662.1009727968485,-14883.518928758393,39319.939636574592,9401.7537505746586,-22727.268928758393,-21471.721706536133,181385.93427413021,-191572.25503986946,21050.495187336579,22157.965838891629,-32901.391965687973,-1706.1800549206528,270338.93919646187,51979.166666666672,-258169.21839885166,-51700.490419889975,244591.59089758803,-181037.93442179073,192566.97725267263,138653.97481054228,-262159.09649143548,38125.744451028244,84872.033504074905,-273115.39706728957,155139.46986398625,119413.03833287742,-171670.45482779446,219159.59516845914,241345.9510067816,-130430.59850951919,{"$f":"SUM(AW473:AW474)","v":193281.59476031022},138282.18724071459,-265613.50252906367,34789.575079697512,81218.267341763742,-276954.62009051919,150759.54147341126,118327.02259806066,-169199.06819429106,216462.10771868142,238472.86988152855,-133256.72263748402,190824.08314267779,136272.45411052729,-267357.77572571859,33677.22991232825,79673.220666901267,-278587.69777188741,148637.74948736056,119916.78673787844,-170965.28398685239,213785.65116226458,235626.16050352022,-136060.50830998708,188234.20718982656,134278.16242973672,-269353.96693209547,32069.273012806632,78010.091058170045,-280555.62765102356,146420.01566529367,121390.80809691154,-173578.67316089137,211004.79932684044,232240.24221845801,-138967.39532843506,185308.1767621504,132171.50530520309,-271217.3778858966,31057.502571457779,76483.083846281748,-281957.28943113325,144114.8016241389,123000.00352585694,-176048.85278522043,208330.34277803585,228986.37601718784,-141725.88599100939,182523.94555028778,130104.95264065942,-273073.36730873684,29807.131463306301,74964.235781976633,-283569.46453246253,141728.8180159289,124626.30599267787,-178501.5271780708,205297.12143184055,225753.53974521544,-144459.44295278034,179756.05865293962,127854.10458748587,-274922.29727022204,28557.798216520336,{"$f":"SUM(DI473:DI474)","v":73451.352910198184},-285175.3387732798,139355.13756595267,126262.29721733026,-180937.11337914786,202287.64978754736,222541.22919426096,-147435.44997107939,177004.0586106235,125614.00628538683,-276764.53332856926,27069.26836621745,71944.107493729243,-286992.97629854188,136993.34193325628,127908.11066899954,-183356.03089597524,199299.50145101763,219348.93791152988,-150557.32206770882,174267.48525292694,123384.24860410746,-278600.44467416598,26062.224020819303,70442.168111956678,-288429.84491800866,134647.53168737068,129563.87674635304,-185984.8029669291,196328.88561266047,216176.15703938925,-153660.38517653284,171545.8755428383,121164.41903968112,-280430.40427614463,24818.369541054839,68945.199518687557,-290229.7072335924,132315.70855460383,131229.72269942114,-188745.17662045395,193375.31223550861,213022.3751520841,-156745.14373666319,168838.76341807042,118954.10156079149,-282254.78903205658,23574.312094204517,67452.862496871297,-292025.05568970251,129994.51108533892,132905.77254850979,-191490.91393994138,190438.28837429814,209887.07808941067,-159812.10499125245,166145.67962929339,116752.87645199441,-284071.50052218093,22089.98947886948,65840.843782911543,-294043.47131494526,127683.50849158243,134592.1470000738,{"$f":"SUM(FU473:FU474)","v":-194222.49200068737},187517.31800875143,206769.74878725607,-162861.77915626022,163466.15157519118,114560.32015371273,-285881.85111417336,21084.291453074147,64155.15334135593,-295603.73779997468,125382.26625130394,136288.96335947065,-196940.39131053601,184611.90187363673,203669.8671049205,-165894.67959244578,160799.70313425345,112376.00509891834,-287687.77479693771,19837.6676650722,62472.657929691602,-297387.84588438552,123090.34594402438,137996.33544052034,-199645.09598127421,181721.53728551656,200586.90964912748,-168911.32298067716,158145.85449321213,110199.49954640924,-289489.66524565371,18589.519411569236,60792.97604539575,-299168.98929281707,120807.30508300866,139714.37347178924,-202337.09390344855,178845.71796609176,197520.34959463179,-171912.22950065191,155504.1219720309,108030.36741059262,-291287.92085977818,17099.768910548348,59115.721341392564,-301174.99658430449,118532.69694397599,141443.18399951662,-205016.87692469975,175983.9338620457,194469.65650132851,-174897.92301312106,152874.01784535189,105868.16808767691,-293082.9449330619,16087.271371406201,57440.502457224749,-302723.983054902,116266.07039022959,143182.86978709814,-362351.08354455634,173135.67096129459,191434.2961277662,27191.415475870686,{"$f":"SUM(IG473:IG474)","v":150255.05016030424},103712.45627817826,257232.4876223231,-2460686.5498016085,55766.922846490168,-99400.359406114047,114006.96969411144,143036.50599618492,-5281.4398142770806,170300.4111055416,188413.73024096433,24234.560739104956,147646.72255057303,101562.7818056417,-91604.590428255149,13574.735615023455,54094.580600443594,-101093.30301435213,111754.93435468141,140779.13484293714,-7927.5715411341225,147744.63289712087,157009.40481113762,-6195.8896070687042,123234.5609518237,85279.221450679426,-102191.53841523716,11957.34202452803,45385.689638276912,-110825.00378379811,92648.473817960752,116815.98727161337,-34081.713735111407,138208.0820617617,153292.58959059205,-9874.5423117874016,119826.89135132544,82233.324639355982,-104954.91280586245,9857.1696901107462,42694.968612369077,-113398.94052985444,89457.74550055743,113612.83457732461,-37623.311831048195,134507.15855217006,149430.56209433672,-13700.494647082756,116267.42993536685,79030.366862160314,-107879.99143971186,7349.6486972143357,39838.326266440417,-116289.58357516454,86102.433958262307,110246.13981603223,-41329.992651353852,130640.78108633863,145400.56988425183,-17696.690734297212,112533.1329039048,75647.066201479844,{"$f":"SUM(KQ473:KQ474)","v":-110990.15715896507},4650.8862350873314,36791.899836442986,3919452.2270344933,82558.205750956215,106691.43264616435,119163.71950717473,133437.00859174994,148101.18231049745,142974.31973894808,115928.69723206387,79461.207623236784,51036.071427481933,7090.7529567686433,43651.088430223193,43028.390809486489,87122.151104871635,111328.78443290885,117020.54281750473,131152.49690495303,145671.61134003464,140593.37902742112,113820.12614361783,77712.495086246985,49571.056560972764,6072.0797325640888,42493.823856570154,41785.710669105945,85297.179286116429,-1442401.5820798052]
[]
[null,null,"Net Income / (Loss)",null,"EUR",null,null,{"$f":"SUM(I483:QJ483)","v":7228905},{"$f":"ROUND(I369,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42894,32029,1572,-47452,-78134,-130401,-88581,-83389,-29633,-58844,3779,26249,40327,33734,789,-45621,-76691,-128727,-89716,-84612,-31269,-57866,5498,23768,39935,33401,774,-45247,-76095,-127603,-88941,-83834,-30930,-54503,6142,23684,39725,33250,814,-44697,{"$f":"ROUND(BU369,0)","v":-75435},-126416,-88092,-83362,-30511,-51060,6262,23691,39249,33193,759,-44058,-74688,-125154,-86947,-81832,-29971,-47315,6693,23982,41753,36131,3696,-40508,-70954,-120909,-82917,-77794,-26612,-40676,10027,26868,41815,36627,4190,-39564,-69667,-119114,-81331,-76199,-25690,-36474,10932,27330,88214,83249,51022,7716,-22046,-70988,-33408,-28646,21579,14076,58192,74150,88806,83929,52046,9186,-20236,-68675,-31292,-26184,{"$f":"ROUND(EG369,0)","v":23050},18829,59479,75184,89701,84914,53373,10958,-18125,-66064,-28835,-23882,24873,23935,61006,76582,88510,83816,52617,10644,-18100,-65540,-28531,-23732,24552,26900,60398,75850,90100,85500,54643,13111,-15293,-62238,-25506,-21144,27065,32702,62634,77966,92089,87586,57072,15981,-12085,-58534,-11899,-7131,40235,49164,75537,90754,104755,100352,70180,29529,1803,-44152,-8080,-3290,43630,55857,78676,93784,{"$f":"ROUND(GS369,0)","v":107668},103369,73540,33330,5944,-39516,-3763,1053,47536,63067,82339,97342,111116,106924,77440,37671,10627,-34339,1104,5563,52006,70848,86579,101485,115154,111074,81937,42609,15911,-28561,6581,11465,57102,79261,91457,106274,119845,115881,87094,48210,21859,-22117,12718,18245,66944,90886,100321,115054,128533,123909,95471,57029,30242,-13244,21317,25501,70325,94312,103488,118132,131514,127003,98907,60900,{"$f":"ROUND(JE369,0)","v":34453},-8546,25728,29565,74378,98421,107345,121907,135220,130830,103080,65511,39408,-3102,30897,35170,79209,103316,111997,126487,139722,135459,108059,70934,45179,3163,36898,41226,84894,109076,117522,131950,145115,140987,113945,77268,51868,10351,43834,48227,91537,115807,90426,104466,117233,111596,84558,47973,21258,-20137,12721,15101,58046,82006,88286,102190,114811,109230,82465,46241,19795,-21192,11340,14088,{"$f":"ROUND(LQ369,0)","v":56214},80182,86153,-1197847]
[]
[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":-308595},-183482.52262305602,-4909644.2331410563,-4875975.0298475921,-4574668.7202964062,-101941.97315160843,-34173.445373830793,-348065.13132916443,-6648.6868847199949,34098.521680613048,33838.174458390858,25994.424458390858,-34797.236884719867,137186.94363883568,-31658.042472275381,10864.17442159733,-148363.79401364125,10307.069060540234,-12449.606181716998,235731.36717585323,320611.92580820789,64148.887464276893,-257890.54215207498,-65278.117921153578,11853.166055907321,256120.63372846993,150183.01764142417,69061.855571779422,-85379.377229864971,-139161.31853633234,-150117.61911218642,-33103.893699228414,1437.1111295740993,102882.05336906924,166902.1786735421,288835.09134744632,330074.94766572159,304196.94725757267,201133.18349150562,65950.279471961141,-92541.740208651579,-149605.66010760242,-160946.77766905795,-44976.811275344196,-7868.0560190472752,99887.49587718086,165590.06212245103,285735.90940591891,321678.25496272597,296040.23038672231,193839.81461572106,59738.761527486495,-97408.09170286305,{"$f":"SUM(BK473:BM473)","v":-154007.32514648908},-165237.2471926579,-50276.727617625584,-10033.161546648407,97589.252238386602,162737.15391329065,278446.52767893241,313351.30335579772,287799.85938335967,186451.8613095762,53158.402687467809,-103006.53148955212,-159274.60286111879,-170476.26358004689,-56125.520927559846,-12744.803888818351,94232.150601313828,158816.93426286062,269666.36838440708,304277.64621686336,278581.02365217335,178512.28673891842,46262.304181456915,-107988.37000923573,-163676.79146815708,-174416.70301339374,-61359.403960712603,-14842.484281137411,91065.95236477541,155281.49351867236,261267.86601000326,295590.83280421433,269784.43557646626,170903.01219993783,39555.530882210354,-113161.28320477113,-168302.00006345389,-178798.09728717961,-66876.410734556994,-17214.340523855761,87853.596830535971,151421.90024644762,252549.1339989852,286591.21822427568,261050.15544537472,163150.72028764515,32687.865970203478,-118510.39446621583,-172913.14614350352,-183166.18764656127,-72368.848297128949,-19557.903989996877,84680.321404135058,147612.83362572975,243891.76560266045,277393.42901072896,252109.83783380507,155182.61492493094,25853.531567441067,-124081.25867696498,-177751.15746862258,-187979.60043859517,-78055.526871556358,-22091.523696286065,{"$f":"SUM(DW473:DY473)","v":81545.421706280555},143851.58122404193,235292.40846657226,268091.11729483865,243059.101096748,147094.41178932559,19051.289182868437,-129153.97204923921,-182096.05254139,-191925.45278523269,-83340.145118681306,-24218.436484284946,78226.60546679463,139907.95939208439,226520.23968512061,258844.65747551684,234061.6474056947,139049.90940598657,12279.890306374815,-134447.61569540866,-186666.83521640225,-196466.13817385002,-88968.799160301016,-26684.275979567436,74800.254633571021,135859.8583144758,217652.51076713877,249652.54365092955,225115.99483349134,131047.72124219872,5538.0759468053002,-139726.37537706058,-191227.61444098077,-200997.88109862671,-94577.682107492292,-29124.772055853799,71409.369693907327,131853.14698286654,208834.45252376742,240513.26147245636,216220.65272745161,123086.45109003535,-1172.9444408931304,-145228.63459131704,-196140.6672603999,-206112.63805316424,-100519.11904045129,-31767.815823289042,68053.163490968844,127886.97300813787,200064.57479532014,231425.28763974729,207374.12120618703,115164.69257264369,-7855.3793852694216,-150237.23950738649,-200642.40631974328,-210364.2930055446,-106066.31820731481,-33932.508189200074,64730.838300238596,123960.47392257137,191341.37766802122,222387.08938611142,{"$f":"SUM(GI473:GK473)","v":198574.89064672816},107281.028640726,-14512.066563765926,-155474.10203294718,-205377.44920217391,-215077.52028962172,-111824.84201066954,-36301.164499840786,61441.585403270496,120072.7767447627,182663.35095336984,213397.12395396686,189821.44116166246,99434.031058944209,-21144.311206032347,-160700.64628767525,-210107.16978868874,-219786.49383585207,-117568.70816441267,-38647.31073801918,58184.584651349345,116222.99753443245,174028.973657275,204453.8380600716,181112.24206601077,91622.259881971608,-27753.431477154663,-166157.78453863721,-215072.43060783728,-224959.50633236358,-123526.57829893596,-41199.115640811884,54959.004018792853,112410.24093686257,165436.71343867446,195555.66735025315,172445.75133355934,83844.262919907735,-34340.759000033082,-171127.50547397876,-219555.17110443092,-229196.20922627105,-129017.41020744764,-43275.042877574277,-102902.14336722862,-46032.542796163616,2218.8835445044388,391761.38256493153,368880.76176394115,281158.92191435315,511199.99406080559,-2099741.6059011072,-2147687.1393327955,-2504319.9863612326,70373.533134487559,157643.1162841823,251762.03587601928,308055.47728744941,353432.70153222885,382948.70208561094,360295.01353064232,273444.0650953197,157604.91392795957,23532.926992410008,{"$f":"SUM(IU473:IW473)","v":-23935.274212788099},-33423.986798885075,64756.211940772868,151440.76618326642,244606.49765648443,280596.19619892386,296826.46616712434,298558.14810118976,274048.07615589263,202317.89279543443,106322.24398726597,-4954.9749400296987,-44848.506752432215,-53481.972120993167,27209.159672439557,98639.457305776014,175382.74735446271,220942.35559826368,257418.95791724234,281626.12934056635,263244.93863013008,192185.673678894,97105.303184818986,-12864.41847639572,-52402.774503382621,-60846.802227374617,18753.773583072063,89671.639548027597,165447.26824683385,210496.68129844649,246314.40881545859,270237.225999424,251997.49738262082,181597.30215044442,87417.805357815319,-21499.975880337206,-60692.016476057106,-69101.608611509786,9651.1766495381889,80058.990199129999,155018.58112294067,199556.928251017,234711.35831923661,258344.66023629328,240237.01205385942,170483.50837108743,77190.041946419573,-30692.204722397895,-69547.37108743476,3960895.0131060239,4038802.3326218924,4108701.8654316138,308413.35790429532,359292.160745089,400701.91040942213,424512.51064119546,407004.19928150938,338364.22459424869,246425.97628278262,137588.03200748737,101777.91281447376,93770.232196478319,173801.63034458132,241479.32634726696,{"$f":"SUM(LG473:LI473)","v":315471.47835528525},359501.82415536663,393844.6510624924,417417.48727240879,400085.1165110736,332126.00025728595,241103.6777908376,133355.63137978385,98136.960150107014,90351.614258240181,169576.71381179255,-1315318.6921245828,-1357104.4027936887,-1442401.5820798052,0]
[null,null,"Maximum Dividend Cash Available",null,"EUR",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":24535.313875893044},24535.313875893044,88088.970351690339,88088.970351690339,76793.299445404642,0,0,295970.9616495833,7033.2068112833658,7033.2068112833658,162172.67667526961,109915.2601803526,109915.2601803526,329074.85534881172,439990.20784607407,439990.20784607407,403211.51091373689,198861.11108378298,283934.42785710015,616366.50196949521,614993.50701680151,344993.70964897715,495753.25112238841,{"$f":"IF(IF(BD498>0,BD496+BD497+BD500,IF(SUM(BD496:BD500)>0,SUM(BD496:BD500),0))+(IF(BE497<0,BE497,0))>0,IF(BD498>0,BD496+BD497+BD500,IF(SUM(BD496:BD500)>0,SUM(BD496:BD500),0))+(IF(BE497<0,BE497,0)),0)","v":444881.20552615798},444881.20552615798,661343.31324483943,766559.46048888401,766559.46048888401,712290.63260821009,508250.41017674387,593412.97986944125,922159.15060673817,919441.17940934806,661060.97482371249,809698.72431107308,758650.22706209915,758650.22706209915,972435.87822436378,1072001.5304178968,1072001.5304178968,998097.15370105917,793865.9234943086,878439.55654658459,1203795.098525912,1198860.4301320878,954683.6695253175,1101103.6851906111,1048915.8201266313,1048915.8201266313,1259920.6194534716,1353193.4663434946,1353193.4663434946,1261165.4991264609,1057259.7033074996,1141688.3168629394,1463075.9586936566,1456621.9649592864,1225039.0675115578,1369153.8691356967,1316105.0198763332,1316105.0198763332,1524435.3626543691,1611695.8526805476,1611695.8526805476,1501020.8210867362,1297433.0429119947,1381508.7858189349,1698727.5938033978,1690573.7392268521,1472453.2862755787,1614182.1042915075,1560306.8831061146,1560306.8831061146,1765604.0045379552,1846898.1013303904,1846898.1013303904,1717264.5227537695,1514201.7710235901,1597933.9134116063,1911018.902548586,1901195.7372766994,1696419.7796540326,1835774.9172199853,1781100.1010581676,1781100.1010581676,1983387.7508457149,2058493.5300688967,{"$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":2058493.5300688967},1909279.5444540342,1706753.2230028065,1789933.2824654281,2099156.8574834843,2087476.8222717429,1896367.4611977427,2033360.803130999,1977912.8829040232,1977912.8829040232,2177212.3843550407,2246004.000198862,2246004.000198862,2078623.3962346294,1876644.747814666,1959430.9892780602,2264345.1825572718,2251213.2033130489,2073129.836596498,2207777.3682838688,2151356.442063293,2151356.442063293,2347685.3276759535,2410201.0995388096,2410201.0995388096,2223882.9445305294,2022463.0434328122,2104348.9681310551,2405221.6193801127,2390298.8104793383,2226014.8516713344,2358330.560225938,2300815.1063049049,2300815.1063049049,2494190.4185404135,2550467.6499558343,2550467.6499558343,2345275.9805122917,2144425.7249648245,2225419.3333992939,2522277.8207647265,2505592.7532160729,2355007.8448040131,2485002.355889352,2426417.2144979206,2426417.2144979206,2616855.5028722188,2666930.4759703772,2458471.9490354271,2442099.7673765854,2241708.3811853947,2321585.4189141244,2614696.2559355884,2596173.8366250615,2459644.8934763195,2587328.4019679017,2527698.0569672883,2527698.0569672883,2715215.3749760399,2759123.3446070356,2533048.2928309524,2516048.698960139,2316050.644393079,2395270.2175109154,{"$f":"IF(IF(GB498>0,GB496+GB497+GB500,IF(SUM(GB496:GB500)>0,SUM(GB496:GB500),0))+(IF(GC497<0,GC497,0))>0,IF(GB498>0,GB496+GB497+GB500,IF(SUM(GB496:GB500)>0,SUM(GB496:GB500),0))+(IF(GC497<0,GC497,0)),0)","v":2684180.0941827819},2664380.0335058426,2540903.6722162212,2666285.9384675249,2605634.5105164596,2605634.5105164596,2790246.4123900961,2828021.5999025707,2583919.946485417,2566048.2569602602,2366453.4704346168,2444796.0781628322,2729770.2937273011,2708493.0350028719,2598432.0130491834,2721522.3589932076,2659873.5984524535,2659873.5984524535,2841595.13573797,2873270.7224064204,2611195.6061585033,2592446.5761598689,2393264.7608849909,2470738.0081800329,2751801.5118175647,2729074.2695457726,2632339.9173645359,2753147.2224475443,2690524.502015885,2690524.502015885,2869370.2199819768,2894978.3400759567,2614511.970789284,2594640.3146717772,2395880.9317423156,2472264.899952868,2749681.7618483407,2725303.8844234888,2642265.4022664381,2760798.0992104141,2697224.406285231,2697224.406285231,2873208.3401472769,2892780.0736354846,2594902.3464091471,2574381.670325431,2376053.9295490151,2297144.7528156806,2570459.2227957984,2544911.903198536,2815200.2012396548,3022324.8519710237,2526340.9620419513,2526340.9620419513,2699476.633003246,2890910.9291310124,2918102.3446068829,0,0,0,968615.78886607988,924982.35230645596,924982.35230645596,1038989.3220005673,{"$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":1176744.3881824752},1176744.3881824752,1347044.7992880167,1535458.5295289811,1559693.0902680859,1707339.812818659,1820868.2219537357,1895056.5282547597,1730872.7398110689,1683874.0173971602,1683874.0173971602,1795628.9517518417,1928480.5150536448,1928480.5150536448,2076225.1479507657,2227038.6631548349,2227038.6631548349,2367572.4338990385,2342303.3509430122,2401779.710254577,2345318.2491666288,2279878.9350211076,2279878.9350211076,2372527.4088390688,2455261.6823755708,2455261.6823755708,2593469.7644373323,2736887.8117161365,2736887.8117161365,2849739.6396977426,2818859.2054422176,2877746.7786930399,2843850.2845910662,2773146.3126735808,2773146.3126735808,2862604.0581741384,2938593.580920415,2938593.580920415,3073100.7394725853,3208830.8069198392,3208830.8069198392,3291749.4617440696,3254923.5695246705,3313063.9761775755,3303598.2609748687,3227147.0036661448,3227147.0036661448,3313249.437624407,3382165.5847890852,3382165.5847890852,3512806.3658754239,3640510.2450253787,3640510.2450253787,7730461.3011063803,7687307.4102285421,3717700.2869717977,3722351.1732068849,3759143.0730433278,7678595.3000778211,7761153.5058287773,7867844.938474942,7987008.6579821166,8120445.6665738663,8268546.8488843637,{"$f":"IF(IF(KZ498>0,KZ496+KZ497+KZ500,IF(SUM(KZ496:KZ500)>0,SUM(KZ496:KZ500),0))+(IF(LA497<0,LA497,0))>0,IF(KZ498>0,KZ496+KZ497+KZ500,IF(SUM(KZ496:KZ500)>0,SUM(KZ496:KZ500),0))+(IF(LA497<0,LA497,0)),0)","v":8411521.1686233114},8527449.8658553753,8606911.0734786112,8657947.1449060924,8665037.8978628609,8708688.9862930849,8751717.3771025706,8838839.5282074418,8950168.3126403503,9067188.8554578554,9198341.3523628078,9344012.9637028426,9484606.3427302632,9598426.4688738808,9676138.9639601279,9725710.0205211006,9731782.100253664,7143638.5398610681,7101852.8291919623,5574154.0678260401,8458957.231985651]
[null,null,"NPV July 1, 2025",0.08,null,null,null,{"$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,{"$f":"SUM(I511:QJ511)","v":23731975.178233184},0,{"$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},{"$f":"SUM(AP436:AP440)*-1","v":362665.45583674329},{"$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":362665.45583674329},{"$f":"IF(AND(AT26=1, AT25=0), AT136+AT170, 0)","v":0},{"$f":"IF(AND(AU26=1, AU25=0), AU136+AU170, 0)","v":0},{"$f":"SUM(AV436:AV440)*-1","v":362665.45583674329},{"$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":362665.45583674329},{"$f":"IF(AND(AZ26=1, AZ25=0), AZ136+AZ170, 0)","v":0},{"$f":"IF(AND(BA26=1, BA25=0), BA136+BA170, 0)","v":0},{"$f":"SUM(BB436:BB440)*-1","v":362665.45583674329},{"$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":362665.45583674329},{"$f":"IF(AND(BF26=1, BF25=0), BF136+BF170, 0)","v":0},{"$f":"IF(AND(BG26=1, BG25=0), BG136+BG170, 0)","v":0},{"$f":"SUM(BH436:BH440)*-1","v":362665.45583674329},{"$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":362665.45583674329},{"$f":"IF(AND(BL26=1, BL25=0), BL136+BL170, 0)","v":0},{"$f":"IF(AND(BM26=1, BM25=0), BM136+BM170, 0)","v":0},{"$f":"SUM(BN436:BN440)*-1","v":362665.45583674329},{"$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":362665.45583674329},{"$f":"IF(AND(BR26=1, BR25=0), BR136+BR170, 0)","v":0},{"$f":"IF(AND(BS26=1, BS25=0), BS136+BS170, 0)","v":0},{"$f":"SUM(BT436:BT440)*-1","v":362665.45583674329},{"$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":362665.45583674329},{"$f":"IF(AND(BX26=1, BX25=0), BX136+BX170, 0)","v":0},{"$f":"IF(AND(BY26=1, BY25=0), BY136+BY170, 0)","v":0},{"$f":"SUM(BZ436:BZ440)*-1","v":362665.45583674329},{"$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":362665.45583674329},{"$f":"IF(AND(CD26=1, CD25=0), CD136+CD170, 0)","v":0},{"$f":"IF(AND(CE26=1, CE25=0), CE136+CE170, 0)","v":0},{"$f":"SUM(CF436:CF440)*-1","v":362665.45583674329},{"$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":362665.45583674329},{"$f":"IF(AND(CJ26=1, CJ25=0), CJ136+CJ170, 0)","v":0},{"$f":"IF(AND(CK26=1, CK25=0), CK136+CK170, 0)","v":0},{"$f":"SUM(CL436:CL440)*-1","v":362665.45583674329},{"$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":362665.45583674329},{"$f":"IF(AND(CP26=1, CP25=0), CP136+CP170, 0)","v":0},{"$f":"IF(AND(CQ26=1, CQ25=0), CQ136+CQ170, 0)","v":0},{"$f":"SUM(CR436:CR440)*-1","v":362665.45583674329},{"$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":362665.45583674329},{"$f":"IF(AND(CV26=1, CV25=0), CV136+CV170, 0)","v":0},{"$f":"IF(AND(CW26=1, CW25=0), CW136+CW170, 0)","v":0},{"$f":"SUM(CX436:CX440)*-1","v":362665.45583674329},{"$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":362665.45583674329},{"$f":"IF(AND(DB26=1, DB25=0), DB136+DB170, 0)","v":0},{"$f":"IF(AND(DC26=1, DC25=0), DC136+DC170, 0)","v":0},{"$f":"SUM(DD436:DD440)*-1","v":362665.45583674329},{"$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":362665.45583674329},{"$f":"IF(AND(DH26=1, DH25=0), DH136+DH170, 0)","v":0},{"$f":"IF(AND(DI26=1, DI25=0), DI136+DI170, 0)","v":0},{"$f":"SUM(DJ436:DJ440)*-1","v":362665.45583674329},{"$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":362665.45583674329},{"$f":"IF(AND(DN26=1, DN25=0), DN136+DN170, 0)","v":0},{"$f":"IF(AND(DO26=1, DO25=0), DO136+DO170, 0)","v":0},{"$f":"SUM(DP436:DP440)*-1","v":362665.45583674329},{"$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":362665.45583674329},{"$f":"IF(AND(DT26=1, DT25=0), DT136+DT170, 0)","v":0},{"$f":"IF(AND(DU26=1, DU25=0), DU136+DU170, 0)","v":0},{"$f":"SUM(DV436:DV440)*-1","v":362665.45583674329},{"$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":362665.45583674329},{"$f":"IF(AND(DZ26=1, DZ25=0), DZ136+DZ170, 0)","v":0},{"$f":"IF(AND(EA26=1, EA25=0), EA136+EA170, 0)","v":0},{"$f":"SUM(EB436:EB440)*-1","v":362665.45583674329},{"$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":362665.45583674329},{"$f":"IF(AND(EF26=1, EF25=0), EF136+EF170, 0)","v":0},{"$f":"IF(AND(EG26=1, EG25=0), EG136+EG170, 0)","v":0},{"$f":"SUM(EH436:EH440)*-1","v":362665.45583674329},{"$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":362665.45583674329},{"$f":"IF(AND(EL26=1, EL25=0), EL136+EL170, 0)","v":0},{"$f":"IF(AND(EM26=1, EM25=0), EM136+EM170, 0)","v":0},{"$f":"SUM(EN436:EN440)*-1","v":362665.45583674329},{"$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":362665.45583674335},{"$f":"IF(AND(ER26=1, ER25=0), ER136+ER170, 0)","v":0},{"$f":"IF(AND(ES26=1, ES25=0), ES136+ES170, 0)","v":0},{"$f":"SUM(ET436:ET440)*-1","v":362665.45583674329},{"$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":362665.45583674335},{"$f":"IF(AND(EX26=1, EX25=0), EX136+EX170, 0)","v":0},{"$f":"IF(AND(EY26=1, EY25=0), EY136+EY170, 0)","v":0},{"$f":"SUM(EZ436:EZ440)*-1","v":362665.45583674323},{"$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":362665.45583674335},{"$f":"IF(AND(FD26=1, FD25=0), FD136+FD170, 0)","v":0},{"$f":"IF(AND(FE26=1, FE25=0), FE136+FE170, 0)","v":0},{"$f":"SUM(FF436:FF440)*-1","v":362665.45583674329},{"$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":362665.45583674329},{"$f":"IF(AND(FJ26=1, FJ25=0), FJ136+FJ170, 0)","v":0},{"$f":"IF(AND(FK26=1, FK25=0), FK136+FK170, 0)","v":0},{"$f":"SUM(FL436:FL440)*-1","v":362665.45583674329},{"$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":362665.45583674335},{"$f":"IF(AND(FP26=1, FP25=0), FP136+FP170, 0)","v":0},{"$f":"IF(AND(FQ26=1, FQ25=0), FQ136+FQ170, 0)","v":0},{"$f":"SUM(FR436:FR440)*-1","v":362665.45583674329},{"$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":362665.45583674329},{"$f":"IF(AND(FV26=1, FV25=0), FV136+FV170, 0)","v":0},{"$f":"IF(AND(FW26=1, FW25=0), FW136+FW170, 0)","v":0},{"$f":"SUM(FX436:FX440)*-1","v":362665.45583674329},{"$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":362665.45583674329},{"$f":"IF(AND(GB26=1, GB25=0), GB136+GB170, 0)","v":0},{"$f":"IF(AND(GC26=1, GC25=0), GC136+GC170, 0)","v":0},{"$f":"SUM(GD436:GD440)*-1","v":362665.45583674335},{"$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":362665.45583674329},{"$f":"IF(AND(GH26=1, GH25=0), GH136+GH170, 0)","v":0},{"$f":"IF(AND(GI26=1, GI25=0), GI136+GI170, 0)","v":0},{"$f":"SUM(GJ436:GJ440)*-1","v":362665.45583674329},{"$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":362665.45583674329},{"$f":"IF(AND(GN26=1, GN25=0), GN136+GN170, 0)","v":0},{"$f":"IF(AND(GO26=1, GO25=0), GO136+GO170, 0)","v":0},{"$f":"SUM(GP436:GP440)*-1","v":362665.45583674335},{"$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":362665.45583674329},{"$f":"IF(AND(GT26=1, GT25=0), GT136+GT170, 0)","v":0},{"$f":"IF(AND(GU26=1, GU25=0), GU136+GU170, 0)","v":0},{"$f":"SUM(GV436:GV440)*-1","v":362665.45583674335},{"$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":362665.45583674323},{"$f":"IF(AND(GZ26=1, GZ25=0), GZ136+GZ170, 0)","v":0},{"$f":"IF(AND(HA26=1, HA25=0), HA136+HA170, 0)","v":0},{"$f":"SUM(HB436:HB440)*-1","v":362665.45583674335},{"$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":362665.45583674329},{"$f":"IF(AND(HF26=1, HF25=0), HF136+HF170, 0)","v":0},{"$f":"IF(AND(HG26=1, HG25=0), HG136+HG170, 0)","v":0},{"$f":"SUM(HH436:HH440)*-1","v":362665.45583674323},{"$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":362665.45583674329},{"$f":"IF(AND(HL26=1, HL25=0), HL136+HL170, 0)","v":0},{"$f":"IF(AND(HM26=1, HM25=0), HM136+HM170, 0)","v":0},{"$f":"SUM(HN436:HN440)*-1","v":362665.45583674323},{"$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":362665.45583674335},{"$f":"IF(AND(HR26=1, HR25=0), HR136+HR170, 0)","v":0},{"$f":"IF(AND(HS26=1, HS25=0), HS136+HS170, 0)","v":0},{"$f":"SUM(HT436:HT440)*-1","v":362665.45583674323},{"$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":362665.45583674323},{"$f":"IF(AND(HX26=1, HX25=0), HX136+HX170, 0)","v":0},{"$f":"IF(AND(HY26=1, HY25=0), HY136+HY170, 0)","v":0},{"$f":"SUM(HZ436:HZ440)*-1","v":362665.45583674323},{"$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":362665.45583674329},{"$f":"IF(AND(ID26=1, ID25=0), ID136+ID170, 0)","v":0},{"$f":"IF(AND(IE26=1, IE25=0), IE136+IE170, 0)","v":0},{"$f":"SUM(IF436:IF440)*-1","v":362665.45583674335},{"$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":162506.35180114588},{"$f":"IF(AND(IJ26=1, IJ25=0), IJ136+IJ170, 0)","v":0},{"$f":"IF(AND(IK26=1, IK25=0), IK136+IK170, 0)","v":0},{"$f":"SUM(IL436:IL440)*-1","v":157605.10911515597},{"$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":157605.10911515597},{"$f":"IF(AND(IP26=1, IP25=0), IP136+IP170, 0)","v":0},{"$f":"IF(AND(IQ26=1, IQ25=0), IQ136+IQ170, 0)","v":0},{"$f":"SUM(IR436:IR440)*-1","v":157605.10911515597},{"$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":157605.10911515597},{"$f":"IF(AND(IV26=1, IV25=0), IV136+IV170, 0)","v":0},{"$f":"IF(AND(IW26=1, IW25=0), IW136+IW170, 0)","v":0},{"$f":"SUM(IX436:IX440)*-1","v":157605.10911515597},{"$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":157605.10911515597},{"$f":"IF(AND(JB26=1, JB25=0), JB136+JB170, 0)","v":0},{"$f":"IF(AND(JC26=1, JC25=0), JC136+JC170, 0)","v":0},{"$f":"SUM(JD436:JD440)*-1","v":157605.10911515597},{"$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":157605.109115156},{"$f":"IF(AND(JH26=1, JH25=0), JH136+JH170, 0)","v":0},{"$f":"IF(AND(JI26=1, JI25=0), JI136+JI170, 0)","v":0},{"$f":"SUM(JJ436:JJ440)*-1","v":157605.10911515594},{"$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":157605.10911515597},{"$f":"IF(AND(JN26=1, JN25=0), JN136+JN170, 0)","v":0},{"$f":"IF(AND(JO26=1, JO25=0), JO136+JO170, 0)","v":0},{"$f":"SUM(JP436:JP440)*-1","v":157605.10911515597},{"$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":157605.10911515597},{"$f":"IF(AND(JT26=1, JT25=0), JT136+JT170, 0)","v":0},{"$f":"IF(AND(JU26=1, JU25=0), JU136+JU170, 0)","v":0},{"$f":"SUM(JV436:JV440)*-1","v":157605.10911515597},{"$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":157605.10911515597},{"$f":"IF(AND(JZ26=1, JZ25=0), JZ136+JZ170, 0)","v":0},{"$f":"IF(AND(KA26=1, KA25=0), KA136+KA170, 0)","v":0},{"$f":"SUM(KB436:KB440)*-1","v":157605.10911515594},{"$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":157605.10911515597},{"$f":"IF(AND(KF26=1, KF25=0), KF136+KF170, 0)","v":0},{"$f":"IF(AND(KG26=1, KG25=0), KG136+KG170, 0)","v":0},{"$f":"SUM(KH436:KH440)*-1","v":157605.10911515594},{"$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":157605.10911515597},{"$f":"IF(AND(KL26=1, KL25=0), KL136+KL170, 0)","v":0},{"$f":"IF(AND(KM26=1, KM25=0), KM136+KM170, 0)","v":0},{"$f":"SUM(KN436:KN440)*-1","v":157605.10911515594},{"$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":157605.10911515597},{"$f":"IF(AND(KR26=1, KR25=0), KR136+KR170, 0)","v":0},{"$f":"IF(AND(KS26=1, KS25=0), KS136+KS170, 0)","v":0},{"$f":"SUM(KT436:KT440)*-1","v":-3881218.8969329013},{"$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":1.1154004133961288}]
[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,{"$f":"SUM(I529:QJ529)","v":9180000.0000000056},{"$f":"I135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35599.744701779389,0,0,78747.67504723536,0,0,79835.425905209559,0,0,80938.201993177034,0,0,82056.210856399441,0,0,83189.662906985293,0,0,84338.771463490353,0,0,85503.752791064442,0,0,86684.826142153266,0,0,87882.213797762262,0,0,89096.141109290475,0,0,90326.836540942124,0,0,91574.531712724245,{"$f":"BU135","v":0},0,92839.461444038228,0,0,94121.863797873288,0,0,95421.980125610644,0,0,96740.055112446367,0,0,98076.33682344183,0,0,99431.076750210108,0,0,100804.52985824744,0,0,102196.95463491825,0,0,103608.61313810328,0,0,105039.77104551939,0,0,106490.69770472098,0,0,107961.6661837916,0,0,109452.95332273634,0,0,110964.83978558367,0,0,112497.61011320712,0,0,114051.55277687669,0,0,115626.96023254978,0,0,117224.12897591216,0,0,118843.35959817929,0,0,120484.95684266827,0,0,122149.22966215128,0,{"$f":"EG135","v":0},123836.49127700139,0,0,125547.05923414137,0,0,127281.25546680676,0,0,129039.4063551346,0,0,130821.84278758906,0,0,132628.90022323534,0,0,134460.91875487403,0,0,136318.24317304741,0,0,138201.22303092983,0,0,140110.21271011469,0,0,142045.57148730976,0,0,144007.66360195412,0,0,145996.85832476878,0,0,148013.53002725451,0,0,150058.05825214952,0,0,152130.82778486027,0,0,154232.2287258791,0,0,156362.65656420213,0,0,158522.51225176131,0,0,160712.20227888459,0,0,162932.13875079845,0,0,{"$f":"GS135","v":165182.73946518704},0,0,167464.42799082297,0,0,169777.63374728383,0,0,172122.79208577017,0,0,174500.34437103957,0,0,176910.73806447285,0,0,179354.42680828716,0,0,181831.87051091279,0,0,184343.53543354903,0,0,186889.89427791565,0,0,189471.42627521674,0,0,192088.6172763331,0,0,194741.95984326064,0,0,197431.95334181178,0,0,354825.24654844345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ135","v":0},0,0,0]
[null,null,"Weight",null,"Year",null,null,{"$f":"MAX($I$530:$IT$530)","v":18.083333333333332},{"$f":"IF(I529, YEARFRAC($H$24,I4),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83333333333333337,0,0,1.0833333333333333,0,0,1.3305555555555555,0,0,1.5833333333333333,0,0,1.8333333333333333,0,0,2.0833333333333335,0,0,2.3305555555555557,0,0,2.5833333333333335,0,0,2.8333333333333335,0,0,3.0833333333333335,0,0,3.3305555555555557,0,0,3.5833333333333335,0,0,3.8333333333333335,{"$f":"IF(BU529, YEARFRAC($H$24,BU4),0)","v":0},0,4.083333333333333,0,0,4.3305555555555557,0,0,4.583333333333333,0,0,4.833333333333333,0,0,5.083333333333333,0,0,5.3305555555555557,0,0,5.583333333333333,0,0,5.833333333333333,0,0,6.083333333333333,0,0,6.3305555555555557,0,0,6.583333333333333,0,0,6.833333333333333,0,0,7.083333333333333,0,0,7.3305555555555557,0,0,7.583333333333333,0,0,7.833333333333333,0,0,8.0833333333333339,0,0,8.3305555555555557,0,0,8.5833333333333339,0,0,8.8333333333333339,0,0,9.0833333333333339,0,{"$f":"IF(EG529, YEARFRAC($H$24,EG4),0)","v":0},9.3305555555555557,0,0,9.5833333333333339,0,0,9.8333333333333339,0,0,10.083333333333334,0,0,10.330555555555556,0,0,10.583333333333334,0,0,10.833333333333334,0,0,11.083333333333334,0,0,11.330555555555556,0,0,11.583333333333334,0,0,11.833333333333334,0,0,12.083333333333334,0,0,12.330555555555556,0,0,12.583333333333334,0,0,12.833333333333334,0,0,13.083333333333334,0,0,13.330555555555556,0,0,13.583333333333334,0,0,13.833333333333334,0,0,14.083333333333334,0,0,14.330555555555556,0,0,{"$f":"IF(GS529, YEARFRAC($H$24,GS4),0)","v":14.583333333333334},0,0,14.833333333333334,0,0,15.083333333333334,0,0,15.330555555555556,0,0,15.583333333333334,0,0,15.833333333333334,0,0,16.083333333333332,0,0,16.330555555555556,0,0,16.583333333333332,0,0,16.833333333333332,0,0,17.083333333333332,0,0,17.330555555555556,0,0,17.583333333333332,0,0,17.833333333333332,0,0,18.083333333333332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JE529, YEARFRAC($H$24,JE4),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LQ529, YEARFRAC($H$24,LQ4),0)","v":0},0,0,0]
[null,null,"Weighted Average Life",null,"Ratio",null,null,{"$f":"SUMPRODUCT($I$529:$IT$529,$I$530:$IT$530/SUM($I$529:$IT$529))","v":11.004696248949719}]
[]
[null,"Pre-Tax Project IRR (Unlevered)",null,null,null,null,null,"Project Lifetime"]
[null,null,"Total Uses of Funds",null,"EUR",null,null,{"$f":"SUM(I534:QJ534)","v":-20303831.608946271},{"$f":"Calculations!I429","v":-1526772.9836058998},{"$f":"Calculations!J429","v":-102865},{"$f":"Calculations!K429","v":-102865},{"$f":"Calculations!L429","v":-102865},{"$f":"Calculations!M429","v":-102865},{"$f":"Calculations!N429","v":-4504728.5435500005},{"$f":"Calculations!O429","v":-720657.84007268446},{"$f":"Calculations!P429","v":-343131.42340601777},{"$f":"Calculations!Q429","v":-343687.00673935108},{"$f":"Calculations!R429","v":-727889.3122949067},{"$f":"Calculations!S429","v":-351488.81229490665},{"$f":"Calculations!T429","v":-352270.56229490665},{"$f":"Calculations!U429","v":-2629131.9370949068},{"$f":"Calculations!V429","v":-420497.49285046221},{"$f":"Calculations!W429","v":-255422.64562824002},{"$f":"Calculations!X429","v":-1332184.2984060177},{"$f":"Calculations!Y429","v":-264026.81229490665},{"$f":"Calculations!Z429","v":-774267.63173935108},{"$f":"Calculations!AA429","v":-1480515.9524247099},{"$f":"Calculations!AB429","v":-186597.15867470999},{"$f":"Calculations!AC429","v":-903116.71721179993},{"$f":"Calculations!AD429","v":-96645.833333333328},{"$f":"Calculations!AE429","v":-98020.833333333328},{"$f":"Calculations!AF429","v":-98020.833333333328},{"$f":"Calculations!AG429","v":0},{"$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":-2475519.0185420774},{"$f":"Calculations!IK429","v":0},{"$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,{"$f":"SUM(I535:QJ535)","v":34906917.520838588},{"$f":"Calculations!I424","v":-125112.47737694399},{"$f":"Calculations!J424","v":0},{"$f":"Calculations!K424","v":0},{"$f":"Calculations!L424","v":0},{"$f":"Calculations!M424","v":125112.47737694399},{"$f":"Calculations!N424","v":-704298.16696800012},{"$f":"Calculations!O424","v":-98537.956633851631},{"$f":"Calculations!P424","v":666685.21033414826},{"$f":"Calculations!Q424","v":-37612.956633851747},{"$f":"Calculations!R424","v":-98537.956633851747},{"$f":"Calculations!S424","v":136150.91326770349},{"$f":"Calculations!T424","v":-37612.956633851747},{"$f":"Calculations!U424","v":-401548.12326851848},{"$f":"Calculations!V424","v":129899.24660103687},{"$f":"Calculations!W424","v":-17304.623300518375},{"$f":"Calculations!X424","v":-189287.42330051842},{"$f":"Calculations!Y424","v":445412.74656903686},{"$f":"Calculations!Z424","v":-17304.623300518404},{"$f":"Calculations!AA424","v":-223433.55238795359},{"$f":"Calculations!AB424","v":208755.12451360162},{"$f":"Calculations!AC424","v":-129784.67475388802},{"$f":"Calculations!AD424","v":0},{"$f":"Calculations!AE424","v":368359.77252979518},{"$f":"Calculations!AF424","v":0},{"$f":"Calculations!AG424","v":-53108.871677264338},{"$f":"Calculations!AH424","v":-51700.490419889975},{"$f":"Calculations!AI424","v":244591.59089758803},{"$f":"Calculations!AJ424","v":228450.11141495255},{"$f":"Calculations!AK424","v":192566.97725267263},{"$f":"Calculations!AL424","v":138653.97481054228},{"$f":"Calculations!AM424","v":100506.35934530781},{"$f":"Calculations!AN424","v":38125.744451028244},{"$f":"Calculations!AO424","v":84872.033504074905},{"$f":"Calculations!AP424","v":89550.058769453724},{"$f":"Calculations!AQ424","v":155139.46986398625},{"$f":"Calculations!AR424","v":119413.03833287742},{"$f":"Calculations!AS424","v":190995.00100894884},{"$f":"Calculations!AT424","v":219159.59516845914},{"$f":"Calculations!AU424","v":241345.9510067816},{"$f":"Calculations!AV424","v":232234.8573272241},{"$f":"Calculations!AW424","v":193281.59476031022},{"$f":"Calculations!AX424","v":138282.18724071459},{"$f":"Calculations!AY424","v":97051.953307679622},{"$f":"Calculations!AZ424","v":34789.575079697512},{"$f":"Calculations!BA424","v":81218.267341763742},{"$f":"Calculations!BB424","v":85710.835746224097},{"$f":"Calculations!BC424","v":150759.54147341126},{"$f":"Calculations!BD424","v":118327.02259806066},{"$f":"Calculations!BE424","v":193466.38764245223},{"$f":"Calculations!BF424","v":216462.10771868142},{"$f":"Calculations!BG424","v":238472.86988152855},{"$f":"Calculations!BH424","v":229408.73319925927},{"$f":"Calculations!BI424","v":190824.08314267779},{"$f":"Calculations!BJ424","v":136272.45411052729},{"$f":"Calculations!BK424","v":95307.680111024703},{"$f":"Calculations!BL424","v":33677.22991232825},{"$f":"Calculations!BM424","v":79673.220666901267},{"$f":"Calculations!BN424","v":84077.758064855865},{"$f":"Calculations!BO424","v":148637.74948736056},{"$f":"Calculations!BP424","v":119916.78673787844},{"$f":"Calculations!BQ424","v":191700.1718498909},{"$f":"Calculations!BR424","v":213785.65116226458},{"$f":"Calculations!BS424","v":235626.16050352022},{"$f":"Calculations!BT424","v":226604.94752675621},{"$f":"Calculations!BU424","v":188234.20718982656},{"$f":"Calculations!BV424","v":134278.16242973672},{"$f":"Calculations!BW424","v":93311.48890464782},{"$f":"Calculations!BX424","v":32069.273012806632},{"$f":"Calculations!BY424","v":78010.091058170045},{"$f":"Calculations!BZ424","v":82109.828185719714},{"$f":"Calculations!CA424","v":146420.01566529367},{"$f":"Calculations!CB424","v":121390.80809691154},{"$f":"Calculations!CC424","v":189086.78267585192},{"$f":"Calculations!CD424","v":211004.79932684044},{"$f":"Calculations!CE424","v":232240.24221845801},{"$f":"Calculations!CF424","v":223698.06050830823},{"$f":"Calculations!CG424","v":185308.1767621504},{"$f":"Calculations!CH424","v":132171.50530520309},{"$f":"Calculations!CI424","v":91448.077950846695},{"$f":"Calculations!CJ424","v":31057.502571457779},{"$f":"Calculations!CK424","v":76483.083846281748},{"$f":"Calculations!CL424","v":80708.166405610042},{"$f":"Calculations!CM424","v":144114.8016241389},{"$f":"Calculations!CN424","v":123000.00352585694},{"$f":"Calculations!CO424","v":186616.60305152286},{"$f":"Calculations!CP424","v":208330.34277803585},{"$f":"Calculations!CQ424","v":228986.37601718784},{"$f":"Calculations!CR424","v":220939.5698457339},{"$f":"Calculations!CS424","v":182523.94555028778},{"$f":"Calculations!CT424","v":130104.95264065942},{"$f":"Calculations!CU424","v":89592.088528006439},{"$f":"Calculations!CV424","v":29807.131463306301},{"$f":"Calculations!CW424","v":74964.235781976633},{"$f":"Calculations!CX424","v":79095.991304280789},{"$f":"Calculations!CY424","v":141728.8180159289},{"$f":"Calculations!CZ424","v":124626.30599267787},{"$f":"Calculations!DA424","v":184163.92865867249},{"$f":"Calculations!DB424","v":205297.12143184055},{"$f":"Calculations!DC424","v":225753.53974521544},{"$f":"Calculations!DD424","v":218206.01288396295},{"$f":"Calculations!DE424","v":179756.05865293962},{"$f":"Calculations!DF424","v":127854.10458748587},{"$f":"Calculations!DG424","v":87743.158566521233},{"$f":"Calculations!DH424","v":28557.798216520336},{"$f":"Calculations!DI424","v":73451.352910198184},{"$f":"Calculations!DJ424","v":77490.11706346352},{"$f":"Calculations!DK424","v":139355.13756595267},{"$f":"Calculations!DL424","v":126262.29721733026},{"$f":"Calculations!DM424","v":181728.34245759543},{"$f":"Calculations!DN424","v":202287.64978754736},{"$f":"Calculations!DO424","v":222541.22919426096},{"$f":"Calculations!DP424","v":215230.0058656639},{"$f":"Calculations!DQ424","v":177004.0586106235},{"$f":"Calculations!DR424","v":125614.00628538683},{"$f":"Calculations!DS424","v":85900.922508174001},{"$f":"Calculations!DT424","v":27069.26836621745},{"$f":"Calculations!DU424","v":71944.107493729243},{"$f":"Calculations!DV424","v":75672.479538201384},{"$f":"Calculations!DW424","v":136993.34193325628},{"$f":"Calculations!DX424","v":127908.11066899954},{"$f":"Calculations!DY424","v":179309.42494076805},{"$f":"Calculations!DZ424","v":199299.50145101763},{"$f":"Calculations!EA424","v":219348.93791152988},{"$f":"Calculations!EB424","v":212108.13376903447},{"$f":"Calculations!EC424","v":174267.48525292694},{"$f":"Calculations!ED424","v":123384.24860410746},{"$f":"Calculations!EE424","v":84065.011162577313},{"$f":"Calculations!EF424","v":26062.224020819303},{"$f":"Calculations!EG424","v":70442.168111956678},{"$f":"Calculations!EH424","v":74235.610918734659},{"$f":"Calculations!EI424","v":134647.53168737068},{"$f":"Calculations!EJ424","v":129563.87674635304},{"$f":"Calculations!EK424","v":176680.65286981419},{"$f":"Calculations!EL424","v":196328.88561266047},{"$f":"Calculations!EM424","v":216176.15703938925},{"$f":"Calculations!EN424","v":209005.07066021045},{"$f":"Calculations!EO424","v":171545.8755428383},{"$f":"Calculations!EP424","v":121164.41903968112},{"$f":"Calculations!EQ424","v":82235.051560598644},{"$f":"Calculations!ER424","v":24818.369541054839},{"$f":"Calculations!ES424","v":68945.199518687557},{"$f":"Calculations!ET424","v":72435.748603150889},{"$f":"Calculations!EU424","v":132315.70855460383},{"$f":"Calculations!EV424","v":131229.72269942114},{"$f":"Calculations!EW424","v":173920.27921628935},{"$f":"Calculations!EX424","v":193375.31223550861},{"$f":"Calculations!EY424","v":213022.3751520841},{"$f":"Calculations!EZ424","v":205920.3121000801},{"$f":"Calculations!FA424","v":168838.76341807042},{"$f":"Calculations!FB424","v":118954.10156079149},{"$f":"Calculations!FC424","v":80410.666804686713},{"$f":"Calculations!FD424","v":23574.312094204517},{"$f":"Calculations!FE424","v":67452.862496871297},{"$f":"Calculations!FF424","v":70640.400147040753},{"$f":"Calculations!FG424","v":129994.51108533892},{"$f":"Calculations!FH424","v":132905.77254850979},{"$f":"Calculations!FI424","v":171174.54189680191},{"$f":"Calculations!FJ424","v":190438.28837429814},{"$f":"Calculations!FK424","v":209887.07808941067},{"$f":"Calculations!FL424","v":202853.35084549082},{"$f":"Calculations!FM424","v":166145.67962929339},{"$f":"Calculations!FN424","v":116752.87645199441},{"$f":"Calculations!FO424","v":78593.955314562379},{"$f":"Calculations!FP424","v":22089.98947886948},{"$f":"Calculations!FQ424","v":65840.843782911543},{"$f":"Calculations!FR424","v":68621.984521798091},{"$f":"Calculations!FS424","v":127683.50849158243},{"$f":"Calculations!FT424","v":134592.1470000738},{"$f":"Calculations!FU424","v":168442.96383605592},{"$f":"Calculations!FV424","v":187517.31800875143},{"$f":"Calculations!FW424","v":206769.74878725607},{"$f":"Calculations!FX424","v":199803.67668048307},{"$f":"Calculations!FY424","v":163466.15157519118},{"$f":"Calculations!FZ424","v":114560.32015371273},{"$f":"Calculations!GA424","v":76783.6047225699},{"$f":"Calculations!GB424","v":21084.291453074147},{"$f":"Calculations!GC424","v":64155.15334135593},{"$f":"Calculations!GD424","v":67061.718036768609},{"$f":"Calculations!GE424","v":125382.26625130394},{"$f":"Calculations!GF424","v":136288.96335947065},{"$f":"Calculations!GG424","v":165725.06452620728},{"$f":"Calculations!GH424","v":184611.90187363673},{"$f":"Calculations!GI424","v":203669.8671049205},{"$f":"Calculations!GJ424","v":196770.77624429751},{"$f":"Calculations!GK424","v":160799.70313425345},{"$f":"Calculations!GL424","v":112376.00509891834},{"$f":"Calculations!GM424","v":74977.681039805568},{"$f":"Calculations!GN424","v":19837.6676650722},{"$f":"Calculations!GO424","v":62472.657929691602},{"$f":"Calculations!GP424","v":65277.609952357743},{"$f":"Calculations!GQ424","v":123090.34594402438},{"$f":"Calculations!GR424","v":137996.33544052034},{"$f":"Calculations!GS424","v":163020.35985546908},{"$f":"Calculations!GT424","v":181721.53728551656},{"$f":"Calculations!GU424","v":200586.90964912748},{"$f":"Calculations!GV424","v":193754.13285606613},{"$f":"Calculations!GW424","v":158145.85449321213},{"$f":"Calculations!GX424","v":110199.49954640924},{"$f":"Calculations!GY424","v":73175.790591089564},{"$f":"Calculations!GZ424","v":18589.519411569236},{"$f":"Calculations!HA424","v":60792.97604539575},{"$f":"Calculations!HB424","v":63496.466543926188},{"$f":"Calculations!HC424","v":120807.30508300866},{"$f":"Calculations!HD424","v":139714.37347178924},{"$f":"Calculations!HE424","v":160328.36193329474},{"$f":"Calculations!HF424","v":178845.71796609176},{"$f":"Calculations!HG424","v":197520.34959463179},{"$f":"Calculations!HH424","v":190753.22633609138},{"$f":"Calculations!HI424","v":155504.1219720309},{"$f":"Calculations!HJ424","v":108030.36741059262},{"$f":"Calculations!HK424","v":71377.534976965049},{"$f":"Calculations!HL424","v":17099.768910548348},{"$f":"Calculations!HM424","v":59115.721341392564},{"$f":"Calculations!HN424","v":61490.459252438828},{"$f":"Calculations!HO424","v":118532.69694397599},{"$f":"Calculations!HP424","v":141443.18399951662},{"$f":"Calculations!HQ424","v":157648.57891204354},{"$f":"Calculations!HR424","v":175983.9338620457},{"$f":"Calculations!HS424","v":194469.65650132851},{"$f":"Calculations!HT424","v":187767.53282362223},{"$f":"Calculations!HU424","v":152874.01784535189},{"$f":"Calculations!HV424","v":105868.16808767691},{"$f":"Calculations!HW424","v":69582.510903681396},{"$f":"Calculations!HX424","v":16087.271371406201},{"$f":"Calculations!HY424","v":57440.502457224749},{"$f":"Calculations!HZ424","v":59941.472781841287},{"$f":"Calculations!IA424","v":116266.07039022959},{"$f":"Calculations!IB424","v":143182.86978709814},{"$f":"Calculations!IC424","v":154980.51480503293},{"$f":"Calculations!ID424","v":173135.67096129459},{"$f":"Calculations!IE424","v":191434.2961277662},{"$f":"Calculations!IF424","v":184796.52459102668},{"$f":"Calculations!IG424","v":150255.05016030424},{"$f":"Calculations!IH424","v":103712.45627817826},{"$f":"Calculations!II424","v":67790.310009453824},{"$f":"Calculations!IJ424","v":14832.468740468672},{"$f":"Calculations!IK424","v":55766.922846490168},{"$f":"Calculations!IL424","v":58204.749709041906},{"$f":"Calculations!IM424","v":114006.96969411144},{"$f":"Calculations!IN424","v":143036.50599618492},{"$f":"Calculations!IO424","v":152323.66930087889},{"$f":"Calculations!IP424","v":170300.4111055416},{"$f":"Calculations!IQ424","v":188413.73024096433},{"$f":"Calculations!IR424","v":181839.66985426092},{"$f":"Calculations!IS424","v":147646.72255057303},{"$f":"Calculations!IT424","v":101562.7818056417},{"$f":"Calculations!IU424","v":66000.518686900818},{"$f":"Calculations!IV424","v":13574.735615023455},{"$f":"Calculations!IW424","v":54094.580600443594},{"$f":"Calculations!IX424","v":56511.806100803835},{"$f":"Calculations!IY424","v":111754.93435468141},{"$f":"Calculations!IZ424","v":140779.13484293714},{"$f":"Calculations!JA424","v":149677.53757402184},{"$f":"Calculations!JB424","v":147744.63289712087},{"$f":"Calculations!JC424","v":157009.40481113762},{"$f":"Calculations!JD424","v":151409.21950808726},{"$f":"Calculations!JE424","v":123234.5609518237},{"$f":"Calculations!JF424","v":85279.221450679426},{"$f":"Calculations!JG424","v":55413.570699918826},{"$f":"Calculations!JH424","v":11957.34202452803},{"$f":"Calculations!JI424","v":45385.689638276912},{"$f":"Calculations!JJ424","v":46780.105331357852},{"$f":"Calculations!JK424","v":92648.473817960752},{"$f":"Calculations!JL424","v":116815.98727161337},{"$f":"Calculations!JM424","v":123523.39538004456},{"$f":"Calculations!JN424","v":138208.0820617617},{"$f":"Calculations!JO424","v":153292.58959059205},{"$f":"Calculations!JP424","v":147730.56680336857},{"$f":"Calculations!JQ424","v":119826.89135132544},{"$f":"Calculations!JR424","v":82233.324639355982},{"$f":"Calculations!JS424","v":52650.196309293518},{"$f":"Calculations!JT424","v":9857.1696901107462},{"$f":"Calculations!JU424","v":42694.968612369077},{"$f":"Calculations!JV424","v":44206.168585301515},{"$f":"Calculations!JW424","v":89457.74550055743},{"$f":"Calculations!JX424","v":113612.83457732461},{"$f":"Calculations!JY424","v":119981.79728410777},{"$f":"Calculations!JZ424","v":134507.15855217006},{"$f":"Calculations!KA424","v":149430.56209433672},{"$f":"Calculations!KB424","v":143904.61446807318},{"$f":"Calculations!KC424","v":116267.42993536685},{"$f":"Calculations!KD424","v":79030.366862160314},{"$f":"Calculations!KE424","v":49725.117675444111},{"$f":"Calculations!KF424","v":7349.6486972143357},{"$f":"Calculations!KG424","v":39838.326266440417},{"$f":"Calculations!KH424","v":41315.525539991417},{"$f":"Calculations!KI424","v":86102.433958262307},{"$f":"Calculations!KJ424","v":110246.13981603223},{"$f":"Calculations!KK424","v":116275.11646380213},{"$f":"Calculations!KL424","v":130640.78108633863},{"$f":"Calculations!KM424","v":145400.56988425183},{"$f":"Calculations!KN424","v":139908.41838085873},{"$f":"Calculations!KO424","v":112533.1329039048},{"$f":"Calculations!KP424","v":75647.066201479844},{"$f":"Calculations!KQ424","v":46614.951956190904},{"$f":"Calculations!KR424","v":4650.8862350873314},{"$f":"Calculations!KS424","v":36791.899836442986},{"$f":"Calculations!KT424","v":38233.330101592052},{"$f":"Calculations!KU424","v":82558.205750956215},{"$f":"Calculations!KV424","v":106691.43264616435},{"$f":"Calculations!KW424","v":119163.71950717473},{"$f":"Calculations!KX424","v":133437.00859174994},{"$f":"Calculations!KY424","v":148101.18231049745},{"$f":"Calculations!KZ424","v":142974.31973894808},{"$f":"Calculations!LA424","v":115928.69723206387},{"$f":"Calculations!LB424","v":79461.207623236784},{"$f":"Calculations!LC424","v":51036.071427481933},{"$f":"Calculations!LD424","v":7090.7529567686433},{"$f":"Calculations!LE424","v":43651.088430223193},{"$f":"Calculations!LF424","v":43028.390809486489},{"$f":"Calculations!LG424","v":87122.151104871635},{"$f":"Calculations!LH424","v":111328.78443290885},{"$f":"Calculations!LI424","v":117020.54281750473},{"$f":"Calculations!LJ424","v":131152.49690495303},{"$f":"Calculations!LK424","v":145671.61134003464},{"$f":"Calculations!LL424","v":140593.37902742112},{"$f":"Calculations!LM424","v":113820.12614361783},{"$f":"Calculations!LN424","v":77712.495086246985},{"$f":"Calculations!LO424","v":49571.056560972764},{"$f":"Calculations!LP424","v":6072.0797325640888},{"$f":"Calculations!LQ424","v":42493.823856570154},{"$f":"Calculations!LR424","v":41785.710669105945},{"$f":"Calculations!LS424","v":85297.179286116429},{"$f":"Calculations!LT424","v":-1442401.5820798052}]
[null,null,"add: Taxes",null,"EUR",null,null,{"$f":"SUM(I536:QJ536)","v":1209297.3664484655},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},{"$f":"Calculations!AG336","v":1155.1668017044924},{"$f":"Calculations!AH336","v":0},{"$f":"Calculations!AI336","v":0},{"$f":"Calculations!AJ336","v":0},{"$f":"Calculations!AK336","v":0},{"$f":"Calculations!AL336","v":0},{"$f":"Calculations!AM336","v":0},{"$f":"Calculations!AN336","v":0},{"$f":"Calculations!AO336","v":0},{"$f":"Calculations!AP336","v":0},{"$f":"Calculations!AQ336","v":0},{"$f":"Calculations!AR336","v":0},{"$f":"Calculations!AS336","v":0},{"$f":"Calculations!AT336","v":0},{"$f":"Calculations!AU336","v":0},{"$f":"Calculations!AV336","v":0},{"$f":"Calculations!AW336","v":0},{"$f":"Calculations!AX336","v":0},{"$f":"Calculations!AY336","v":0},{"$f":"Calculations!AZ336","v":0},{"$f":"Calculations!BA336","v":0},{"$f":"Calculations!BB336","v":0},{"$f":"Calculations!BC336","v":0},{"$f":"Calculations!BD336","v":0},{"$f":"Calculations!BE336","v":0},{"$f":"Calculations!BF336","v":0},{"$f":"Calculations!BG336","v":0},{"$f":"Calculations!BH336","v":0},{"$f":"Calculations!BI336","v":0},{"$f":"Calculations!BJ336","v":0},{"$f":"Calculations!BK336","v":0},{"$f":"Calculations!BL336","v":0},{"$f":"Calculations!BM336","v":0},{"$f":"Calculations!BN336","v":0},{"$f":"Calculations!BO336","v":0},{"$f":"Calculations!BP336","v":0},{"$f":"Calculations!BQ336","v":0},{"$f":"Calculations!BR336","v":0},{"$f":"Calculations!BS336","v":0},{"$f":"Calculations!BT336","v":0},{"$f":"Calculations!BU336","v":0},{"$f":"Calculations!BV336","v":0},{"$f":"Calculations!BW336","v":0},{"$f":"Calculations!BX336","v":0},{"$f":"Calculations!BY336","v":0},{"$f":"Calculations!BZ336","v":0},{"$f":"Calculations!CA336","v":0},{"$f":"Calculations!CB336","v":0},{"$f":"Calculations!CC336","v":0},{"$f":"Calculations!CD336","v":0},{"$f":"Calculations!CE336","v":0},{"$f":"Calculations!CF336","v":0},{"$f":"Calculations!CG336","v":0},{"$f":"Calculations!CH336","v":0},{"$f":"Calculations!CI336","v":0},{"$f":"Calculations!CJ336","v":0},{"$f":"Calculations!CK336","v":0},{"$f":"Calculations!CL336","v":0},{"$f":"Calculations!CM336","v":0},{"$f":"Calculations!CN336","v":0},{"$f":"Calculations!CO336","v":0},{"$f":"Calculations!CP336","v":0},{"$f":"Calculations!CQ336","v":0},{"$f":"Calculations!CR336","v":0},{"$f":"Calculations!CS336","v":0},{"$f":"Calculations!CT336","v":0},{"$f":"Calculations!CU336","v":0},{"$f":"Calculations!CV336","v":0},{"$f":"Calculations!CW336","v":0},{"$f":"Calculations!CX336","v":0},{"$f":"Calculations!CY336","v":0},{"$f":"Calculations!CZ336","v":0},{"$f":"Calculations!DA336","v":0},{"$f":"Calculations!DB336","v":0},{"$f":"Calculations!DC336","v":0},{"$f":"Calculations!DD336","v":0},{"$f":"Calculations!DE336","v":0},{"$f":"Calculations!DF336","v":0},{"$f":"Calculations!DG336","v":0},{"$f":"Calculations!DH336","v":0},{"$f":"Calculations!DI336","v":0},{"$f":"Calculations!DJ336","v":0},{"$f":"Calculations!DK336","v":0},{"$f":"Calculations!DL336","v":0},{"$f":"Calculations!DM336","v":0},{"$f":"Calculations!DN336","v":0},{"$f":"Calculations!DO336","v":0},{"$f":"Calculations!DP336","v":0},{"$f":"Calculations!DQ336","v":0},{"$f":"Calculations!DR336","v":0},{"$f":"Calculations!DS336","v":0},{"$f":"Calculations!DT336","v":0},{"$f":"Calculations!DU336","v":0},{"$f":"Calculations!DV336","v":0},{"$f":"Calculations!DW336","v":0},{"$f":"Calculations!DX336","v":0},{"$f":"Calculations!DY336","v":0},{"$f":"Calculations!DZ336","v":0},{"$f":"Calculations!EA336","v":0},{"$f":"Calculations!EB336","v":0},{"$f":"Calculations!EC336","v":0},{"$f":"Calculations!ED336","v":0},{"$f":"Calculations!EE336","v":0},{"$f":"Calculations!EF336","v":0},{"$f":"Calculations!EG336","v":0},{"$f":"Calculations!EH336","v":0},{"$f":"Calculations!EI336","v":0},{"$f":"Calculations!EJ336","v":0},{"$f":"Calculations!EK336","v":0},{"$f":"Calculations!EL336","v":0},{"$f":"Calculations!EM336","v":0},{"$f":"Calculations!EN336","v":0},{"$f":"Calculations!EO336","v":0},{"$f":"Calculations!EP336","v":0},{"$f":"Calculations!EQ336","v":0},{"$f":"Calculations!ER336","v":0},{"$f":"Calculations!ES336","v":0},{"$f":"Calculations!ET336","v":0},{"$f":"Calculations!EU336","v":0},{"$f":"Calculations!EV336","v":0},{"$f":"Calculations!EW336","v":0},{"$f":"Calculations!EX336","v":0},{"$f":"Calculations!EY336","v":0},{"$f":"Calculations!EZ336","v":0},{"$f":"Calculations!FA336","v":0},{"$f":"Calculations!FB336","v":0},{"$f":"Calculations!FC336","v":0},{"$f":"Calculations!FD336","v":0},{"$f":"Calculations!FE336","v":0},{"$f":"Calculations!FF336","v":0},{"$f":"Calculations!FG336","v":0},{"$f":"Calculations!FH336","v":0},{"$f":"Calculations!FI336","v":0},{"$f":"Calculations!FJ336","v":0},{"$f":"Calculations!FK336","v":0},{"$f":"Calculations!FL336","v":0},{"$f":"Calculations!FM336","v":0},{"$f":"Calculations!FN336","v":0},{"$f":"Calculations!FO336","v":0},{"$f":"Calculations!FP336","v":0},{"$f":"Calculations!FQ336","v":0},{"$f":"Calculations!FR336","v":0},{"$f":"Calculations!FS336","v":0},{"$f":"Calculations!FT336","v":0},{"$f":"Calculations!FU336","v":0},{"$f":"Calculations!FV336","v":0},{"$f":"Calculations!FW336","v":0},{"$f":"Calculations!FX336","v":0},{"$f":"Calculations!FY336","v":0},{"$f":"Calculations!FZ336","v":0},{"$f":"Calculations!GA336","v":0},{"$f":"Calculations!GB336","v":0},{"$f":"Calculations!GC336","v":0},{"$f":"Calculations!GD336","v":0},{"$f":"Calculations!GE336","v":0},{"$f":"Calculations!GF336","v":0},{"$f":"Calculations!GG336","v":0},{"$f":"Calculations!GH336","v":0},{"$f":"Calculations!GI336","v":0},{"$f":"Calculations!GJ336","v":0},{"$f":"Calculations!GK336","v":0},{"$f":"Calculations!GL336","v":0},{"$f":"Calculations!GM336","v":0},{"$f":"Calculations!GN336","v":0},{"$f":"Calculations!GO336","v":0},{"$f":"Calculations!GP336","v":0},{"$f":"Calculations!GQ336","v":0},{"$f":"Calculations!GR336","v":0},{"$f":"Calculations!GS336","v":0},{"$f":"Calculations!GT336","v":0},{"$f":"Calculations!GU336","v":0},{"$f":"Calculations!GV336","v":0},{"$f":"Calculations!GW336","v":0},{"$f":"Calculations!GX336","v":0},{"$f":"Calculations!GY336","v":0},{"$f":"Calculations!GZ336","v":0},{"$f":"Calculations!HA336","v":0},{"$f":"Calculations!HB336","v":0},{"$f":"Calculations!HC336","v":0},{"$f":"Calculations!HD336","v":0},{"$f":"Calculations!HE336","v":0},{"$f":"Calculations!HF336","v":0},{"$f":"Calculations!HG336","v":0},{"$f":"Calculations!HH336","v":0},{"$f":"Calculations!HI336","v":0},{"$f":"Calculations!HJ336","v":0},{"$f":"Calculations!HK336","v":0},{"$f":"Calculations!HL336","v":0},{"$f":"Calculations!HM336","v":0},{"$f":"Calculations!HN336","v":0},{"$f":"Calculations!HO336","v":0},{"$f":"Calculations!HP336","v":0},{"$f":"Calculations!HQ336","v":0},{"$f":"Calculations!HR336","v":0},{"$f":"Calculations!HS336","v":0},{"$f":"Calculations!HT336","v":0},{"$f":"Calculations!HU336","v":0},{"$f":"Calculations!HV336","v":0},{"$f":"Calculations!HW336","v":0},{"$f":"Calculations!HX336","v":0},{"$f":"Calculations!HY336","v":0},{"$f":"Calculations!HZ336","v":0},{"$f":"Calculations!IA336","v":0},{"$f":"Calculations!IB336","v":0},{"$f":"Calculations!IC336","v":0},{"$f":"Calculations!ID336","v":0},{"$f":"Calculations!IE336","v":0},{"$f":"Calculations!IF336","v":0},{"$f":"Calculations!IG336","v":0},{"$f":"Calculations!IH336","v":0},{"$f":"Calculations!II336","v":0},{"$f":"Calculations!IJ336","v":0},{"$f":"Calculations!IK336","v":0},{"$f":"Calculations!IL336","v":0},{"$f":"Calculations!IM336","v":0},{"$f":"Calculations!IN336","v":0},{"$f":"Calculations!IO336","v":0},{"$f":"Calculations!IP336","v":0},{"$f":"Calculations!IQ336","v":0},{"$f":"Calculations!IR336","v":0},{"$f":"Calculations!IS336","v":0},{"$f":"Calculations!IT336","v":0},{"$f":"Calculations!IU336","v":0},{"$f":"Calculations!IV336","v":0},{"$f":"Calculations!IW336","v":0},{"$f":"Calculations!IX336","v":0},{"$f":"Calculations!IY336","v":0},{"$f":"Calculations!IZ336","v":19732.998901915358},{"$f":"Calculations!JA336","v":28398.011611296912},{"$f":"Calculations!JB336","v":27487.213071450988},{"$f":"Calculations!JC336","v":21813.973094806028},{"$f":"Calculations!JD336","v":14139.467980796861},{"$f":"Calculations!JE336","v":8799.1472016387324},{"$f":"Calculations!JF336","v":116.63089329896836},{"$f":"Calculations!JG336","v":7037.3786293871508},{"$f":"Calculations!JH336","v":7812.1943265563159},{"$f":"Calculations!JI336","v":16861.02509356153},{"$f":"Calculations!JJ336","v":21715.73529068772},{"$f":"Calculations!JK336","v":23517.721207672163},{"$f":"Calculations!JL336","v":26458.230859305506},{"$f":"Calculations!JM336","v":29146.416672182488},{"$f":"Calculations!JN336","v":28259.867830160048},{"$f":"Calculations!JO336","v":22656.450961808743},{"$f":"Calculations!JP336","v":15070.516120088418},{"$f":"Calculations!JQ336","v":9799.5953653196812},{"$f":"Calculations!JR336","v":1215.9675540875194},{"$f":"Calculations!JS336","v":8081.0658959657922},{"$f":"Calculations!JT336","v":8943.8445974438164},{"$f":"Calculations!JU336","v":17836.469006301773},{"$f":"Calculations!JV336","v":22704.19788243224},{"$f":"Calculations!JW336","v":24457.01398428774},{"$f":"Calculations!JX336","v":27382.874050298306},{"$f":"Calculations!JY336","v":30055.368078259631},{"$f":"Calculations!JZ336","v":29194.531014416287},{"$f":"Calculations!KA336","v":23661.948185612462},{"$f":"Calculations!KB336","v":16165.454215310161},{"$f":"Calculations!KC336","v":10964.983242290113},{"$f":"Calculations!KD336","v":2481.0467287193751},{"$f":"Calculations!KE336","v":9292.8400105653982},{"$f":"Calculations!KF336","v":10166.756391995659},{"$f":"Calculations!KG336","v":18984.313751737966},{"$f":"Calculations!KH336","v":23867.32083877371},{"$f":"Calculations!KI336","v":25572.775196071434},{"$f":"Calculations!KJ336","v":28485.998806641568},{"$f":"Calculations!KK336","v":31144.354340853944},{"$f":"Calculations!KL336","v":30310.893047937312},{"$f":"Calculations!KM336","v":24850.378290538025},{"$f":"Calculations!KN336","v":17444.393396987671},{"$f":"Calculations!KO336","v":12315.649039195694},{"$f":"Calculations!KP336","v":3932.4093592398981},{"$f":"Calculations!KQ336","v":10693.44606661742},{"$f":"Calculations!KR336","v":11580.427310313647},{"$f":"Calculations!KS336","v":20325.723290949718},{"$f":"Calculations!KT336","v":25226.501156457463},{"$f":"Calculations!KU336","v":20101.375060252078},{"$f":"Calculations!KV336","v":22936.356562125762},{"$f":"Calculations!KW336","v":25514.252818955771},{"$f":"Calculations!KX336","v":24376.065564992859},{"$f":"Calculations!KY336","v":18916.530557796497},{"$f":"Calculations!KZ336","v":11529.079143267832},{"$f":"Calculations!LA336","v":6134.7854393614834},{"$f":"Calculations!LB336","v":0},{"$f":"Calculations!LC336","v":2187.0612930789212},{"$f":"Calculations!LD336","v":4891.5129951768022},{"$f":"Calculations!LE336","v":13563.127987761116},{"$f":"Calculations!LF336","v":18401.19547451938},{"$f":"Calculations!LG336","v":19669.354613170151},{"$f":"Calculations!LH336","v":22476.751843685674},{"$f":"Calculations!LI336","v":25025.292933845907},{"$f":"Calculations!LJ336","v":23898.435530143593},{"$f":"Calculations!LK336","v":18493.882305377203},{"$f":"Calculations!LL336","v":11179.331784973818},{"$f":"Calculations!LM336","v":5839.3704324003238},{"$f":"Calculations!LN336","v":0},{"$f":"Calculations!LO336","v":1695.3236067041728},{"$f":"Calculations!LP336","v":4686.9070206198221},{"$f":"Calculations!LQ336","v":13193.133109781242},{"$f":"Calculations!LR336","v":18032.977164836168},{"$f":"Calculations!LS336","v":19238.576561699108}]
[null,null,"Total Project Cash Flows",null,null," ",null,{"$f":"SUM(I537:QJ537)","v":15812383.278340781},{"$f":"SUM(I534:I536)","v":-1651885.4609828438},-102865,-102865,-102865,22247.477376943993,-5209026.7105180006,-819195.79670653609,323553.78692813049,-381299.96337320283,-826427.26892875845,-215337.89902720315,-389883.51892875839,-3030680.0603634254,-290598.24624942534,-272727.26892875839,-1521471.7217065361,181385.93427413021,-791572.25503986946,-1703949.5048126634,22157.965838891629,-1032901.391965688,-96645.833333333328,270338.93919646187,-98020.833333333328,-53108.871677264338,-50545.323618185481,244591.59089758803,228450.11141495255,192566.97725267263,138653.97481054228,100506.35934530781,38125.744451028244,84872.033504074905,89550.058769453724,155139.46986398625,119413.03833287742,190995.00100894884,219159.59516845914,241345.9510067816,232234.8573272241,193281.59476031022,{"$f":"SUM(AX534:AX536)","v":138282.18724071459},97051.953307679622,34789.575079697512,81218.267341763742,85710.835746224097,150759.54147341126,118327.02259806066,193466.38764245223,216462.10771868142,238472.86988152855,229408.73319925927,190824.08314267779,136272.45411052729,95307.680111024703,33677.22991232825,79673.220666901267,84077.758064855865,148637.74948736056,119916.78673787844,191700.1718498909,213785.65116226458,235626.16050352022,226604.94752675621,188234.20718982656,134278.16242973672,93311.48890464782,32069.273012806632,78010.091058170045,82109.828185719714,146420.01566529367,121390.80809691154,189086.78267585192,211004.79932684044,232240.24221845801,223698.06050830823,185308.1767621504,132171.50530520309,91448.077950846695,31057.502571457779,76483.083846281748,80708.166405610042,144114.8016241389,123000.00352585694,186616.60305152286,208330.34277803585,228986.37601718784,220939.5698457339,182523.94555028778,130104.95264065942,89592.088528006439,29807.131463306301,74964.235781976633,79095.991304280789,141728.8180159289,124626.30599267787,184163.92865867249,205297.12143184055,225753.53974521544,218206.01288396295,179756.05865293962,127854.10458748587,87743.158566521233,28557.798216520336,73451.352910198184,{"$f":"SUM(DJ534:DJ536)","v":77490.11706346352},139355.13756595267,126262.29721733026,181728.34245759543,202287.64978754736,222541.22919426096,215230.0058656639,177004.0586106235,125614.00628538683,85900.922508174001,27069.26836621745,71944.107493729243,75672.479538201384,136993.34193325628,127908.11066899954,179309.42494076805,199299.50145101763,219348.93791152988,212108.13376903447,174267.48525292694,123384.24860410746,84065.011162577313,26062.224020819303,70442.168111956678,74235.610918734659,134647.53168737068,129563.87674635304,176680.65286981419,196328.88561266047,216176.15703938925,209005.07066021045,171545.8755428383,121164.41903968112,82235.051560598644,24818.369541054839,68945.199518687557,72435.748603150889,132315.70855460383,131229.72269942114,173920.27921628935,193375.31223550861,213022.3751520841,205920.3121000801,168838.76341807042,118954.10156079149,80410.666804686713,23574.312094204517,67452.862496871297,70640.400147040753,129994.51108533892,132905.77254850979,171174.54189680191,190438.28837429814,209887.07808941067,202853.35084549082,166145.67962929339,116752.87645199441,78593.955314562379,22089.98947886948,65840.843782911543,68621.984521798091,127683.50849158243,134592.1470000738,168442.96383605592,{"$f":"SUM(FV534:FV536)","v":187517.31800875143},206769.74878725607,199803.67668048307,163466.15157519118,114560.32015371273,76783.6047225699,21084.291453074147,64155.15334135593,67061.718036768609,125382.26625130394,136288.96335947065,165725.06452620728,184611.90187363673,203669.8671049205,196770.77624429751,160799.70313425345,112376.00509891834,74977.681039805568,19837.6676650722,62472.657929691602,65277.609952357743,123090.34594402438,137996.33544052034,163020.35985546908,181721.53728551656,200586.90964912748,193754.13285606613,158145.85449321213,110199.49954640924,73175.790591089564,18589.519411569236,60792.97604539575,63496.466543926188,120807.30508300866,139714.37347178924,160328.36193329474,178845.71796609176,197520.34959463179,190753.22633609138,155504.1219720309,108030.36741059262,71377.534976965049,17099.768910548348,59115.721341392564,61490.459252438828,118532.69694397599,141443.18399951662,157648.57891204354,175983.9338620457,194469.65650132851,187767.53282362223,152874.01784535189,105868.16808767691,69582.510903681396,16087.271371406201,57440.502457224749,59941.472781841287,116266.07039022959,143182.86978709814,154980.51480503293,173135.67096129459,191434.2961277662,184796.52459102668,150255.05016030424,{"$f":"SUM(IH534:IH536)","v":103712.45627817826},60012.350189035664,-2460686.5498016085,55766.922846490168,58204.749709041906,114006.96969411144,143036.50599618492,152323.66930087889,170300.4111055416,188413.73024096433,181839.66985426092,147646.72255057303,101562.7818056417,66000.518686900818,13574.735615023455,54094.580600443594,56511.806100803835,111754.93435468141,140779.13484293714,169410.5364759372,176142.64450841778,184496.61788258862,173223.19260289328,137374.02893262057,94078.368652318153,55530.201593217796,18994.720653915181,53197.883964833229,63641.130424919378,114364.20910864847,140333.70847928553,149981.62623935007,167354.4987339442,181552.45742075209,170387.0177651773,134897.40747141384,92032.92000467566,53866.163863381036,17938.235586076538,51638.813209812892,62042.637591603285,112161.94338298967,138069.84856161237,147364.67133440607,164562.5266304297,178625.093108753,167566.56265368563,132432.88415067701,89995.350104450423,52206.164404163486,16642.488707779732,50005.082658436077,60299.839291729382,109969.75479703602,135818.91501210365,144761.1152704437,161785.13542719258,175711.46293218914,164758.79667139676,129977.52630089247,87962.715240675534,50547.361315430804,15344.332301704751,48372.327146756637,{"$f":"SUM(KT534:KT536)","v":58559.053392541769},107784.70690741368,126792.80770641642,142100.0760693005,158951.26141070572,172477.24787549031,161890.85029674458,127457.77637533171,85595.993062598267,51036.071427481933,9277.8142498475645,48542.601425399997,56591.518797247605,105523.34657939101,130998.13904607901,139497.29466119039,156177.78983879893,169570.04687017822,159087.26133279831,124999.45792859166,83551.865518647304,49571.056560972764,7767.4033392682613,47180.730877189977,54978.843778887189,103330.15645095259,-1423163.005518106]
[]
[null,null,"Pre-Tax Project IRR (Unlevered)",null,"%",null,null,{"$f":"XIRR($I537:$QJ537, $I$4:$QJ$4)","v":6.1735990643501285E-2}]
[]
[null,"After-Tax Project IRR (Unlevered)",null,null,null,null,null,"25-Year"]
[null,null,"Total Uses of Funds",null,"EUR",null,null,{"$f":"SUM(I542:LT542)","v":-20303831.608946271},{"$f":"I534","v":-1526772.9836058998},-102865,-102865,-102865,-102865,-4504728.5435500005,-720657.84007268446,-343131.42340601777,-343687.00673935108,-727889.3122949067,-351488.81229490665,-352270.56229490665,-2629131.9370949068,-420497.49285046221,-255422.64562824002,-1332184.2984060177,-264026.81229490665,-774267.63173935108,-1480515.9524247099,-186597.15867470999,-903116.71721179993,-96645.833333333328,-98020.833333333328,-98020.833333333328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IJ534","v":-2475519.0185420774},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(I543:LT543)","v":34906917.520838588},{"$f":"I535","v":-125112.47737694399},{"$f":"J535","v":0},0,0,125112.47737694399,-704298.16696800012,-98537.956633851631,666685.21033414826,-37612.956633851747,-98537.956633851747,136150.91326770349,-37612.956633851747,-401548.12326851848,129899.24660103687,-17304.623300518375,-189287.42330051842,445412.74656903686,-17304.623300518404,-223433.55238795359,208755.12451360162,-129784.67475388802,0,368359.77252979518,0,-53108.871677264338,-51700.490419889975,{"$f":"AI535","v":244591.59089758803},228450.11141495255,192566.97725267263,138653.97481054228,100506.35934530781,38125.744451028244,84872.033504074905,89550.058769453724,155139.46986398625,119413.03833287742,190995.00100894884,219159.59516845914,241345.9510067816,232234.8573272241,193281.59476031022,138282.18724071459,97051.953307679622,{"$f":"AZ535","v":34789.575079697512},81218.267341763742,85710.835746224097,150759.54147341126,118327.02259806066,193466.38764245223,216462.10771868142,238472.86988152855,229408.73319925927,190824.08314267779,136272.45411052729,95307.680111024703,33677.22991232825,79673.220666901267,84077.758064855865,148637.74948736056,119916.78673787844,191700.1718498909,213785.65116226458,235626.16050352022,226604.94752675621,188234.20718982656,134278.16242973672,93311.48890464782,32069.273012806632,78010.091058170045,82109.828185719714,146420.01566529367,121390.80809691154,189086.78267585192,211004.79932684044,232240.24221845801,223698.06050830823,185308.1767621504,132171.50530520309,91448.077950846695,31057.502571457779,76483.083846281748,80708.166405610042,144114.8016241389,123000.00352585694,186616.60305152286,208330.34277803585,228986.37601718784,220939.5698457339,182523.94555028778,130104.95264065942,89592.088528006439,29807.131463306301,74964.235781976633,79095.991304280789,141728.8180159289,124626.30599267787,184163.92865867249,205297.12143184055,225753.53974521544,218206.01288396295,179756.05865293962,127854.10458748587,87743.158566521233,28557.798216520336,73451.352910198184,77490.11706346352,139355.13756595267,{"$f":"DL535","v":126262.29721733026},181728.34245759543,202287.64978754736,222541.22919426096,215230.0058656639,177004.0586106235,125614.00628538683,85900.922508174001,27069.26836621745,71944.107493729243,75672.479538201384,136993.34193325628,127908.11066899954,179309.42494076805,199299.50145101763,219348.93791152988,212108.13376903447,174267.48525292694,123384.24860410746,84065.011162577313,26062.224020819303,70442.168111956678,74235.610918734659,134647.53168737068,129563.87674635304,176680.65286981419,196328.88561266047,216176.15703938925,209005.07066021045,171545.8755428383,121164.41903968112,82235.051560598644,24818.369541054839,68945.199518687557,72435.748603150889,132315.70855460383,131229.72269942114,173920.27921628935,193375.31223550861,213022.3751520841,205920.3121000801,168838.76341807042,118954.10156079149,80410.666804686713,23574.312094204517,67452.862496871297,70640.400147040753,129994.51108533892,132905.77254850979,171174.54189680191,190438.28837429814,209887.07808941067,202853.35084549082,166145.67962929339,116752.87645199441,78593.955314562379,22089.98947886948,65840.843782911543,68621.984521798091,127683.50849158243,134592.1470000738,168442.96383605592,187517.31800875143,206769.74878725607,{"$f":"FX535","v":199803.67668048307},163466.15157519118,114560.32015371273,76783.6047225699,21084.291453074147,64155.15334135593,67061.718036768609,125382.26625130394,136288.96335947065,165725.06452620728,184611.90187363673,203669.8671049205,196770.77624429751,160799.70313425345,112376.00509891834,74977.681039805568,19837.6676650722,62472.657929691602,65277.609952357743,123090.34594402438,137996.33544052034,163020.35985546908,181721.53728551656,200586.90964912748,193754.13285606613,158145.85449321213,110199.49954640924,73175.790591089564,18589.519411569236,60792.97604539575,63496.466543926188,120807.30508300866,139714.37347178924,160328.36193329474,178845.71796609176,197520.34959463179,190753.22633609138,155504.1219720309,108030.36741059262,71377.534976965049,17099.768910548348,59115.721341392564,61490.459252438828,118532.69694397599,141443.18399951662,157648.57891204354,175983.9338620457,194469.65650132851,187767.53282362223,152874.01784535189,105868.16808767691,69582.510903681396,16087.271371406201,57440.502457224749,59941.472781841287,116266.07039022959,143182.86978709814,154980.51480503293,173135.67096129459,191434.2961277662,184796.52459102668,150255.05016030424,103712.45627817826,67790.310009453824,{"$f":"IJ535","v":14832.468740468672},55766.922846490168,58204.749709041906,114006.96969411144,143036.50599618492,152323.66930087889,170300.4111055416,188413.73024096433,181839.66985426092,147646.72255057303,101562.7818056417,66000.518686900818,13574.735615023455,54094.580600443594,56511.806100803835,111754.93435468141,140779.13484293714,149677.53757402184,147744.63289712087,157009.40481113762,151409.21950808726,123234.5609518237,85279.221450679426,55413.570699918826,11957.34202452803,45385.689638276912,46780.105331357852,92648.473817960752,116815.98727161337,123523.39538004456,138208.0820617617,153292.58959059205,147730.56680336857,119826.89135132544,82233.324639355982,52650.196309293518,9857.1696901107462,42694.968612369077,44206.168585301515,89457.74550055743,113612.83457732461,119981.79728410777,134507.15855217006,149430.56209433672,143904.61446807318,116267.42993536685,79030.366862160314,49725.117675444111,7349.6486972143357,39838.326266440417,41315.525539991417,86102.433958262307,110246.13981603223,116275.11646380213,130640.78108633863,145400.56988425183,139908.41838085873,112533.1329039048,75647.066201479844,46614.951956190904,4650.8862350873314,36791.899836442986,38233.330101592052,82558.205750956215,{"$f":"KV535","v":106691.43264616435},119163.71950717473,133437.00859174994,148101.18231049745,142974.31973894808,115928.69723206387,79461.207623236784,51036.071427481933,7090.7529567686433,43651.088430223193,43028.390809486489,87122.151104871635,111328.78443290885,117020.54281750473,131152.49690495303,145671.61134003464,140593.37902742112,113820.12614361783,77712.495086246985,49571.056560972764,6072.0797325640888,42493.823856570154,41785.710669105945,85297.179286116429,-1442401.5820798052]
[null,null,"Total Project Cash Flows",null,null,null,null,{"$f":"SUM(I544:LT544)","v":14603085.911892314},{"$f":"SUM(I542:I543)","v":-1651885.4609828438},-102865,-102865,-102865,22247.477376943993,-5209026.7105180006,-819195.79670653609,323553.78692813049,-381299.96337320283,-826427.26892875845,-215337.89902720315,-389883.51892875839,-3030680.0603634254,-290598.24624942534,-272727.26892875839,-1521471.7217065361,181385.93427413021,-791572.25503986946,-1703949.5048126634,22157.965838891629,-1032901.391965688,-96645.833333333328,270338.93919646187,-98020.833333333328,-53108.871677264338,-51700.490419889975,244591.59089758803,228450.11141495255,192566.97725267263,138653.97481054228,100506.35934530781,38125.744451028244,84872.033504074905,89550.058769453724,155139.46986398625,119413.03833287742,190995.00100894884,219159.59516845914,241345.9510067816,232234.8573272241,193281.59476031022,{"$f":"SUM(AX542:AX543)","v":138282.18724071459},97051.953307679622,34789.575079697512,81218.267341763742,85710.835746224097,150759.54147341126,118327.02259806066,193466.38764245223,216462.10771868142,238472.86988152855,229408.73319925927,190824.08314267779,136272.45411052729,95307.680111024703,33677.22991232825,79673.220666901267,84077.758064855865,148637.74948736056,119916.78673787844,191700.1718498909,213785.65116226458,235626.16050352022,226604.94752675621,188234.20718982656,134278.16242973672,93311.48890464782,32069.273012806632,78010.091058170045,82109.828185719714,146420.01566529367,121390.80809691154,189086.78267585192,211004.79932684044,232240.24221845801,223698.06050830823,185308.1767621504,132171.50530520309,91448.077950846695,31057.502571457779,76483.083846281748,80708.166405610042,144114.8016241389,123000.00352585694,186616.60305152286,208330.34277803585,228986.37601718784,220939.5698457339,182523.94555028778,130104.95264065942,89592.088528006439,29807.131463306301,74964.235781976633,79095.991304280789,141728.8180159289,124626.30599267787,184163.92865867249,205297.12143184055,225753.53974521544,218206.01288396295,179756.05865293962,127854.10458748587,87743.158566521233,28557.798216520336,73451.352910198184,{"$f":"SUM(DJ542:DJ543)","v":77490.11706346352},139355.13756595267,126262.29721733026,181728.34245759543,202287.64978754736,222541.22919426096,215230.0058656639,177004.0586106235,125614.00628538683,85900.922508174001,27069.26836621745,71944.107493729243,75672.479538201384,136993.34193325628,127908.11066899954,179309.42494076805,199299.50145101763,219348.93791152988,212108.13376903447,174267.48525292694,123384.24860410746,84065.011162577313,26062.224020819303,70442.168111956678,74235.610918734659,134647.53168737068,129563.87674635304,176680.65286981419,196328.88561266047,216176.15703938925,209005.07066021045,171545.8755428383,121164.41903968112,82235.051560598644,24818.369541054839,68945.199518687557,72435.748603150889,132315.70855460383,131229.72269942114,173920.27921628935,193375.31223550861,213022.3751520841,205920.3121000801,168838.76341807042,118954.10156079149,80410.666804686713,23574.312094204517,67452.862496871297,70640.400147040753,129994.51108533892,132905.77254850979,171174.54189680191,190438.28837429814,209887.07808941067,202853.35084549082,166145.67962929339,116752.87645199441,78593.955314562379,22089.98947886948,65840.843782911543,68621.984521798091,127683.50849158243,134592.1470000738,168442.96383605592,{"$f":"SUM(FV542:FV543)","v":187517.31800875143},206769.74878725607,199803.67668048307,163466.15157519118,114560.32015371273,76783.6047225699,21084.291453074147,64155.15334135593,67061.718036768609,125382.26625130394,136288.96335947065,165725.06452620728,184611.90187363673,203669.8671049205,196770.77624429751,160799.70313425345,112376.00509891834,74977.681039805568,19837.6676650722,62472.657929691602,65277.609952357743,123090.34594402438,137996.33544052034,163020.35985546908,181721.53728551656,200586.90964912748,193754.13285606613,158145.85449321213,110199.49954640924,73175.790591089564,18589.519411569236,60792.97604539575,63496.466543926188,120807.30508300866,139714.37347178924,160328.36193329474,178845.71796609176,197520.34959463179,190753.22633609138,155504.1219720309,108030.36741059262,71377.534976965049,17099.768910548348,59115.721341392564,61490.459252438828,118532.69694397599,141443.18399951662,157648.57891204354,175983.9338620457,194469.65650132851,187767.53282362223,152874.01784535189,105868.16808767691,69582.510903681396,16087.271371406201,57440.502457224749,59941.472781841287,116266.07039022959,143182.86978709814,154980.51480503293,173135.67096129459,191434.2961277662,184796.52459102668,150255.05016030424,{"$f":"SUM(IH542:IH543)","v":103712.45627817826},60012.350189035664,-2460686.5498016085,55766.922846490168,58204.749709041906,114006.96969411144,143036.50599618492,152323.66930087889,170300.4111055416,188413.73024096433,181839.66985426092,147646.72255057303,101562.7818056417,66000.518686900818,13574.735615023455,54094.580600443594,56511.806100803835,111754.93435468141,140779.13484293714,149677.53757402184,147744.63289712087,157009.40481113762,151409.21950808726,123234.5609518237,85279.221450679426,55413.570699918826,11957.34202452803,45385.689638276912,46780.105331357852,92648.473817960752,116815.98727161337,123523.39538004456,138208.0820617617,153292.58959059205,147730.56680336857,119826.89135132544,82233.324639355982,52650.196309293518,9857.1696901107462,42694.968612369077,44206.168585301515,89457.74550055743,113612.83457732461,119981.79728410777,134507.15855217006,149430.56209433672,143904.61446807318,116267.42993536685,79030.366862160314,49725.117675444111,7349.6486972143357,39838.326266440417,41315.525539991417,86102.433958262307,110246.13981603223,116275.11646380213,130640.78108633863,145400.56988425183,139908.41838085873,112533.1329039048,75647.066201479844,46614.951956190904,4650.8862350873314,36791.899836442986,{"$f":"SUM(KT542:KT543)","v":38233.330101592052},82558.205750956215,106691.43264616435,119163.71950717473,133437.00859174994,148101.18231049745,142974.31973894808,115928.69723206387,79461.207623236784,51036.071427481933,7090.7529567686433,43651.088430223193,43028.390809486489,87122.151104871635,111328.78443290885,117020.54281750473,131152.49690495303,145671.61134003464,140593.37902742112,113820.12614361783,77712.495086246985,49571.056560972764,6072.0797325640888,42493.823856570154,41785.710669105945,85297.179286116429,-1442401.5820798052]
[null,null,"After-Tax Project IRR (Unlevered)",null,"%",null,null,{"$f":"XIRR($I544:$LT544, $I$4:$LT$4)","v":5.9733036160469044E-2}]
[]
[null,"LCOE Calculation",null,null,null,"Discount rate (OCC)",null,{"$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":461173525.28239864},{"$f":"I218+I225","v":0},{"$f":"J218+J225","v":0},0,0,0,0,0,0,0,0,0,-28560,-29512,0,0,0,0,0,0,0,0,0,0,0,2276209.3065077257,2089407.592652068,1937098.8967819887,1497812.0183709641,1284735.2670266591,835258.29985833366,1030200.8199438323,1078911.9271701835,1641289.1833514459,1274528.6119823463,1822954.5254838432,2072627.0107909408,2300083.9885258614,2102111.8411135841,1957058.4188767872,1512734.0529107288,1297381.7336549754,842880.74400171381,1039721.4945108095,1089101.5104341137,1657420.9649636843,1287914.0529863944,1842859.1337609405,2093075.440227539,2322948.7013948113,2122687.8987510749,1976365.0640908163,1527203.3679955597,1299504.1897375574,850345.46713576978,1049053.0809076286,1099166.3342694365,1673482.911906915,1301425.4610288225,1850680.1318625719,2113762.8394695097,2346082.8623741223,2143505.1210226384,1980800.2451003871,1541831.0459510812,1288427.7980194765,{"$f":"BV218+BV225","v":844806.20692738821},1058476.1569002857,1115097.2049786779,1689723.9944574758,1315065.2317635722,1868598.3029470337,2134692.678127957,2326044.0671196943,2164567.0142867356,1962921.875989943,1556619.6933630698,1277437.4964861753,838290.94476455415,1067992.5771775083,1119609.7231572152,1683897.0723316791,1328835.7754264711,1886723.1354184467,2152053.4318731297,2304769.6875810586,2185877.1153560169,1945197.5065873181,1562033.8162575266,1266532.6687407817,831815.83357354696,1077604.2056474565,1129992.1272376738,1668998.4119099246,1342739.5172046423,1905057.7379283106,2132428.5729784146,2283682.519350091,2207438.9920334686,1927625.8425070508,1548333.9573296355,1255712.7021275128,825380.7195892937,1087312.9157329097,1140484.2496702354,1654223.6602722658,1356778.8976078774,1923605.2447431642,2112975.5148065896,2262780.9433490476,2203381.3458891786,1910205.5998735465,1534746.2159233426,1244976.9877182744,818985.44812948874,1097120.5906676135,1156894.7030970631,1639571.8268477619,1370956.3728420304,1942368.8162223729,2093692.7816352444,2242063.354183347,2183253.0424821023,1892935.5052401018,1521269.7174282889,1234324.9202991524,812629.86362809048,1107029.1237938295,1155873.5780809107,1625041.9285084694,{"$f":"EH218+EH225","v":1385274.4151844839},1939109.5397154624,2074578.9100981315,2221528.1600295901,2163301.2880250602,1875814.2955084953,1507903.5935368729,1223755.8983568088,806313.80966824316,1117040.4188611307,1145965.6326284979,1610632.9895194182,1399735.5133617432,1921570.3565245993,2055632.4490854011,2201173.7825244521,2143524.562150436,1858840.717849147,1494646.9822054389,1213269.3240647756,800037.12901462987,1127156.3903264883,1136135.1246379944,1596344.0414888444,1414342.1729292099,1904182.3627126296,2036851.9596445963,2180998.6566544427,2123921.3572651101,1842013.5296218432,1481499.0276156077,1202864.6032696583,793799.66364526551,1125183.7496270544,1131325.6052812745,1582174.1233186801,1429096.9166531935,1886944.2862345278,2018236.014882402,2161001.2306465255,2104490.1784467869,1825331.4982970194,1468458.8801357578,1192541.1454772479,787601.2547827391,1115684.7371905514,1116704.1848672859,1568122.2811553027,1444002.2848952131,1869854.8653888402,1999783.1998671491,2141179.9658595948,2085229.5433411198,1808793.4013776034,1455525.6962826594,1182298.3638385441,781441.74292491074,1106257.4959393996,1107102.6436705431,1554187.5683405423,1459060.8359986448,1852912.8487378042,1981492.1115320621,2121533.3366767969,{"$f":"GT218+GT225","v":2066137.9820596308},1792398.0263214111,1442698.6386832546,1172135.6751356968,775320.96787507355,1096901.538248478,1097576.3210752017,1540369.0453629433,1474275.1466777734,1836116.9950280311,1963361.3585792489,2102059.8303986997,2047214.037078416,1776144.1704640936,1429976.8760365916,1162052.4997678625,769238.76877158508,1087616.3790889326,1093086.5298303391,1526665.7798092891,1489647.8124092992,1819466.073111752,1945389.5613844253,2082757.9471372929,2028456.2631376337,1760030.6409426311,1417359.5830759131,1152048.2617369862,763194.98411698034,1078401.5360248056,1078747.1507117676,1513076.8463163772,1505181.4478263592,1802958.8618686232,1927575.3519023715,2063626.1997108213,2009863.2271417647,1744056.2546193721,1404845.9405308943,1142122.3886335068,757189.45180656784,1069256.529209476,1069443.2209882468,1499601.326523057,1510318.3657642615,1786594.1501280852,1909917.3735731125,2044663.113539442,1991433.5080606474,1728219.8380066138,1392435.1350900359,1132274.3116219877,751222.00915652269,1060180.881381911,1060212.3459273067,1486238.3090225193,1524237.1245883605,1770370.7365922763,1892414.2812288217,2025867.2265417022,1973165.6968312769,1712520.2271917204,1380126.3593632141,1122503.4654266823,{"$f":"JF218+JF225","v":745292.49293147796},1051174.1178627408,1056021.6699064914,1472986.8893148452,1538322.7057848487,1754287.4297594926,1875064.741001437,2005325.9550684763,1953148.8549086498,1695109.8644718851,1366012.451735521,1110965.9610827337,737497.55520575016,1040334.1683710791,1040251.4918866722,1457947.7395904823,1550741.9084920597,1736447.7804107966,1856034.8288943421,1984776.8092272019,1933119.0952490289,1677667.6536955275,1351827.2203003431,1099338.4903089434,729568.74567253387,1029390.8342342544,1029365.8396617193,1442847.357294641,1563167.4847881338,1718575.1269011691,1836990.7237515273,1964432.2156198006,1913288.7177006626,1660399.0678087659,1337783.1928256843,1087826.7627947244,721718.86183844402,1018556.4332599561,1018588.5464165985,1427897.2886398053,1575807.3409162969,1700880.3830345443,1818136.1892253787,1944290.1380732516,1893655.7375554494,1643302.3784984492,1323878.9637258446,1076429.6263976721,713947.11805388774,1007829.8810954863,1012623.2667305151,1413096.0373598391,1588663.3994841787,1683361.7778460768,1799469.3382742919,1924348.5606831962,1874218.1898616531,1626375.8746555611,1310113.1414067352,1065145.9404441458,706252.73648985871,997210.10418211191,997354.73305446422,1398442.1220828788,{"$f":"LR218+LR225","v":1601737.6126285528},1666017.5579996239,1716238.4993663717]
[null,"CapEx",null,null,null,null,null,18786228.206168495,{"$f":"I75-I72-I66-I71","v":1389072.9836058998},{"$f":"J75-J72-J66-J71","v":72765},72765,72765,72765,4474628.5435500005,688627.22896157333,307845.97896157333,307845.97896157333,688627.22896157333,307845.97896157333,307845.97896157333,2582440.7704282398,346918.89562824002,180918.89562824002,1255811.39562824,180918.89562823999,690273.89562823996,1396459.7024247099,94634.658674710008,811154.21721179993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7777.9598204181602,2475519.0185420774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF75-JF72-JF66-JF71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR75-LR72-LR66-LR71","v":0},0,0]
[null,"OpEx",null,null,null,null,null,19754981.639621176,{"$f":"I356*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55637.691158381531,55384.476702711618,54401.548382947025,56727.138280382314,55678.01645443248,54811.520570031593,52717.204737774497,52058.865412009742,54138.451412774892,53185.939859158716,54933.348802883615,55248.362653183365,58885.907650384943,58686.166005862215,57641.827779522799,56765.839232943727,55716.350482887086,54702.170673528912,55672.127103732062,55011.354863805012,57080.484111896491,56191.783711083961,57957.060388470833,58168.719223194938,59143.829047350591,58945.210707326667,57908.347364630943,57041.567045704171,55997.209967499177,54995.663053310869,55956.743142563893,55295.687631844819,57353.7013399235,56538.868406015201,58237.082387444476,58430.558441511355,59410.13342514637,59212.616816116933,58180.078459289856,57325.460984581543,{"$f":"BU356*-1","v":56283.443480157461},55294.454504831643,56374.412808716617,55953.019934266726,57760.117083152203,57019.056233107767,58635.406197807635,58825.731263968439,59801.176469809674,59613.573126861236,58580.696875050569,57742.711437778016,56702.942593402891,55726.182186722195,56675.327322322555,56013.722367676273,58045.397872870592,57382.547581228377,58917.207622415255,59103.651138586742,60075.677260797631,59898.273342859029,58864.964220689988,58041.574495214038,57005.902682207729,56041.249318038637,56984.682780376388,56322.811636621584,58337.380434838909,57754.547724794553,59207.680924013068,59382.717445046292,60359.122918223598,60191.916196716338,59158.078998806464,58345.26978469576,57317.524120225484,56364.857480144186,57302.680277595224,56640.548623530573,58638.13380240454,58135.266945906827,59507.025387116548,59670.682910853226,60651.716113776311,60489.444970658791,59460.244853113269,58657.911025834343,57638.012403598506,56697.213364888841,57629.526030309986,57207.068236783132,58947.862380328603,58524.92065951426,59815.445441732496,59967.750665272288,60953.664796685574,60793.009463425646,59771.67069516761,58979.708174666637,57967.578277872446,57038.528901643214,57965.431503463908,57301.589833760103,{"$f":"EG356*-1","v":59266.775833657579},58923.729541689252,60128.628767927192,60274.129110528571,61265.182323541012,61106.126710763943,60092.570834286176,59310.876574611437,58306.437868095381,57389.021387515648,58310.61354079553,57642.311531352301,59595.089217713918,59331.919661089363,60448.364027717013,60590.032051672206,61586.487591377481,61429.015769917947,60423.165110726295,59651.637089753742,58654.812812180717,57748.913620832078,58665.294498285723,57992.529641335794,59933.023111351511,59749.722613685641,60777.805176173068,60915.678829709126,61917.805174108886,61761.901373415705,60763.679032214561,60002.216241475471,59012.930397615739,58118.434037960353,59027.222982405772,58592.210835329133,60280.803753557921,60177.375660839447,61117.17760249479,61251.294458079836,62259.365462393616,62105.014068950361,61114.343913906181,60362.846348515879,59381.023701599115,58497.816853562304,59397.559938867234,58722.370806521976,60638.663183486569,60615.12187081117,61466.712504505522,61597.109762569336,62611.404807017338,62458.59036277861,61475.397021860634,60733.765670547269,59759.331734692933,58887.302204359257,59778.089470755644,59102.466328804607,61006.839384004525,61063.210263786801,61826.647032116132,61953.361524733955,{"$f":"GS356*-1","v":62974.165665880813},62822.872866724232,61847.08172012162,61115.218555353997,60148.099588077246,59287.136296498917,60169.056887980638,59493.003488584567,61385.576428843873,61521.895960510279,62197.224434393,62320.292628932802,63347.896754682777,63198.110448876236,62229.647621490876,61507.455589704434,60547.578584496761,59697.571556613315,60570.713729857103,60133.968402101338,61775.124633446234,61991.440334611718,62578.694210320027,62698.152213053763,63732.853201389749,63584.558388074016,62623.350742088296,61910.73375400815,60958.026432992192,60118.86678666019,60983.317919857771,60306.415135532719,62175.740709592952,62472.111168723888,62971.31226334715,63087.195823026108,64129.296704587701,63982.478532274108,63028.453659792809,62325.31658085293,61379.707387510483,60551.287322642325,61407.133924244627,60729.811949821044,62587.687923915131,62926.242340184501,63375.34105981949,63487.685571214402,64537.495695812016,64392.139460895109,63445.225676660804,62751.474317518383,61812.892409491062,60995.105197301615,61842.432914676014,61164.695377081473,63011.236260380829,63349.61388029407,63791.049791384445,63899.890298790429,64957.725505955212,64813.816651240166,63873.942985421221,63189.484092565355,{"$f":"JE356*-1","v":62257.85933452702},61450.599306887321,62289.492934888534,61851.076536634137,63446.662586858045,63784.931283887752,64218.71454147542,64324.085742182258,65390.762039473717,65248.285741465523,64315.365628655665,63640.122357491578,62715.369037393233,61918.547032878851,62749.090112792444,62070.48431748811,63894.741049031334,64232.952609404078,64659.107862451769,64761.027928191499,65836.445901344414,65695.387854258006,64769.35026520797,64103.232600995027,63185.2805100029,62398.794342864334,63221.069952994185,62542.007087866288,64355.316743286712,64693.537831910529,65112.074824918898,65210.576311304008,66295.018939297093,66155.365025446212,65236.141449492789,64579.058553258801,63667.839989940563,62891.586774216485,63705.677211385337,63026.16182624115,64828.633375950143,65166.932609895928,65577.8584653453,65672.975401918884,66766.785991790908,66628.522234020871,65716.044842476142,65067.906779486737,64163.354716329995,63397.232590216183,64203.219332040011,63763.056936424182,65314.997261082135,65653.443398929347,66056.764343857765,66148.530421422824,67252.059691361079,67115.172251649914,66209.373891012598,65570.091621770203,64672.139698474115,63916.047814128644,64714.011527171329,64033.604570706797,65814.722492130677,66153.3844424532,66549.105807475411,1618555.280634468]
[null,"Charging Cost",null,null,null,null,null,7695549.0001104604,{"$f":"(I231+I232*2/3)*-1","v":0},{"$f":"(J231+J232*2/3)*-1","v":0},{"$f":"(K231+K232*2/3)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15462.843816617,2524.2597333333333,18502.704306194097,14318.923350316332,25279.388910251091,26803.447282881454,4692.4951815863169,7398.0684041228496,17373.710752945553,2442.8320000000003,2524.2597333333333,8693.0968714973023,18739.990734612926,1596.9698793710149,21640.172479677665,16844.97642997613,27511.944368666143,28231.706947825609,6708.9418874344356,9627.8280659162156,20940.626910074621,2442.8320000000003,2524.2597333333333,13935.372901977491,24479.932526318851,6967.109133217331,26462.607272828478,20544.092119606663,29262.462908046207,30082.685005446125,9259.5719340900578,12293.104510745896,24983.52610625184,2442.8320000000003,5097.5807529265803,19181.04456670368,30225.216230272999,12339.793006937898,29374.046918573014,24244.169335901133,29323.075727224637,30274.209383589237,{"$f":"(BW231+BW232*2/3)*-1","v":11807.624133626256},16045.440818117186,29028.614070684489,2442.8320000000003,9777.093573321612,24430.825706741762,30464.399597907621,17715.751425101269,29430.526530108498,27945.735019883148,29379.461245296185,30332.425864733726,14353.480790586747,17620.579007959677,30253.505279112447,2442.8320000000003,14458.301487289778,29201.401771531931,30518.557481563621,23095.715280773969,29482.850070230645,30439.171954566751,29431.697615853922,30386.358466324287,16897.523858445216,20283.558620908807,30307.303161527409,2442.8320000000003,19141.848740379442,29253.334190651327,30568.49344104778,28480.416532941104,29531.094684001069,30488.983178156559,29479.861855437932,30436.086705799236,19440.134992768581,22946.554098772005,30356.907183975389,2442.8320000000003,23828.380284267201,29301.218173591533,30614.286162512421,30587.722482488112,29575.33639244884,30534.661513192535,29524.029858428377,30481.688941997898,21981.695604365217,26704.854181372644,30402.395509561815,2442.8320000000003,28518.541863263905,29345.129173120713,30656.013183921583,30629.414731379424,29615.650107304235,30576.284303955312,29564.276411754636,30523.242390347456,24522.586912425402,27521.551213117404,30443.845160836136,2442.8320000000003,{"$f":"(EI231+EI232*2/3)*-1","v":30391.023887161842},29385.141541000306,30693.750910112954,30667.121009465642,29652.109645550507,30613.927764429638,29600.675209422949,30560.823137862266,27063.189997661182,27555.438564502387,30481.332034753643,2442.8320000000003,30428.448308988714,29421.328542428058,30727.574627673814,30700.916540595194,29684.787743795943,30647.666993143095,29633.298866864443,30594.506157957891,29603.885855452478,27585.811252997672,30514.930917452497,2442.8320000000003,30461.991216882285,29453.762370302578,30757.558519632948,30730.875445977705,29713.756072468215,30677.57598782143,29662.218935105815,30624.36532508189,30597.793245755434,28598.905031774968,30544.715498848003,2442.8320000000003,30491.726177992532,29482.514159311595,30783.775679970975,30757.070758682101,29739.085249833206,30703.727659862503,29687.505914764904,30650.473429163801,30623.879593083941,27636.278119966326,30570.758387046473,2442.8320000000003,30517.725679462688,29507.653999846032,30806.2981279511,30779.574437955591,29760.844855840387,30726.193848631425,29709.229269872911,30672.902189886277,30646.289663172494,27656.502605800008,30593.131122580766,2442.8320000000003,30540.06114264104,29529.250951741877,30825.196822272519,30798.457383365057,{"$f":"(GU231+GU232*2/3)*-1","v":29779.103445796802},30745.045335578383,29727.457441525647,30691.722270779639,30665.094060665098,27673.473069042531,30611.904192469498,2442.8320000000003,30558.802937116801,29547.373057851921,30840.541675048436,30813.789448763673,29793.928563871745,30760.351858181923,29742.257861365699,30707.003293141701,30680.362348841867,28676.082727565783,30627.147044102283,2442.8320000000003,30574.020394582185,29562.087357449494,30852.401565611057,30825.639456084151,29805.386756434065,30772.18212371938,29753.696964897474,30718.813849785402,30692.163063355023,27697.902116308811,30638.928098952849,2442.8320000000003,30585.781822522615,29573.459899466088,30860.844354145243,30834.075208961236,29813.543585224081,30780.603822866491,29761.840204637298,30727.221518615668,30700.5637257946,27705.483488336271,30647.314766122152,2892.6692769351603,30594.154517737385,29581.555755564881,30865.936895153289,30839.163506185112,29818.463640362312,30785.683643128534,29766.752063100354,30732.292876038249,30705.630857085998,27710.056438113559,30652.373455713576,6645.2624118613521,30599.20477969246,29586.439033052102,30867.745050752448,30840.970154987925,29820.210553196655,30787.487282104623,29768.496065626441,30734.093510201921,{"$f":"(JG231+JG232*2/3)*-1","v":30707.429990721197},28701.382968850357,30654.169592042112,10398.767296272326,30600.997923707779,29588.172887628196,30579.756724487044,30553.221818994418,29541.976476699707,30500.218326845868,29490.725519372198,30447.303137042931,30420.878609539839,27453.075189333464,30368.095597502048,13878.442751803639,30315.400520496114,29312.018624361426,30262.79323202472,30236.522462775814,29235.748631452847,30184.046582957526,29185.007841209201,30131.658126497357,30105.496636503049,27168.451436677788,30053.239042071727,17335.267149255982,30001.068507341122,29008.079847125275,29948.984887272207,29922.975624977254,28932.569068129891,29871.022105481112,28882.333366617084,29819.155139105285,29793.254068267139,26886.660912462306,29741.516661281094,20800.560794628593,29689.865447377932,28707.166565757634,29638.30028296238,29612.549924504354,28632.407443237138,29561.11356560226,28582.671802653578,29509.762898245302,29484.119654274538,27557.949535823827,29432.897256635129,24274.753936460671,29381.76019408735,28409.248663583927,29330.708324465304,29305.214292639364,28335.233715328966,29254.289946362849,28285.993157921283,29203.450438632666,29178.062455044921,26331.467018938209,29127.349940197855,27758.278715118071,{"$f":"(LS231+LS232*2/3)*-1","v":29076.721910991822},27059.082899595793]
[null,"NPV of CapEx",null,null,null,null,null,{"$f":"SUM(I553:LT553)","v":18379481.799604688},{"$f":"I$548*I550","v":1583543.2013107256},82527.637500000012,82103.175000000003,81678.712500000009,81254.25,4970566.5404601255,760933.08800253854,338374.03854192933,336578.27033132018,748882.11149571091,332986.73391010176,331190.96569949266,2763211.6243582168,369179.52476438542,191472.49787322068,1321741.4938987226,189361.77742422451,718460.07969972643,1445335.7920095746,97394.836219389035,830081.14894674206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$548*GS550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2276.5773871885699,720347.72227135266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":8679229.1133273263},{"$f":"I$548*I551","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55635.797931390727,55059.526971509105,53766.885185732644,55738.296280866874,54388.335412174565,53229.582535074223,50897.069969803611,49968.268870095933,51661.216862684421,50456.234733661229,51809.961891060993,51803.106883127759,54891.736092054569,54386.427055385786,53106.995472003175,51994.840334186032,50735.862217821785,49521.768025502672,50105.868454823336,49222.347002799223,50775.805525035568,49693.683541313963,50955.834582155192,50843.59708676111,51394.352925857107,50922.965482832835,49735.390333770316,48705.163482944059,47534.523432089569,46412.011929652501,46947.619883488042,46122.369538849518,47559.906930158191,46610.724693303731,47730.672130555911,47609.889719483363,48125.678318119033,47685.878537290759,46581.024260918166,45629.056087703248,{"$f":"BU$548*BU551","v":44538.315433502212},43500.465280287521,44091.365918279567,43506.510448260444,44649.64209267962,43819.673708697424,44798.992839263716,44682.230493821604,45158.180539378576,44753.917669839335,43721.961405424277,42845.130870358458,41828.192226024366,40867.868391928278,41321.485917643535,40600.887352458543,41828.094542031351,41109.227100752498,41962.450223246182,41849.684836952649,42289.812005098625,41918.967787452551,40955.511913629292,40147.070157999093,39200.688661646491,38312.533845760954,38730.258869386424,38057.108557150554,39188.404648625787,38570.568927575507,39310.367689731756,39196.593104619242,39608.680142732621,39268.545678111164,38368.949490986073,37621.031220102814,36742.750472111118,35921.283982131201,36305.930536789696,35677.078599960871,36719.873097987605,36192.609757642153,36830.504533588202,36716.361113191735,37102.30707646563,36787.190322662718,35950.332419011436,35258.351846015554,34443.209131136391,33683.369092466382,34037.531439275772,33590.919862308423,34411.171962467968,33964.985552564096,34511.444666130657,34397.490152264632,34759.059413391806,34465.218334881196,33688.524015424315,33048.245313404484,32291.642895538211,31588.754129581619,31914.823895529058,31365.285747998303,{"$f":"EG$548*EG551","v":32251.734524010149},31878.009777891966,32340.108272590678,32229.258319275716,32568.09042773956,32294.050408124567,31573.137739366339,30980.648221770101,30278.326317203486,29628.070688479322,29928.252668659698,29412.662293629044,30231.703544295757,29922.628694997391,30307.847460629513,30201.667433604485,30519.286238334847,30263.67685251468,29594.486072460775,29046.171433890002,28394.183196537928,27792.57223864222,28068.898966920668,27585.151462874164,28341.883080209696,28090.379621907494,28407.036238631084,28305.393610429815,28603.215701561308,28364.763249584303,27743.532914216437,27236.05437309765,26630.742741323153,26074.092386384073,26327.331708690614,25980.863225399415,26573.693600033654,26373.351965141781,26628.982629308288,26531.741240286054,26811.083761506423,26588.604343055184,26011.849248494753,25542.122445318859,24980.098711192248,24465.005960969884,24696.389700315969,24273.234065828448,24919.130172743524,24764.150837828951,24965.578931098651,24872.600137995487,25134.688017047742,24927.081107094258,24391.571854696274,23956.747370786394,23434.871343081508,22958.192732325693,23169.532303008382,22774.037866484367,23370.723518569928,23255.863091724692,23409.261960918247,23320.405641149187,{"$f":"GS$548*GS551","v":23566.378282427391},23372.620771494971,22875.364853075029,22472.810225237641,21988.171867115012,21547.003581297035,21739.963584083252,21370.304008402778,21921.503723664871,21842.025602268779,21952.976027215049,21868.101453645289,22099.01893347779,21918.159598631166,21456.383888239758,21083.667004250256,20633.569435502723,20225.228955653147,20401.338918983212,20136.08529439626,20564.966435378661,20516.59565656714,20590.138444470027,20509.105044055315,20725.953846178854,20557.108221350514,20128.242768527511,19783.116537257858,19365.060299248697,18987.069456431964,19147.73464660141,18824.74324880711,19295.041367361453,19273.923304212654,19314.607413433736,19237.275421850663,19440.973747725344,19283.319364289186,18884.982391608908,18565.370589779592,18177.039078836813,17827.108409837339,17973.619783559076,17671.680720023352,18106.062955529269,18097.813723288065,18120.652103607055,18046.883126854271,18238.285812833819,18091.057783470264,17721.041798472685,17425.026003556082,17064.271985646617,16740.286289788091,16873.829656773378,16591.55567322667,16992.743016936871,16984.339367121116,17002.924785841122,16932.582278750473,17112.485349688435,16974.972270561153,16631.231208902045,16357.0387346682,{"$f":"JE$548*JE551","v":16021.871860704812},15721.876865428841,15843.54132331344,15640.258475755792,15950.145273837283,15941.645606762941,15956.434873503427,15889.38454415179,16058.650625299586,15930.189966019863,15610.822629322205,15356.818447877849,15045.389097344609,14767.582167571254,14878.367085779473,14631.611748005311,14973.776498871566,14965.227230370729,14976.638099056201,14912.743859665225,15071.94846859644,14951.924699683843,14655.173295705881,14419.84347318399,14130.441485150383,13873.154060712053,13973.977829821646,13743.242838264945,14059.213812616434,14050.659289630252,14059.068060628053,13998.201308879519,14147.975304835392,14035.815854715544,13760.05136355076,13541.996475539505,13273.036867377781,13034.726841559112,13126.432709511475,12910.665750677073,13202.429029191773,13193.908017292822,13199.655614022882,13141.691287992187,13282.634928596959,13177.80704831334,12921.51922507846,12719.445951260626,12469.459200039577,12248.701588159851,12332.063623065842,12176.073998112965,12399.673778084632,12391.219582382275,12394.614923026074,12339.431163696316,12472.104091334699,12374.112034616104,12135.900672184938,11948.613695235281,11716.237251131648,11511.715239319534,11587.443903882984,11398.730089717385,{"$f":"LQ$548*LQ551","v":11647.447791122351},11639.088848608766,11640.41161621932,281457.51431309426]
[null,"NPV of charging cost",null,null,null,null,null,{"$f":"SUM(I555:LT555)","v":3363185.9890007917},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15462.317650403797,2509.4494909935001,18286.846746600033,14069.322308806863,24693.837363814484,26029.861870840396,4530.4802630976465,7100.9744106196213,16578.734993252521,2317.4565521130717,2380.7359907443811,8151.000405323518,17468.876116834315,1479.9652416445822,19937.683903560694,15429.206574672471,25052.649836814908,25558.109033335724,6038.1626708189715,8614.6631930278982,18627.683631307384,2160.3393296207105,2219.3285952045203,12180.506886584266,21272.384830741004,6018.9089774829999,22727.778668524974,17541.652817714119,24840.11666992871,25387.418895110306,7768.7663547166903,10253.731046791285,20717.305921691364,2013.8742255385978,4177.9386192160473,15628.935284597237,24484.190651186458,9937.6433967023422,23517.898710171303,19297.508357152958,23203.988872500831,23816.894586850543,9234.9392279741223,12476.201274220079,22439.657226398609,1877.3390553421727,7469.9566931016343,18556.909738777049,23004.846029418972,13299.811421319948,21965.603240181808,20735.754251607541,21672.415861681529,22244.868383307661,10464.997422675524,12772.069292079532,21800.978637688135,1750.0605966444914,10297.598629610889,20676.716876091516,21483.304348935209,16163.212908346059,20512.799647207936,21054.624769218768,20239.006150900066,20773.59804353517,11484.585705451811,13705.523036412755,20359.070826451163,1631.4112696970708,12709.045524199233,19309.170859105878,20059.563834154458,18580.311248114769,19153.378532910519,19659.297013234278,18897.73197172079,19396.89662568425,12316.914099901684,14453.709119618927,19009.844058121351,1520.8060429437046,14748.027856854906,18029.525640342967,18727.592868066124,18602.193639665405,17881.580833365035,18353.906920704543,17642.911203931031,18108.931960858801,12982.974297388067,15680.590605136786,17747.582655340109,1417.6995483692795,16454.212991383785,16832.360402904069,17481.708231850149,17364.652210904598,16691.980134879926,17132.884778896681,16469.189928498141,16904.208745792734,13501.737543799594,15064.52649100875,16566.901070730361,1321.5833924200533,16345.774436651689,15712.567422362768,16316.557256420077,16207.303670865542,15579.465632839909,15990.984816475693,15371.525614856439,15777.551286554437,13890.335551061971,14060.484170724529,15462.726976437045,1231.9836492361994,15256.339599027358,14665.336029785185,15227.100653862721,15125.142501722959,14539.225739628977,14923.268378907811,14345.170948508667,14724.086899426895,14164.225854678507,13121.669055419246,14430.284997576055,1148.4585238363291,14237.679131231233,13686.137185306676,14208.596030117882,14113.458088141331,13566.732342926012,13925.087771367847,13385.658300227746,13739.229970288188,13647.232778934036,12681.280146860647,13465.081090904969,1070.5961737317232,13285.359019887785,12770.708663525065,13256.582075987561,13167.819014516681,12657.725711602947,12992.070766311921,12488.784834134814,12818.666669701151,12732.833896623833,11423.616558747173,12562.887565993677,998.01267822916316,12395.208043579605,11915.040848141894,12366.863429958215,12284.058029493952,11808.200043011744,12120.105769342146,11650.598248530776,11958.340317431872,11878.268519531714,10656.919697647956,11719.728742752319,930.35014540948521,11563.303622452238,11115.363130037495,11535.49620328729,11458.2576682787,11014.389642550237,11305.327634016159,10867.383140500455,11154.437387182681,11079.748672519387,9940.5055683104165,10931.867236297141,867.27494744781438,10785.95828671661,10368.130900236372,10758.774155279674,10686.736520753504,10272.755723984745,10544.104113778943,10135.647982927781,10403.374139881329,10333.714626965011,9602.2940619905985,10195.790857738868,808.47607557426738,10059.706752792565,9670.0131269457288,10033.21550460081,9966.036131343315,9579.9738170214969,9833.0229371550813,9452.1127006002716,9701.783871856007,9636.822234560268,8645.9441288011585,9508.2001175049409,753.66360656382119,9381.293593889628,9017.8805039776162,9355.5503607862756,9292.9085148989798,8932.9217670080507,9168.8794906861331,8813.696830491368,9046.5047625934512,8985.9308566507989,8061.9788318182036,8865.9963162067525,831.94209268109637,8747.6614902417095,8408.7941563466738,8722.7087587662427,8664.3042715345546,8328.6683103640207,8548.6650927818464,8217.5082500436292,8434.568305478635,8378.0918726319469,7516.6391537933587,8266.2702067888295,1781.6271492972051,8155.9400429545685,7839.9948876261578,8131.8092781818887,8077.3612823201465,7764.4622083460654,7969.5558406329947,7660.8324562945008,7863.188303906647,7810.5377499107481,7257.7079232985525,7706.2912107088951,2598.9439770117729,7603.4351344498045,7308.8929527072141,7509.7707096417462,7459.4852894535525,7170.519056987092,7359.9216675747211,7074.8119163166339,7261.6860763621544,7213.0607505398348,6471.3968623884593,7116.7840843805252,3233.4501365273604,7021.7916304883965,6749.778991147733,6928.0662688316761,6881.6734600406326,6615.0881685436616,6789.8171348504748,6526.7898190081614,6699.1860931910342,6654.3249405151746,5970.1094195665901,6565.5012644815306,3765.0117859031689,6477.8624421111599,6226.9184579146477,6391.3926772989034,6348.5913128251186,6102.6545655704558,6263.845976317275,6021.1917924587005,6180.2311218463183,6138.8429076238563,5507.6286122197043,6056.8955798280913,4211.3488366147494,5976.0414308003674,5744.5352285520876,5896.2658860218944,5856.7780888649431,5629.8915146964564,5778.5935473690852,5554.735431883546,5701.4520178557423,5663.2680296944009,5262.4144591909399,5587.6650023779112,4581.5389226010939,5513.070568680846,5299.4974501065444,5439.4712812386861,5403.040664127001,5193.7295534379946,5330.909273603027,5124.392176712091,5259.7401897056498,5224.5124964918959,4687.3089126779878,5154.76286879079,4883.8177361999205,5085.9437912427748,4705.4198912049205]
[null,"NPV of total kwh sold",null,null,null,null,null,{"$f":"SUM(I556:LT556)","v":221985581.74527603},{"$f":"I549*I548","v":0},{"$f":"J549*J548","v":0},0,0,0,0,0,0,0,0,0,-30725.800000000003,-31577.84,0,0,0,0,0,0,0,0,0,0,0,2276131.8521632683,2077148.6985354149,1914500.1764202446,1471702.8319032164,1254976.6868236365,811151.56354052818,994631.70470528724,1035584.637454584,1566188.0645424111,1209114.9463794753,1719305.4228927195,1943379.1955583722,2144071.6179042631,1948097.1426480049,1803091.5498945627,1385593.2830731913,1181408.6944344093,763058.28751718905,935767.1629205381,974492.1316804802,1474354.779912828,1138977.7855528826,1620241.3398595408,1829496.7772419006,2018578.2238171545,1833797.2042483906,1697428.6502367046,1304008.5250520536,1103114.1085963142,717624.65936221345,880153.89234815212,916819.34025975643,1387716.7415540537,1072897.0278863353,1516803.4347048723,1722318.224649888,1900464.1570873691,1726235.56162991,1585898.587909536,1227243.4284023682,1019560.9957964779,{"$f":"BV549*BV548","v":664613.90029275126},827851.8076635066,867048.61071350239,1306187.9961103066,1010639.8311109236,1427658.2601096474,1621447.4215301422,1756485.8105855233,1625013.3797899899,1465035.3970173937,1155012.8633877051,942330.30449413974,614776.80078621826,778664.05582463148,811535.92953956674,1213433.0803417405,951986.51810087438,1343775.9332117848,1523810.3931175573,1622424.9354647852,1529755.4883001067,1353378.2056967176,1080451.0690113858,870944.06879040098,568669.91127138108,732405.40803427889,763531.36154601886,1121157.3889042854,896729.85315210256,1264844.678585574,1407546.4831505676,1498591.2001908468,1440108.9775413857,1250226.1709709116,998365.76920110139,804960.42331058905,526014.55139290064,688901.58364525868,718374.8605252495,1035893.8619290662,844674.356001787,1190571.2178765,1300148.8878696936,1384204.7478000661,1340005.8301733027,1154931.7779258275,922511.91917717096,743970.87899504951,486552.82144409558,647988.61225902115,679306.91885859496,957109.99178324372,795635.65182220133,1120679.6744091013,1200941.7735234785,1278545.1637172948,1237745.8108026229,1066896.7838151159,852416.81190647522,687597.80428120377,450046.05579446611,609512.23197554576,632692.83051740425,884313.68387137365,{"$f":"EH549*EH548","v":749439.85548421473},1042947.6565788873,1109300.7992643863,1180946.9466936181,1143285.6998795152,985568.47050003021,787643.57368655049,635492.09620512743,416273.391188104,573327.32185011543,584742.34042945958,817050.19150035444,705922.98844820482,963444.78774828732,1024649.1954329601,1090795.3246969611,1056030.8326821083,910436.18179385911,727788.44967764721,587331.02711532079,385030.44139888446,539297.36670660879,540422.35593550839,754899.28308150033,664930.42670218262,889998.86102740956,946454.14040428097,1007522.3894917443,975431.86203609628,841028.12406079378,672478.29492569028,542816.25376821181,356128.07035799534,501854.6411795367,501650.56745874009,697472.62406883412,626316.37822851189,822148.67557235947,874223.41327551194,930603.52564272587,900981.30621859664,776908.41006357095,621368.255330218,501671.9765708198,329391.25645256758,463880.75672991911,461596.18028506567,644411.35736531124,589943.38854137436,759468.13046398305,807502.30140184367,859554.11152509495,832210.35972578148,717674.32757389883,574139.62418670871,463643.23765700526,304658.04123433807,428776.98190994194,426601.44483259594,595383.86716045428,555681.87289695896,701563.55469710391,745870.74338519282,793926.47162920504,{"$f":"GT549*GT548","v":768685.94689562893},662953.81566393538,530497.86101922044,428494.34733544633,281778.55627756845,396326.62917158683,394257.11055757967,550083.71230143437,523409.67383699928,648071.24018099089,688940.68959562108,733307.06102488027,710007.99989963346,612403.13289474044,490170.76042371889,396007.42923514865,260614.12238881126,366329.35287161905,366024.13217834779,508227.71635204309,493011.64278364723,598655.16232214798,636353.66366881644,677313.86430677574,655806.94402397133,565704.70281672105,452906.75957098766,365981.07520270481,241036.41580025549,338599.91811902559,336732.63610335591,469554.20246673306,464379.24445961398,553004.87393261713,587778.50968266348,625593.99268799799,605741.37446028728,522565.1233051446,418473.37387638801,338229.10167913273,222926.69637584093,312967.06227664172,311195.74625248561,433821.36210605694,434372.9965424519,510833.55929008324,542909.31087981572,577821.46415251959,559495.91002707859,482713.32727769041,386655.75113723532,312579.39990706026,206175.09322742085,289272.44215129933,287593.55465516442,400805.74745088868,408655.38105555082,471876.23617691419,501463.46687853412,533695.15272560692,516779.21035209566,445898.88328715862,357255.33517208701,288872.87289509288,{"$f":"JF549*JF548","v":190679.94347915039},267369.66042996553,267035.80274070351,370300.87814100302,384470.04505362525,435888.09465011046,463179.91730761959,492467.55807571643,476855.9347887339,411442.26069197449,329628.61229278357,266520.23921646836,175893.27054300328,246672.47957032098,245214.06779616111,341671.0552580579,361297.49752224179,402203.97164223727,427395.50132850773,454375.28379287536,439967.73733654205,379601.00104192842,304089.76472144062,245850.58552086144,162205.37132466174,227529.91536692291,226197.16511512655,315207.82620171033,339501.20023506711,371076.55901573587,394331.21754454792,419228.1549849225,405931.82591044437,350222.68254061579,280528.32741965109,226782.70112785211,149581.3462973682,209871.60120224531,208653.92845130232,290792.9973615011,319043.05260897288,342356.94519618375,363823.69417707756,386798.55134068668,374527.7411044761,323116.87849266472,258791.28065681778,209192.54249440768,137938.59513227979,193582.53907205607,193368.64354253284,268268.09485004022,299839.21644273383,315858.96190634056,335675.30358356494,356876.43868450855,345552.05746482103,298107.87975351937,238737.44014295185,192965.66656844039,127200.92476782104,178556.63510743584,177540.80036579276,247486.89942154256,{"$f":"LR549*LR548","v":281811.22617784661},291410.82963710913,298444.06785459979]
[null,"Combined PV & BESS LCOE",null,null,null,null,null,{"$f":"(H553+H554+H555)/H556*1000","v":137.04447227046177}]

{"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$6&\" - Capital Expenses Detail\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (Terceira) - Capital Expenses Detail"}]
[]
[]
[]
[]
[]
[]
[null,"Measure","Measure","Number","Cost /Unit","CapEx","PV","BESS","Comments and Assumptions"]
["Site Preparation",null,null,null,{"$f":"F9/D44","v":9.8119266646052361E-2},{"$f":"F11+F15+F17+F19+F23+F27+F29","v":1523125},{"$f":"G11+G15+G17+G19+G23+G27+G29","v":1491856.875},36268.125]
[]
["Roads","EUR/meter","sq meter",{"$f":"D13+D14","v":11750},{"$f":"F11/D11","v":27.978723404255319},{"$f":"F13+F14","v":328750},{"$f":"F11","v":328750},null,"Includes drainage tile"]
[]
["7m ",null,"sq meter",1750,45,{"$f":"D13*E13","v":78750}]
["4m",null,"sq meter",10000,25,{"$f":"D14*E14","v":250000}]
["Foundations","EUR/cubic meter","cubic meter",375,145,{"$f":"D15*E15","v":54375},{"$f":"0.333*F15","v":18106.875},{"$f":"0.667*F15","v":36268.125},"Foundations 1500m2"]
[]
["Mobile home for employee use (furnished), IT trailer, Garage",null,null,null,null,100000,100000]
[]
["Grading and tree removal",null,null,null,null,{"$f":"SUM(F21:F22)","v":750000},{"$f":"F19","v":750000}]
[]
["  Trees",null,"m2",25000,10,{"$f":"D21*E21","v":250000}]
["  Grading",null,"m2",125000,4,{"$f":"D22*E22","v":500000}]
["Water lines plus fire hydrant","EUR/meter","meter",400,50,{"$f":"D23*E23","v":20000},{"$f":"F23+F25","v":25000}]
[]
["    Hydrant",null,null,2,2500,{"$f":"D25*E25","v":5000}]
[]
["Drainage Pits, Septic tank and leach field",null,null,4,7500,{"$f":"D27*E27","v":30000},{"$f":"F27","v":30000}]
[]
["Fencing and Gates","EUR/meter","meter",3000,80,{"$f":"D29*E29","v":240000},{"$f":"F29","v":240000}]
[]
[]
["Labour and Engineering",null,null,null,{"$f":"F32/$D44","v":0.17418105743055556},{"$f":"SUM(F34:F39)","v":2703847.3907059999},{"$f":"SUM(G34:G39)","v":2185986.8394278749},{"$f":"SUM(H34:H39)","v":517860.55127812503}]
[]
["      Construction Labor",null,null,null,{"$f":"F34/D$44","v":8.3308368675595226E-2},{"$f":"'Construction Labor'!I93","v":1293212.4686249997},null,null,"See detail in construction labor tab"]
[null,null,null,null,null,null,{"$f":"F34-H35","v":1110956.9624999997},{"$f":"'Construction Labor'!I92","v":182255.50612500001}]
["Systems integrator",null,null,null,null,{"$f":"Inputs!$E93*F38","v":128239.53837100003},{"$f":"Inputs!$E93*G38","v":97729.988811625037},{"$f":"Inputs!$E93*H38","v":30509.549559374998},0]
[null,null,null,{"$f":"SUM(F36:F39)","v":1410634.9220810002}]
["      EPC Fee",null,null,null,{"$f":"F38/D$44","v":8.2611535231782121E-2},{"$f":"Inputs!$E$91*(F40+F48+F9)+Inputs!$E$92*'Construction Labor'!I58","v":1282395.3837100002},{"$f":"F38-H38","v":977299.88811625028},{"$f":"0.075*H48+0.25*H35","v":305095.49559374998},{"$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,{"$f":"F40/D44","v":0.26091862500000002},{"$f":"SUM(F42:F47)","v":4050291.9996000002},{"$f":"SUM(G42:G47)","v":4050291.9996000002},0]
[]
["   Photovoltaic Modules","EUR/watt","watts",{"$f":"Inputs!E35*Inputs!E36","v":15600815.999999998},0.13,{"$f":"D42*E42*(1+Inputs!E$86)*(1+Inputs!$E89)","v":2398235.4396000002},{"$f":"F42","v":2398235.4396000002}]
[]
["Racks and Piles","EUR/watt","watts",{"$f":"Inputs!E31*1000000","v":15523200},0.09,{"$f":"D44*E44*(1+Inputs!E$86)*(1+Inputs!E89)","v":1652056.56},{"$f":"F44","v":1652056.56}]
[]
[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":0.35470694428339522},{"$f":"F52+F54+F58+F62+F74+F77+F79+F81+F60+F76","v":5506186.8375000004},{"$f":"SUM(G52:G82)","v":2045765.25},{"$f":"SUM(H52:H82)","v":3460421.5874999999}]
[]
["      Power Control System (PCS)"]
[]
["         Inverters (PV)","4MVA (price in EUR/watt)",3,null,8.5000000000000006E-2,{"$f":"C52*E52*(1+Inputs!E$86)*4000000*(1+Inputs!E89)","v":1206150},{"$f":"F52","v":1206150}]
[]
["        Transformers",null,null,null,null,{"$f":"(C54*E54+C55*E55+C56*E56)*(1+Inputs!E86)*(1+Inputs!E89)","v":70950},{"$f":"F54","v":70950}]
[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)",3,null,0.09,{"$f":"C58*E58*(1+Inputs!E$86)*2660000*(1+Inputs!E89)","v":849271.50000000012},null,{"$f":"F58","v":849271.50000000012}]
[]
["         Converters (storage DC Boost)","500kVa",792,null,25,{"$f":"C60*E60*(1+Inputs!E$86)*(1+Inputs!E89)","v":23413.5},{"$f":"F60","v":23413.5}]
[]
["       Wiring, Conduit, Electrical components",null,"watts DC",{"$f":"Inputs!E31*1000000","v":15523200},{"$f":"F62/D62","v":2.3254548031333745E-2},{"$f":"SUM(F64:F72)*(1+Inputs!E89)","v":360985}]
[null,null,null,null,null,null,{"$f":"F62-H71","v":353485}]
["             Switchgear 1.5kV",null,"units",3,2500,{"$f":"D64*E64","v":7500}]
["             Switchgear 30kV",null,"units",1,40000,{"$f":"D65*E65","v":40000}]
["             Combiner Boxes (small-including components)",null,"units",{"$f":"Inputs!E33/28*1.02","v":807.84},200,{"$f":"ROUNDUP(D66*E66,-3)","v":162000}]
["             Combiner Boxes (large-including components)",null,"units",{"$f":"D66/9","v":89.76},500,{"$f":"ROUNDUP(D67*E67,-3)","v":45000}]
["             M4 connectors",null,"units",{"$f":"Inputs!E33*2","v":44352},0.75,{"$f":"ROUNDUP(D68*E68,-3)","v":34000}]
["             Wire for DC (PV Wire 4mm2 to combiner boxes) 325m/array",null,"meters",25000,0.8,{"$f":"D69*E69","v":20000}]
["             Wire for DC (Wire 13mm/130mm2 from combiner boxes to inverters) 125m/array",null,"meters",6000,0.8,{"$f":"D70*E70","v":4800}]
["             Wire and conduit for AC 30kV",null,"meters",1500,15,{"$f":"D71*E71","v":22500},null,{"$f":"F71/3","v":7500}]
[]
[]
["       Batteries","eur/kwh","Kwh",{"$f":"Inputs!E54","v":15045},145,{"$f":"D74*E74*(1+Inputs!E$86)*(1+Inputs!E90)","v":2603650.0874999999},null,{"$f":"F74","v":2603650.0874999999},"Includes BESS containers, HVAC, Fire suppression, Battery Management Software System. Does not include inverter."]
[]
["       Transmission Line and Substation Panel",null,null,0,0,300000,{"$f":"F76","v":300000}]
["       Shipping Container",null,null,2,4000,{"$f":"D77*E77","v":8000}]
[null,null,null,null,null,null,{"$f":"F77","v":8000}]
["       Security Equipment",null,"Site",1,31142.5,{"$f":"D79*E79*(1+Inputs!E$86)","v":34256.75},{"$f":"F79","v":34256.75}]
[]
["       Control and Monitoring Equipment",null,"Site",1,45000,{"$f":"D81*E81*(1+Inputs!E$86)+10","v":49510.000000000007},{"$f":"F81","v":49510.000000000007}]
[]
["Computing, Network and General Infrastructure",null,null,null,{"$f":"F83/D44","v":1.0693671407957123E-2},{"$f":"SUM(F85:F90)","v":166000},{"$f":"SUM(G85:G90)","v":166000},0]
[]
["     Network Infrastructure",null,"Site",1,5000,{"$f":"D85*E85*(1+Inputs!E$86)","v":5500},{"$f":"F85","v":5500}]
[]
["     Software",null,"Site",1,100000,{"$f":"D87*E87","v":100000},{"$f":"F87","v":100000}]
["     Servers",null,"Site",1,5000,{"$f":"D88*E88*(1+Inputs!E$86)","v":5500},{"$f":"F88","v":5500}]
[]
["     Equipment and tools",null,"Site",1,50000,{"$f":"D90*E90*(1+Inputs!E$86)","v":55000.000000000007},{"$f":"F90","v":55000.000000000007}]
[]
["      Total Capital Costs",null,null,null,{"$f":"F92/D44","v":0.89861956476796023},{"$f":"F9+F32+F40+F48+F83","v":13949451.227806},{"$f":"G9+G32+G40+G48+G83","v":9939900.9640278742},{"$f":"H9+H32+H40+H48+H83","v":4014550.2637781249}]
[]
[null,null,null,null,"Per MWp",{"$f":"F92/(Inputs!$E$10*1000000)","v":0.89861956476796023},{"$f":"G92/(Inputs!$E$10*1000000)","v":0.64032551046355612},{"$f":"H92/(Inputs!$E$10*1000000)","v":0.25861615284078832}]
["  Finance and Operating Costs",null,null,null,{"$f":"F95/D44","v":0.24937405965121737},{"$f":"SUM(F98:F110)","v":3871083.4027777775},{"$f":"SUM(G98:G110)","v":2820774.624876176},{"$f":"SUM(H98:H110)","v":1050308.7779016013}]
[]
[]
["         Financing Fees",null,null,null,null,{"$f":"Calculations!H66","v":137700},{"$f":"F98*(G$92/F$92)","v":98120.301680277218},{"$f":"F98-G98","v":39579.698319722782}]
[]
["         Construction Loan Interest",null,null,null,null,{"$f":"Calculations!H72","v":1162903.4027777775},{"$f":"F100*(G$92/F$92)","v":828645.11768755608},{"$f":"F100-G100","v":334258.28509022144}]
[]
["         Legal Fees",null,null,null,null,25000,{"$f":"F102*(G$92/F$92)","v":17814.143369694484},{"$f":"F102-G102","v":7185.8566303055159}]
[]
["         Developer Fee",null,null,{"$f":"Inputs!E31*1000000","v":15523200},{"$f":"Inputs!E87","v":0.15},{"$f":"D104*E104","v":2328480},{"$f":"F104*(G$92/F$92)","v":1659195.0621386485},{"$f":"F104-G104","v":669284.93786135153},{"$f":"F104/15.52/1000000*1.09","v":0.16353371134020622}]
[]
["         Energy Production License/ Grid Interconnection Fee",null,null,null,null,0]
[]
["         Development Phase Costs",null,null,null,null,0]
[]
["         Operating Costs During Construction",null,null,null,null,{"$f":"Calculations!H71","v":217000.00000000006},{"$f":"F110","v":217000.00000000006},{"$f":"F110-G110","v":0}]
[]
[" Total Capital and Financing Costs (Development and Construction Phases)",null,null,null,{"$f":"F112/D44","v":1.1479936244191775},{"$f":"F92+F95","v":17820534.630583778},{"$f":"G92+G95","v":12760675.588904049},{"$f":"H92+H95","v":5064859.041679726}]
[]
[]
["         Debt Service Reserve Account",null,null,null,null,{"$f":"Inputs!E142","v":410120.69344317465},{"$f":"F115*(G$92/F$92)","v":292237.95327500935},{"$f":"F115-G115","v":117882.7401681653}]
[]
["         Operating Capital",null,null,null,null,{"$f":"Inputs!E141","v":129344.69},{"$f":"F117*(G$92/F$92)","v":92166.594070747538},{"$f":"F117-G117","v":37178.095929252464}]
[]
["Total Project Costs",null,null,null,null,{"$f":"F112+F115+F117","v":18360000.014026955},{"$f":"G112+G115+G117","v":13145080.136249807},5219919.8777771443]
[]
[null,null,null,null,null,null,{"$f":"G119/F119","v":0.71596296983698404},{"$f":"H119/F119","v":0.28430936131749179}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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$6&\" - Construction Labor Detail\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (Terceira) - Construction Labor Detail"}]
[]
[null,null,null,null,null,null,null,null,null,2025,null,null,null,null,null,2026,null,null,null,null,null,null,null,null,null,null,null,2027,null,null,null,null,null,null,null,null,null,null,null,2028]
[null,null,null,null,null,null,null,null,null,"Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Labor","Units","Unit Labor and Cost","Hours/unit","Person-Hours","hourly","Hours Required","Actual Hours","Totals",157.5,75,168,176,168,120,157.5,135,157.5,150,157.5,150,157.5,176,168,176,168,120,157.5,135,157.5,150,157.5,150,157.5,176,168,176,168,120,157.5,135,157.5,150,157.5,150,157.5,176,168,176,168,120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Design",null,null,"Procurement",null,null,"Land Prep",null,null,null,null,null,"Installation",null,null,null,null,null,null,null,null,"Testing"]
["General Laborers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Roads, Trenches, Concrete",null,null,"Fences, Drainage, Buried Cable"]
["       Installation of Fencing",{"$f":"Capex!D29","v":3000},"1 person-hours per meter @ EUR 9/hr + PR Tax 26.5%",1,{"$f":"B9*D9","v":3000},15,0,{"$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",{"$f":"Capex!D27","v":4},"0.25 person-hours per meter @ EUR 9/hr + PR Tax 26.5%",0.25,{"$f":"B12*D12","v":1},15,{"$f":"E12","v":1},{"$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,{"$f":"AH12","v":2},{"$f":"AI12","v":2},{"$f":"AJ12","v":2},{"$f":"AK12","v":2},{"$f":"AL12","v":2},{"$f":"AM12","v":2},{"$f":"AN12","v":2},{"$f":"AO12","v":2},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J13:AY13)","v":2831},{"$f":"J$5*J12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH$5*AH12","v":315},352,336,352,336,240,315,270,315,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J14:AY14)","v":42465},{"$f":"J13*$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH13*$F12","v":4725},5280,5040,5280,5040,3600,4725,4050,4725,0,0,0,0,0,0,0,0,0]
["       Installation of Solar Racks",{"$f":"B18/28","v":795.95999999999992},"4 person-hours per rack @ EUR 9/hr + PR Tax 26.5%",4,{"$f":"B15*D15","v":3183.8399999999997},15,{"$f":"E15","v":3183.8399999999997},{"$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,{"$f":"AH15","v":2},{"$f":"AI15","v":2},{"$f":"AJ15","v":2},{"$f":"AK15","v":2},{"$f":"AL15","v":2},{"$f":"AM15","v":2},{"$f":"AN15","v":2},{"$f":"AO15","v":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",{"$f":"Inputs!E35","v":22286.879999999997},"0.5 hr per module @ 9 EUR/hr +26.5% PR tax (2.5 cents/w)",0.5,{"$f":"B18*D18","v":11143.439999999999},15,{"$f":"E18","v":11143.439999999999},{"$f":"SUM(J19:AM19)","v":7724},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V18","v":0},0,0,0,0,null,null,null,null,null,null,8,{"$f":"AH18","v":8},{"$f":"AI18","v":8},{"$f":"AJ18","v":8},{"$f":"AK18","v":8},{"$f":"AL18","v":8},{"$f":"AM18","v":8},{"$f":"AN18","v":8},{"$f":"AO18","v":8},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J19:AY19)","v":11324},{"$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$5*AH18","v":1260},1408,1344,1408,1344,960,1260,1080,1260,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J20:AY20)","v":169860},{"$f":"J19*$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":18900},21120,20160,21120,20160,14400,18900,16200,18900,0,0,0,0,0,0,0,0,0]
["       Installation of Piles",{"$f":"B18/1.75","v":12735.359999999999},"Two people,3 piles/hr  @EUR 11.39/hr x 2",{"$f":"2/3","v":0.66666666666666663},{"$f":"B21*D21","v":8490.239999999998},15,{"$f":"E21","v":8490.239999999998},{"$f":"SUM(J22:AM22)","v":5793},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V21","v":0},0,0,0,0,null,null,null,null,null,null,6,{"$f":"AH21","v":6},{"$f":"AI21","v":6},{"$f":"AJ21","v":6},{"$f":"AK21","v":6},{"$f":"AL21","v":6},{"$f":"AM21","v":6},{"$f":"AN21","v":6},{"$f":"AO21","v":6},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J22:AY22)","v":8493},{"$f":"J$5*J21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH$5*AH21","v":945},1056,1008,1056,1008,720,945,810,945,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q22*$F21","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH22*$F21","v":14175},15840,15120,15840,15120,10800,14175,12150,14175]
["       Installation of Wiring (Panels)",{"$f":"B18","v":22286.879999999997},"4 panels per hour",0.25,{"$f":"B24*D24","v":5571.7199999999993},15,{"$f":"E24","v":5571.7199999999993},{"$f":"SUM(J25:AM25)","v":3862},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V24","v":0},{"$f":"W24","v":0},{"$f":"X24","v":0},0,0,null,null,null,null,null,null,4,{"$f":"AH24","v":4},{"$f":"AI24","v":4},{"$f":"AJ24","v":4},{"$f":"AK24","v":4},{"$f":"AL24","v":4},{"$f":"AM24","v":4},{"$f":"AN24","v":4},{"$f":"AO24","v":4}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J25:AY25)","v":5662},{"$f":"J$5*J24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH$5*AH24","v":630},704,672,704,672,480,630,540,630,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J26:AY26)","v":84930},{"$f":"J25*$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH25*$F24","v":9450},10560,10080,10560,10080,7200,9450,8100,9450,0,0,0,0,0,0,0,0,0]
[]
["Total Laborers",null,null,null,null,null,null,null,{"$f":"AVERAGE(S28:AD28)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"S9+S12+S15+S18+S21+S24","v":0},0,0,{"$f":"V9+V12+V15+V18+V21+V24","v":0},{"$f":"W9+W12+W15+W18+W21+W24","v":0},0,0,0,0,null,null,null,null,null,null,{"$f":"AH9+AH12+AH15+AH18+AH21+AH24","v":22},22,22,22,22,22,22,22,22]
["Total Hours",null,null,null,null,null,{"$f":"SUM(G9:G24)","v":28390.239999999998},{"$f":"SUM(H9:H24)","v":21241},{"$f":"SUM(J29:AY29)","v":31141},null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"V10+V13+V16+V19+V22+V25","v":0},0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH10+AH13+AH16+AH19+AH22+AH25","v":3465},3872,3696,3872,3696,2640,3465,2970,3465]
["Total Cost for General Laborers",null,null,null,null,null,null,null,{"$f":"SUM(J30:AY30)","v":467115},{"$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},{"$f":"V11+V14+V17+V20+V23+V26","v":0},0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH11+AH14+AH17+AH20+AH23+AH26","v":51975},58080,55440,58080,55440,39600,51975,44550,51975,{"$f":"AQ22*$F21","v":0},0,0,{"$f":"AT22*$F21","v":0},0,0,0,0,0]
[]
["Electricians"]
[]
["       Installation of Wiring (Junction Boxes)",{"$f":"Capex!D67+Capex!D68","v":44441.760000000002},"2 person-hours per box (junior electrician)",2,{"$f":"B34*D34","v":88883.520000000004},20,{"$f":"E34","v":88883.520000000004},{"$f":"SUM(J35:AM35)","v":1206.875},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V34","v":0},0,0,0,0,null,null,null,null,null,null,1.25,{"$f":"AH34","v":1.25},{"$f":"AI34","v":1.25},{"$f":"AJ34","v":1.25},{"$f":"AK34","v":1.25},{"$f":"AL34","v":1.25},{"$f":"AM34","v":1.25},{"$f":"AN34","v":1.25},{"$f":"AO34","v":1.25},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J35:AY35)","v":1769.375},{"$f":"J$5*J34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH$5*AH34","v":196.875},220,210,220,210,150,196.875,168.75,196.875,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J36:AY36)","v":35387.5},{"$f":"J35*$F34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH35*$F34","v":3937.5},4400,4200,4400,4200,3000,3937.5,3375,3937.5,0,0,0,0,0,0,0,0,0]
["       Installation of Inverters/PCS/Transformers/Bess",24,"40 hours per unit @ EUR 15/hr (senior electrician with assistant)",40,{"$f":"B37*D37","v":960},20,{"$f":"E37","v":960},{"$f":"SUM(J38:AM38)","v":241.375},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V37","v":0},0,0,0,0,null,null,null,null,null,null,0.25,{"$f":"AH37","v":0.25},{"$f":"AI37","v":0.25},{"$f":"AJ37","v":0.25},{"$f":"AK37","v":0.25},{"$f":"AL37","v":0.25},{"$f":"AM37","v":0.25},{"$f":"AN37","v":0.25},{"$f":"AO37","v":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},{"$f":"AM43","v":0},{"$f":"AN43","v":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":965.5},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,1,{"$f":"AH46","v":1},{"$f":"AI46","v":1},{"$f":"AJ46","v":1},{"$f":"AK46","v":1},{"$f":"AL46","v":1},{"$f":"AM46","v":1},{"$f":"AN46","v":1},{"$f":"AO46","v":1},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J47:AY47)","v":1415.5},{"$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$5*AH46","v":157.5},176,168,176,168,120,157.5,135,157.5,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J48:AY48)","v":127395},{"$f":"J47*$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":14175},15840,15120,15840,15120,10800,14175,12150,14175,0,0,0,0,0,0,0,0,0]
["       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,{"$f":"AH49","v":0.5},{"$f":"AI49","v":0.5},{"$f":"AJ49","v":0.5},{"$f":"AK49","v":0.5},{"$f":"AL49","v":0.5},{"$f":"AM49","v":0.5},{"$f":"AN49","v":0.5},{"$f":"AO49","v":0.5},{"$f":"AP49","v":0.5},{"$f":"AQ49","v":0.5},{"$f":"AR49","v":0.5},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"AH34+AH37+AH40+AH43+AH46+AH49","v":3},3,3,3,3,3,3,3,3,1,1,1]
[null,null,null,null,null,null,null,null,null,{"$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,{"$f":"AH35+AH38+AH41+AH44+AH47+AH50","v":472.5},528,504,528,504,360,472.5,405,472.5,150,157.5,150]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH36+AH39+AH42+AH45+AH48+AH51","v":23625},26400,25200,26400,25200,18000,23625,20250,23625,6000,6300,6000]
[]
["Total Non-Administrative Labor",null,null,null,{"$f":"SUM(E9:E49)","v":124677.51000000001},null,null,null,{"$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":25},25,25,25,25,25,25,25,25,1,1,1]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J57:AY57)","v":35845},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH29+AH53","v":3937.5},4400,4200,4400,4200,3000,3937.5,3375,3937.5,150,157.5,150]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J58:AY58)","v":697740},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH30+AH54","v":75600},84480,80640,84480,80640,57600,75600,64800,75600,6000,6300,6000,{"$f":"AT51*$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":"$B62","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,{"$f":"$B62","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$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$5*AB62","v":22.05},18.900000000000002,22.05,{"$f":"AE$5*AE62","v":21.000000000000004},22.05,21.000000000000004,22.05,24.64,23.520000000000003,{"$f":"AK$5*AK62","v":24.64},23.520000000000003,16.8,22.05,18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$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,{"$f":"AK63*$F62","v":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$5*AB65","v":22.05},18.900000000000002,22.05,{"$f":"AE$5*AE65","v":21.000000000000004},22.05,21.000000000000004,22.05,24.64,23.520000000000003,{"$f":"AK$5*AK65","v":24.64},23.520000000000003,16.8,22.05,18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$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,{"$f":"AK66*$F65","v":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,{"$f":"$B68","v":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$5*AB68","v":22.05},18.900000000000002,39.375,{"$f":"AE$5*AE68","v":37.5},39.375,37.5,39.375,44,42,{"$f":"AK$5*AK68","v":44},42,30,39.375,33.75,39.375,37.5,39.375,37.5,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$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*$F68","v":882},756.00000000000011,1575,{"$f":"AE69*$F68","v":1500},1575,1500,1575,1760,1680,{"$f":"AK69*$F68","v":1760},1680,1200,1575,1350,1575,1500,1575,1500,0,0,0,0,0,0]
["           Civil Engineer",1,null,3750,{"$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,{"$f":"$B71","v":1},1,1,1,1,1,1,1,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J72:AY72)","v":2528.9499999999998},{"$f":"J73/$F71","v":0},{"$f":"K73/$F71","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB$5*AB71","v":22.05},18.900000000000002,157.5,{"$f":"AE$5*AE71","v":150},157.5,150,157.5,176,168,{"$f":"AK$5*AK71","v":176},168,120,157.5,135,157.5,150,157.5,150,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J73:AY73)","v":2192.3999999999996},{"$f":"870*J$62","v":0},{"$f":"870*K$62","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,0,0,0,0,0,0]
["           Sys Admin",0.14000000000000001,null,{"$f":"1875*5/4","v":2343.75},{"$f":"B74*D74","v":328.12500000000006},25,{"$f":"H74","v":262.22000000000003},{"$f":"SUM(J75:AM75)","v":262.22000000000003},null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"$B74","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,{"$f":"$B74","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,{"$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$5*AB74","v":22.05},18.900000000000002,22.05,{"$f":"AE$5*AE74","v":21.000000000000004},22.05,21.000000000000004,22.05,24.64,23.520000000000003,{"$f":"AK$5*AK74","v":24.64},23.520000000000003,16.8,22.05,18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,{"$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,{"$f":"AE75*$F74","v":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":"$B77","v":1},1,1,1,1,1,1,1,{"$f":"$B77","v":1},1,1,1,1,1,1,1,{"$f":"AT79/(AT$5*$F77)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J78:AY78)","v":2488},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB$5*AB77","v":0},0,157.5,{"$f":"AE$5*AE77","v":150},157.5,150,157.5,176,168,{"$f":"AK$5*AK77","v":176},168,120,157.5,135,157.5,150,157.5,150,{"$f":"AT79/$F77","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J79:AY79)","v":62200},0,0,0,0,0,0,{"$f":"P78*$F77","v":0},{"$f":"Q78*$F77","v":0},0,null,null,null,null,null,null,null,null,null,{"$f":"AB78*$F77","v":0},0,3937.5,3750,3937.5,3750,3937.5,4400,4200,{"$f":"AK78*$F77","v":4400},4200,3000,3937.5,3375,3937.5,3750,3937.5,3750,{"$f":"870*AT$62","v":0},0,0,0,0,0]
["          Administrative Assistant(s)",0.14000000000000001,null,3750,{"$f":"B80*D80","v":525},12.5,{"$f":"H80","v":29.779999999999998},{"$f":"SUM(J83:AM83)","v":29.779999999999998},null,{"$f":"J82/(J$5*$F80)","v":0},{"$f":"K82/(K$5*$F80)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"$B80","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,{"$f":"$B80","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0,0,0,0,0]
[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$5*AB80","v":22.05},18.900000000000002,22.05,{"$f":"AE$5*AE80","v":21.000000000000004},22.05,21.000000000000004,22.05,24.64,23.520000000000003,{"$f":"AK$5*AK80","v":24.64},23.520000000000003,16.8,22.05,18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,{"$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*$F80","v":275.625},236.25000000000003,275.625,{"$f":"AE81*$F80","v":262.50000000000006},275.625,262.50000000000006,275.625,308,294.00000000000006,{"$f":"AK81*$F80","v":308},294.00000000000006,210,275.625,236.25000000000003,275.625,262.50000000000006,275.625,262.50000000000006,{"$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,{"$f":"AK62+AK65+AK68+AK71+AK74+AK77+AK80","v":2.81},2.81,2.81,2.81,2.81,2.81,2.81,2.81,2.81]
[null,null,null,null,null,null,0,0,6847.71,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB63+AB66+AB69+AB72+AB75+AB78+AB81","v":132.30000000000001},113.40000000000002,442.57499999999999,421.5,442.57499999999999,421.5,442.57499999999999,494.55999999999995,472.08,{"$f":"AK63+AK66+AK69+AK72+AK75+AK78+AK81","v":494.55999999999995},472.08,337.2,442.57499999999999,379.35,442.57499999999999,421.5,442.57499999999999,421.5]
[null,null,null,null,null,null,0,0,{"$f":"SUM(J85:AY85)","v":139341.12500000006},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB64+AB67+AB70+AB73+AB76+AB79+AB82","v":4035.6750000000002},3476.5500000000006,8666.1749999999993,8259.3000000000011,8666.1749999999993,8259.3000000000011,8236.7250000000004,9175.6,8769.6,{"$f":"AK64+AK67+AK70+AK73+AK76+AK79+AK82","v":9175.6},8769.6,6333.6,8236.7250000000004,7094.85,8236.7250000000004,7856.1,8236.7250000000004,7856.1,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(G15:G80)","v":155961.45000000001},{"$f":"SUM(H15:H80)","v":76384.214999999997}]
["     Total Labor",null,null,null,{"$f":"E56+E83","v":133261.88500000001},null,null,null,{"$f":"MAX(J87:AY87)","v":27.81},{"$f":"J56+J83","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB56+AB83","v":0.84000000000000008},0.84000000000000008,2.81,2.81,2.81,2.81,27.81,27.81,27.81,{"$f":"AK56+AK83","v":27.81},27.81,27.81,27.81,27.81,27.81,3.81,3.81,3.81]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J88:AY88)","v":43081.979999999996},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB57+AB84","v":132.30000000000001},113.40000000000002,442.57499999999999,421.5,442.57499999999999,421.5,4380.0749999999998,4894.5599999999995,4672.08,{"$f":"AK57+AK84","v":4894.5599999999995},4672.08,3337.2,4380.0749999999998,3754.35,4380.0749999999998,571.5,600.07500000000005,571.5]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J89:AY89)","v":837081.12499999977},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB58+AB85","v":4035.6750000000002},3476.5500000000006,8666.1749999999993,8259.3000000000011,8666.1749999999993,8259.3000000000011,83836.725000000006,93655.6,89409.600000000006,{"$f":"AK58+AK85","v":93655.6},89409.600000000006,63933.599999999999,83836.725000000006,71894.850000000006,83836.725000000006,13856.1,14536.725,13856.1,0,0,0,0,0,0]
["`",null,null,null,null,null,null,null,null,{"$f":"B91","v":0.5},{"$f":"J90","v":0.5},{"$f":"K90","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,{"$f":"AA90","v":0},{"$f":"AB90","v":0},{"$f":"B91","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"AJ90","v":0.5},{"$f":"AK90","v":0.5},{"$f":"AL90","v":0.5},{"$f":"AM90","v":0.5},{"$f":"AN90","v":0.5},{"$f":"AO90","v":0.5},{"$f":"AP90","v":0.5},{"$f":"AQ90","v":0.5},{"$f":"AR90","v":0.5}]
["    Supplement for transportation and logistics",0.5,null,null,null,null,null,null,{"$f":"SUM(J91:AM91)","v":273875.83749999997},{"$f":"J90*J89","v":0},{"$f":"K90*K89","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB90*AB89","v":0},0,4333.0874999999996,4129.6500000000005,4333.0874999999996,4129.6500000000005,41918.362500000003,46827.8,44704.800000000003,{"$f":"AK90*AK89","v":46827.8},44704.800000000003,31966.799999999999,41918.362500000003,35947.425000000003,41918.362500000003,6928.05,7268.3625000000002,6928.05]
["   Supplement for BESS Installation",null,null,null,null,null,null,null,{"$f":"0.07*Capex!F74","v":182255.50612500001}]
["Total Construction Labor",0,null,null,{"$f":"E87","v":133261.88500000001},null,{"$f":"G86","v":155961.45000000001},{"$f":"H86","v":76384.214999999997},{"$f":"I89+I91+I92","v":1293212.4686249997},{"$f":"J89+J91","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB89+AB91","v":4035.6750000000002},3476.5500000000006,12999.262499999999,12388.95,12999.262499999999,12388.95,125755.08750000001,140483.40000000002,134114.40000000002,{"$f":"AK89+AK91","v":140483.40000000002},134114.40000000002,95900.4,125755.08750000001,107842.27500000001,125755.08750000001,20784.150000000001,21805.087500000001,20784.150000000001,0,0,0,0,0,0]

{"sheet":"OpEx","index":9,"n_rows":49,"n_cols":454,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Inputs!$D$6&\" - Operating Expenses\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (Terceira) - Operating Expenses"}]
[null,null,null,null,null,null,null,null,null,"Period Start",{"$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":16000},{"$f":"B9/Inputs!$E$10/1000","v":1.0307153164296021},"1 Euro per kw total",null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$5*$B9/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"CP$5*$B9/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"FB$5*$B9/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"GH$5*$B9/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"HN$5*$B9/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"JZ$5*$B9/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"LX$5*$B9/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"MZ$5*$B9/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"NZ$5*$B9/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"QL$5*$B9/12","v":1333.3333333333333}]
["      Software",{"$f":"ROUND(Inputs!E10*1000*1,-2)","v":15500},{"$f":"B10/Inputs!$E$10/1000","v":0.99850546279117713},"1 Euro per kw",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B10/12*0.1","v":129.16666666666669},129.16666666666669,129.16666666666669,129.16666666666669,129.16666666666669,129.16666666666669,{"$f":"AO$5*$B10/12","v":1291.6666666666667},{"$f":"AP$5*$B10/12","v":1291.6666666666667},{"$f":"AQ$5*$B10/12","v":1291.6666666666667},{"$f":"AR$5*$B10/12","v":1291.6666666666667},1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,{"$f":"FB$5*$B10/12","v":1291.6666666666667},1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,{"$f":"FL$5*$B10/12","v":1291.6666666666667},1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,{"$f":"FV$5*$B10/12","v":1291.6666666666667},1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,{"$f":"GF$5*$B10/12","v":1291.6666666666667},1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,{"$f":"GP$5*$B10/12","v":1291.6666666666667},1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,{"$f":"GZ$5*$B10/12","v":1291.6666666666667},1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,{"$f":"NY$5*$B10/12","v":1291.6666666666667},1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667]
["      Electrical Parts Replacement",{"$f":"B9","v":16000},{"$f":"B11/Inputs!$E$10/1000","v":1.0307153164296021},"1 Euro per kw (includes inverter maintenance)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"CP$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"CZ$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"DJ$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"DT$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"ED$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"EN$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"HN$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"HX$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"IH$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"IR$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"JB$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"JL$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"JZ$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333]
["      Warranty",{"$f":"0.02*(Capex!F42+Capex!F74)","v":100037.71054200002},{"$f":"B12/Inputs!$E$10/1000","v":6.4444000297619057},"2% of capital costs for panels plus batteries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B12*AI5/12","v":8336.4758785000013},{"$f":"$B12*AJ5/12","v":8336.4758785000013},8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,{"$f":"$B12*CV5/12","v":8336.4758785000013},8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,{"$f":"$B12*FH5/12","v":8336.4758785000013},8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,{"$f":"$B12*HT5/12","v":8336.4758785000013},8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,{"$f":"$B12*KF5/12","v":8336.4758785000013},8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,{"$f":"$B12*MR5/12","v":8336.4758785000013},8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,{"$f":"$B12*PD5/12","v":8336.4758785000013},8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013,8336.4758785000013]
["      Battery system maintenance (parts)",{"$f":"Capex!F74*0.03","v":78109.502624999994},{"$f":"B13/Inputs!$E$10/1000","v":5.0317912946428569},"3% of Capital Costs ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B13/12","v":6509.1252187499995},6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,{"$f":"AU$5*$B13/12","v":6509.1252187499995},6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,{"$f":"OO$5*$B13/12","v":6509.1252187499995},6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995,6509.1252187499995]
["      Bandwidth Consumption/internet access",{"$f":"Inputs!E11*100*12","v":1200},{"$f":"B14/Inputs!$E$10/1000","v":7.7303648732220162E-2},"EUR 100 per site per month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"SUM(Calculations!AG245:AR245)","v":89163.368000000002},{"$f":"B15/Inputs!$E$10/1000","v":5.7438780663780671},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665,7430.2806666666665]
["      Computing Infrastructure Repairs & Replacement",{"$f":"Inputs!E11*125*12","v":1500},{"$f":"B16/Inputs!$E$10/1000","v":9.6629560915275206E-2},"EUR 0 per site per month first 4 years, 125/month thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125]
["      Tools and Misc supplies",{"$f":"Inputs!E11*150*12","v":1800},{"$f":"B17/Inputs!$E$10/1000","v":0.11595547309833025},"150/month/site",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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!$E10*1000000*0.1","v":1552320}]
[null,{"$f":"SUM(B9:B18)","v":319310.581167},{"$f":"SUM(C9:C18)","v":20.56989416917904},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,{"$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":49313.606353421404},{"$f":"B23/Inputs!$E$10/1000","v":3.1767680860532241},"2% of revenues",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.02*Calculations!AG233","v":5979.8627856106996},{"$f":"0.02*Calculations!AH233","v":5726.6483299407873},{"$f":"0.02*Calculations!AI233","v":4988.0032101761926},{"$f":"0.02*Calculations!AJ233","v":3869.3099076114781},{"$f":"0.02*Calculations!AK233","v":3064.4712816616457},{"$f":"0.02*Calculations!AL233","v":1803.6921972607583},{"$f":"0.02*Calculations!AM233","v":2780.2096983369956},{"$f":"0.02*Calculations!AN233","v":2854.7199725722489},{"$f":"0.02*Calculations!AO233","v":4201.4563733373989},{"$f":"0.02*Calculations!AP233","v":3493.2280197212149},{"$f":"0.02*Calculations!AQ233","v":4996.3537634461172},{"$f":"0.02*Calculations!AR233","v":5555.650813745865},{"$f":"0.02*Calculations!AS233","v":5979.7555757260898},{"$f":"0.02*Calculations!AT233","v":5780.013931203358},{"$f":"0.02*Calculations!AU233","v":4979.9589048639455},{"$f":"0.02*Calculations!AV233","v":3859.6871582848694},{"$f":"0.02*Calculations!AW233","v":3054.4816082282341},{"$f":"0.02*Calculations!AX233","v":1796.0185988700516},{"$f":"0.02*Calculations!AY233","v":2765.9750290732045},{"$f":"0.02*Calculations!AZ233","v":2838.0523891461612},{"$f":"0.02*Calculations!BA233","v":4174.3320372376402},{"$f":"0.02*Calculations!BB233","v":3529.91483642511},{"$f":"0.02*Calculations!BC233","v":5050.9083138119859},{"$f":"0.02*Calculations!BD233","v":5506.8503485360898},{"$f":"0.02*Calculations!BE233","v":5927.6243449231879},{"$f":"0.02*Calculations!BF233","v":5729.0060048992664},{"$f":"0.02*Calculations!BG233","v":4936.4258622035395},{"$f":"0.02*Calculations!BH233","v":3825.3623432767636},{"$f":"0.02*Calculations!BI233","v":3025.2884650717729},{"$f":"0.02*Calculations!BJ233","v":1779.4583508834619},{"$f":"0.02*Calculations!BK233","v":2740.5384401364945},{"$f":"0.02*Calculations!BL233","v":2812.3325294174201},{"$f":"0.02*Calculations!BM233","v":4137.4966374961023},{"$f":"0.02*Calculations!BN233","v":3566.9469035877969},{"$f":"0.02*Calculations!BO233","v":5020.8776850170725},{"$f":"0.02*Calculations!BP233","v":5458.6369390839582},{"$f":"0.02*Calculations!BQ233","v":5876.1247792562008},{"$f":"0.02*Calculations!BR233","v":5678.6081702267556},{"$f":"0.02*Calculations!BS233","v":4890.3530133996819},{"$f":"0.02*Calculations!BT233","v":3791.4523386913675},{"$f":"0.02*Calculations!BU233","v":2993.7180342672887},{"$f":"0.02*Calculations!BV233","v":1760.4458589414673},{"$f":"0.02*Calculations!BW233","v":2715.4041628264445},{"$f":"0.02*Calculations!BX233","v":2782.5776883765502},{"$f":"0.02*Calculations!BY233","v":4101.1084372620262},{"$f":"0.02*Calculations!BZ233","v":3604.3307872175983},{"$f":"0.02*Calculations!CA233","v":4976.3975519174637},{"$f":"0.02*Calculations!CB233","v":5411.005818078268},{"$f":"0.02*Calculations!CC233","v":5816.4187818701721},{"$f":"0.02*Calculations!CD233","v":5628.8154389217261},{"$f":"0.02*Calculations!CE233","v":4840.2223871110664},{"$f":"0.02*Calculations!CF233","v":3757.9537498385048},{"$f":"0.02*Calculations!CG233","v":2962.4681054633857},{"$f":"0.02*Calculations!CH233","v":1741.4244987826823},{"$f":"0.02*Calculations!CI233","v":2690.5696343830459},{"$f":"0.02*Calculations!CJ233","v":2761.8142797367686},{"$f":"0.02*Calculations!CK233","v":4060.6401849310828},{"$f":"0.02*Calculations!CL233","v":3642.0730932888728},{"$f":"0.02*Calculations!CM233","v":4932.4499344757487},{"$f":"0.02*Calculations!CN233","v":5363.1766506472359},{"$f":"0.02*Calculations!CO233","v":5757.0268047575582},{"$f":"0.02*Calculations!CP233","v":5579.6228868189582},{"$f":"0.02*Calculations!CQ233","v":4790.5969646499088},{"$f":"0.02*Calculations!CR233","v":3722.9240391739609},{"$f":"0.02*Calculations!CS233","v":2931.5354261676566},{"$f":"0.02*Calculations!CT233","v":1722.5988619985585},{"$f":"0.02*Calculations!CU233","v":2666.0323243363109},{"$f":"0.02*Calculations!CV233","v":2737.0107805815073},{"$f":"0.02*Calculations!CW233","v":4018.72997879884},{"$f":"0.02*Calculations!CX233","v":3680.1804687544832},{"$f":"0.02*Calculations!CY233","v":4889.0304679729916},{"$f":"0.02*Calculations!CZ233","v":5308.3501890062125},{"$f":"0.02*Calculations!DA233","v":5698.2323748804401},{"$f":"0.02*Calculations!DB233","v":5531.0256533731745},{"$f":"0.02*Calculations!DC233","v":4741.4716554633042},{"$f":"0.02*Calculations!DD233","v":3684.3792413526007},{"$f":"0.02*Calculations!DE233","v":2900.9167768823286},{"$f":"0.02*Calculations!DF233","v":1703.9669368010182},{"$f":"0.02*Calculations!DG233","v":2641.7897342520541},{"$f":"0.02*Calculations!DH233","v":2712.5076801874075},{"$f":"0.02*Calculations!DI233","v":3977.2432590613853},{"$f":"0.02*Calculations!DJ233","v":3718.65960256367},{"$f":"0.02*Calculations!DK233","v":4846.1348437733868},{"$f":"0.02*Calculations!DL233","v":5254.0755675100709},{"$f":"0.02*Calculations!DM233","v":5640.0294809474863},{"$f":"0.02*Calculations!DN233","v":5477.7583378299651},{"$f":"0.02*Calculations!DO233","v":4692.8414202844397},{"$f":"0.02*Calculations!DP233","v":3646.2243930055133},{"$f":"0.02*Calculations!DQ233","v":2870.6089707696792},{"$f":"0.02*Calculations!DR233","v":1685.5267320600115},{"$f":"0.02*Calculations!DS233","v":2617.8393974811574},{"$f":"0.02*Calculations!DT233","v":2683.9480039543118},{"$f":"0.02*Calculations!DU233","v":3936.1757474997758},{"$f":"0.02*Calculations!DV233","v":3757.5172266854365},{"$f":"0.02*Calculations!DW233","v":4803.758808903669},{"$f":"0.02*Calculations!DX233","v":5200.3472324434642},{"$f":"0.02*Calculations!DY233","v":5582.4121721339516},{"$f":"0.02*Calculations!DZ233","v":5421.7568388740228},{"$f":"0.02*Calculations!EA233","v":4644.7012706159867},{"$f":"0.02*Calculations!EB233","v":3608.4555501150135},{"$f":"0.02*Calculations!EC233","v":2840.6088533208244},{"$f":"0.02*Calculations!ED233","v":1667.2762770915879},{"$f":"0.02*Calculations!EE233","v":2594.1788789122861},{"$f":"0.02*Calculations!EF233","v":2663.1868092084787},{"$f":"0.02*Calculations!EG233","v":3895.523209105957},{"$f":"0.02*Calculations!EH233","v":3796.7601171376336},{"$f":"0.02*Calculations!EI233","v":4757.3761433755681},{"$f":"0.02*Calculations!EJ233","v":5147.1596859769525},{"$f":"0.02*Calculations!EK233","v":5525.3745574735085},{"$f":"0.02*Calculations!EL233","v":5366.3189446964398},{"$f":"0.02*Calculations!EM233","v":4597.0462682186744},{"$f":"0.02*Calculations!EN233","v":3571.0688085439347},{"$f":"0.02*Calculations!EO233","v":2810.9133020278828},{"$f":"0.02*Calculations!EP233","v":1649.2136214481425},{"$f":"0.02*Calculations!EQ233","v":2570.80577472803},{"$f":"0.02*Calculations!ER233","v":2635.353365284805},{"$f":"0.02*Calculations!ES233","v":3855.281451646415},{"$f":"0.02*Calculations!ET233","v":3836.3950950218655},{"$f":"0.02*Calculations!EU233","v":4708.5562616495135},{"$f":"0.02*Calculations!EV233","v":5094.5074856047067},{"$f":"0.02*Calculations!EW233","v":5468.9108052562087},{"$f":"0.02*Calculations!EX233","v":5311.4389837966783},{"$f":"0.02*Calculations!EY233","v":4549.8715246050233},{"$f":"0.02*Calculations!EZ233","v":3534.0603036324715},{"$f":"0.02*Calculations!FA233","v":2781.5192260594486},{"$f":"0.02*Calculations!FB233","v":1631.3368347108067},{"$f":"0.02*Calculations!FC233","v":2547.7177121644559},{"$f":"0.02*Calculations!FD233","v":2607.8024552145284},{"$f":"0.02*Calculations!FE233","v":3815.4463252302412},{"$f":"0.02*Calculations!FF233","v":3876.4290275643784},{"$f":"0.02*Calculations!FG233","v":4660.228390051795},{"$f":"0.02*Calculations!FH233","v":5042.385243587858},{"$f":"0.02*Calculations!FI233","v":5413.0151424325022},{"$f":"0.02*Calculations!FJ233","v":5257.1113417393262},{"$f":"0.02*Calculations!FK233","v":4503.1722005381835},{"$f":"0.02*Calculations!FL233","v":3497.426209799095},{"$f":"0.02*Calculations!FM233","v":2752.423565939363},{"$f":"0.02*Calculations!FN233","v":1613.6440062839727},{"$f":"0.02*Calculations!FO233","v":2522.4329507293887},{"$f":"0.02*Calculations!FP233","v":2575.9872036527508},{"$f":"0.02*Calculations!FQ233","v":3776.0137218815439},{"$f":"0.02*Calculations!FR233","v":3916.8688291630724},{"$f":"0.02*Calculations!FS233","v":4612.3875708184105},{"$f":"0.02*Calculations!FT233","v":4990.7876264034558},{"$f":"0.02*Calculations!FU233","v":5357.6818540232443},{"$f":"0.02*Calculations!FV233","v":5203.3304605799785},{"$f":"0.02*Calculations!FW233","v":4456.9435055358072},{"$f":"0.02*Calculations!FX233","v":3461.1627401455007},{"$f":"0.02*Calculations!FY233","v":2723.623293228743},{"$f":"0.02*Calculations!FZ233","v":1596.1332451919216},{"$f":"0.02*Calculations!GA233","v":2495.8763304968506},{"$f":"0.02*Calculations!GB233","v":2553.5367981515969},{"$f":"0.02*Calculations!GC233","v":3736.9795751161905},{"$f":"0.02*Calculations!GD233","v":3957.7214624407998},{"$f":"0.02*Calculations!GE233","v":4565.0288961351453},{"$f":"0.02*Calculations!GF233","v":4939.7093541989616},{"$f":"0.02*Calculations!GG233","v":5302.9052825356221},{"$f":"0.02*Calculations!GH233","v":5150.0908382968955},{"$f":"0.02*Calculations!GI233","v":4411.1806973789271},{"$f":"0.02*Calculations!GJ233","v":3425.2661460655513},{"$f":"0.02*Calculations!GK233","v":2695.1154102112241},{"$f":"0.02*Calculations!GL233","v":1578.8026798775365},{"$f":"0.02*Calculations!GM233","v":2469.589946273923},{"$f":"0.02*Calculations!GN233","v":2526.8164043228912},{"$f":"0.02*Calculations!GO233","v":3698.3398595228095},{"$f":"0.02*Calculations!GP233","v":3998.9939393050854},{"$f":"0.02*Calculations!GQ233","v":4518.1475076344195},{"$f":"0.02*Calculations!GR233","v":4889.1452002522383},{"$f":"0.02*Calculations!GS233","v":5248.6798273849818},{"$f":"0.02*Calculations!GT233","v":5097.3870282284015},{"$f":"0.02*Calculations!GU233","v":4365.8790816257879},{"$f":"0.02*Calculations!GV233","v":3389.7327168581623},{"$f":"0.02*Calculations!GW233","v":2666.8969495814044},{"$f":"0.02*Calculations!GX233","v":1561.6504580030758},{"$f":"0.02*Calculations!GY233","v":2443.5710494847931},{"$f":"0.02*Calculations!GZ233","v":2500.3672500887292},{"$f":"0.02*Calculations!HA233","v":3660.0905903480311},{"$f":"0.02*Calculations!HB233","v":4040.6933220144419},{"$f":"0.02*Calculations!HC233","v":4471.7385958971572},{"$f":"0.02*Calculations!HD233","v":4839.0899904369671},{"$f":"0.02*Calculations!HE233","v":5194.9999443224542},{"$f":"0.02*Calculations!HF233","v":5045.2136385159165},{"$f":"0.02*Calculations!HG233","v":4321.0340111305541},{"$f":"0.02*Calculations!HH233","v":3354.5587793441186},{"$f":"0.02*Calculations!HI233","v":2638.9649741364433},{"$f":"0.02*Calculations!HJ233","v":1544.6747462529931},{"$f":"0.02*Calculations!HK233","v":2417.8169194967763},{"$f":"0.02*Calculations!HL233","v":2469.6379917410113},{"$f":"0.02*Calculations!HM233","v":3622.2278230859201},{"$f":"0.02*Calculations!HN233","v":4082.8267242514075},{"$f":"0.02*Calculations!HO233","v":4425.7973999597125},{"$f":"0.02*Calculations!HP233","v":4789.538602693442},{"$f":"0.02*Calculations!HQ233","v":5141.8601448683376},{"$f":"0.02*Calculations!HR233","v":4993.5653315526088},{"$f":"0.02*Calculations!HS233","v":4276.6408855668815},{"$f":"0.02*Calculations!HT233","v":3319.7406974867417},{"$f":"0.02*Calculations!HU233","v":2611.3165764707824},{"$f":"0.02*Calculations!HV233","v":1527.873730138778},{"$f":"0.02*Calculations!HW233","v":2392.3248633363537},{"$f":"0.02*Calculations!HX233","v":2448.2716790113036},{"$f":"0.02*Calculations!HY233","v":3584.7476530715358},{"$f":"0.02*Calculations!HZ233","v":4125.4013122024853},{"$f":"0.02*Calculations!IA233","v":4380.3192068257358},{"$f":"0.02*Calculations!IB233","v":4740.4859665046979},{"$f":"0.02*Calculations!IC233","v":5089.254995751181},{"$f":"0.02*Calculations!ID233","v":4942.4368234375916},{"$f":"0.02*Calculations!IE233","v":4232.6951509562941},{"$f":"0.02*Calculations!IF233","v":3285.2748720164113},{"$f":"0.02*Calculations!IG233","v":2583.9488786739689},{"$f":"0.02*Calculations!IH233","v":1511.2456138057946},{"$f":"0.02*Calculations!II233","v":2367.0922154081063},{"$f":"0.02*Calculations!IJ233","v":2422.6198409845283},{"$f":"0.02*Calculations!IK233","v":3547.6462150786178},{"$f":"0.02*Calculations!IL233","v":4130.483831347985},{"$f":"0.02*Calculations!IM233","v":4335.2993509829748},{"$f":"0.02*Calculations!IN233","v":4691.9270623778893},{"$f":"0.02*Calculations!IO233","v":5037.1791183525029},{"$f":"0.02*Calculations!IP233","v":4891.8228834355868},{"$f":"0.02*Calculations!IQ233","v":4189.1922992012815},{"$f":"0.02*Calculations!IR233","v":3251.1577400588658},{"$f":"0.02*Calculations!IS233","v":2556.8590320315366},{"$f":"0.02*Calculations!IT233","v":1494.7886198420993},{"$f":"0.02*Calculations!IU233","v":2342.1163372164879},{"$f":"0.02*Calculations!IV233","v":2397.228399621958},{"$f":"0.02*Calculations!IW233","v":3510.9196829213161},{"$f":"0.02*Calculations!IX233","v":4093.5805028345517},{"$f":"0.02*Calculations!IY233","v":4290.7332139249274},{"$f":"0.02*Calculations!IZ233","v":4643.8569213309138},{"$f":"0.02*Calculations!JA233","v":4985.6271881571156},{"$f":"0.02*Calculations!JB233","v":4841.7183334420724},{"$f":"0.02*Calculations!JC233","v":4146.127867623135},{"$f":"0.02*Calculations!JD233","v":3217.3857747672714},{"$f":"0.02*Calculations!JE233","v":2530.044216728922},{"$f":"0.02*Calculations!JF233","v":1478.5009890892231},{"$f":"0.02*Calculations!JG233","v":2317.3946170904428},{"$f":"0.02*Calculations!JH233","v":2367.5446188360384},{"$f":"0.02*Calculations!JI233","v":3474.564269059952},{"$f":"0.02*Calculations!JJ233","v":4057.1161660896673},{"$f":"0.02*Calculations!JK233","v":4246.616223677328},{"$f":"0.02*Calculations!JL233","v":4596.2706243841749},{"$f":"0.02*Calculations!JM233","v":4935.0874378286053},{"$f":"0.02*Calculations!JN233","v":4792.6111398204048},{"$f":"0.02*Calculations!JO233","v":4103.9742270105489},{"$f":"0.02*Calculations!JP233","v":3184.447755846465},{"$f":"0.02*Calculations!JQ233","v":2503.9776357481128},{"$f":"0.02*Calculations!JR233","v":1462.8724312337281},{"$f":"0.02*Calculations!JS233","v":2293.4155111473237},{"$f":"0.02*Calculations!JT233","v":2347.6593158429887},{"$f":"0.02*Calculations!JU233","v":3439.0664473862189},{"$f":"0.02*Calculations!JV233","v":4021.5612077589649},{"$f":"0.02*Calculations!JW233","v":4203.4332608066561},{"$f":"0.02*Calculations!JX233","v":4549.6365265463846},{"$f":"0.02*Calculations!JY233","v":4885.1056087560873},{"$f":"0.02*Calculations!JZ233","v":4744.0475616696885},{"$f":"0.02*Calculations!KA233","v":4062.2931726196448},{"$f":"0.02*Calculations!KB233","v":3151.892308406696},{"$f":"0.02*Calculations!KC233","v":2478.2234174145688},{"$f":"0.02*Calculations!KD233","v":1447.4540502760003},{"$f":"0.02*Calculations!KE233","v":2269.7296604058506},{"$f":"0.02*Calculations!KF233","v":2323.5163952779512},{"$f":"0.02*Calculations!KG233","v":3403.9764506983838},{"$f":"0.02*Calculations!KH233","v":3986.4807393221977},{"$f":"0.02*Calculations!KI233","v":4160.7345323305681},{"$f":"0.02*Calculations!KJ233","v":4503.5192187156799},{"$f":"0.02*Calculations!KK233","v":4835.6213134919726},{"$f":"0.02*Calculations!KL233","v":4695.9673996410966},{"$f":"0.02*Calculations!KM233","v":4021.0270236876677},{"$f":"0.02*Calculations!KN233","v":3119.6609274536795},{"$f":"0.02*Calculations!KO233","v":2452.7255641354391},{"$f":"0.02*Calculations!KP233","v":1432.189148411368},{"$f":"0.02*Calculations!KQ233","v":2246.2795855802115},{"$f":"0.02*Calculations!KR233","v":2299.6138004360337},{"$f":"0.02*Calculations!KS233","v":3369.2357501450228},{"$f":"0.02*Calculations!KT233","v":3951.8181840908146},{"$f":"0.02*Calculations!KU233","v":4118.4608395401874},{"$f":"0.02*Calculations!KV233","v":4457.860976113765},{"$f":"0.02*Calculations!KW233","v":4786.6295994385873},{"$f":"0.02*Calculations!KX233","v":4648.3658416685548},{"$f":"0.02*Calculations!KY233","v":3980.1716501238075},{"$f":"0.02*Calculations!KZ233","v":3087.7503871344165},{"$f":"0.02*Calculations!LA233","v":2427.4815239776685},{"$f":"0.02*Calculations!LB233","v":1417.0761978638564},{"$f":"0.02*Calculations!LC233","v":2223.0629396876852},{"$f":"0.02*Calculations!LD233","v":2271.4669440718521},{"$f":"0.02*Calculations!LE233","v":3334.8408687298106},{"$f":"0.02*Calculations!LF233","v":3917.5702065770242},{"$f":"0.02*Calculations!LG233","v":4076.6079515054462},{"$f":"0.02*Calculations!LH233","v":4412.6572290705008},{"$f":"0.02*Calculations!LI233","v":4738.1255632978637},{"$f":"0.02*Calculations!LJ233","v":4601.2381235866987},{"$f":"0.02*Calculations!LK233","v":3939.7229629493827},{"$f":"0.02*Calculations!LL233","v":3056.157493706989},{"$f":"0.02*Calculations!LM233","v":2402.4887704108892},{"$f":"0.02*Calculations!LN233","v":1402.1136860654181},{"$f":"0.02*Calculations!LO233","v":2200.0773991081005},{"$f":"0.02*Calculations!LP233","v":2252.5200426435781},{"$f":"0.02*Calculations!LQ233","v":3300.7883640674631},{"$f":"0.02*Calculations!LR233","v":3883.7335143899763},{"$f":"0.02*Calculations!LS233","v":4035.171679412199},{"$f":"0.02*Calculations!LT233","v":4209.9129064047693},{"$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},{"$f":"0.02*Calculations!QJ233","v":0}]
["      Travel",{"$f":"74*6*12","v":5328},{"$f":"B24/Inputs!$E$10/1000","v":0.34322820037105756},"6 trips per month from sao miguel @ 74",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B24/12","v":444},444,444,444,444,444,{"$f":"AO$5*$B24/12","v":444},444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,{"$f":"CP$5*$B24/12","v":444},444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,{"$f":"FA$5*$B24/12","v":444},{"$f":"FB$5*$B24/12","v":444},444,{"$f":"FD$5*$B24/12","v":444},444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,{"$f":"HP$5*$B24/12","v":444},444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,{"$f":"KA$5*$B24/12","v":444},444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,{"$f":"KX$5*$B24/12","v":444},444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,{"$f":"LX$5*$B24/12","v":444},444,444,444,444,444,444,444,444,444,{"$f":"MH$5*$B24/12","v":444},444,444,444,444,444,444,444,444,444,{"$f":"MR$5*$B24/12","v":444},444,444,444,444,444,444,{"$f":"MY$5*$B24/12","v":444},444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,{"$f":"NY$5*$B24/12","v":444},444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,{"$f":"OO$5*$B24/12","v":444},444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,{"$f":"PU$5*$B24/12","v":444},444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,444,{"$f":"QL$5*$B24/12","v":444}]
["      Accounting",2400,{"$f":"B25/Inputs!$E$10/1000","v":0.15460729746444032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$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",{"$f":"ROUND(Capex!F92*0.003,-2)","v":41800},{"$f":"B26/Inputs!$E$10/1000","v":2.6927437641723357},"0.3% of capex",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"B26/12","v":3483.3333333333335},{"$f":"T26","v":3483.3333333333335},{"$f":"U26","v":3483.3333333333335},3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,{"$f":"CS$5*$B26/12","v":3483.3333333333335},3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,{"$f":"FA$5*$B26/12","v":3483.3333333333335},3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335,3483.3333333333335]
["      Legal",1500,{"$f":"B27/Inputs!$E$10/1000","v":9.6629560915275206E-2},null,null,null,null,null,null,{"$f":"Calculations!H553","v":18379481.799604688},null,null,0,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,{"$f":"CP$5*$B27/12","v":125},125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,{"$f":"FA$5*$B27/12","v":125},125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,{"$f":"FT$5*$B27/12","v":125},125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,{"$f":"LW$5*$B27/12","v":125},125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125]
["      Land Lease (direct)",0,{"$f":"B28/Inputs!$E$10/1000","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"$B28/12","v":0},{"$f":"$B28/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B28/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B28/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B28/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B28/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B28/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B28/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Land Lease (LandCo)",{"$f":"7150*12","v":85800},{"$f":"B29/Inputs!$E$10/1000","v":5.5272108843537415},null,null,null,null,null,null,null,0,{"$f":"$B29/12*L5","v":7150},{"$f":"$B29/12*M5","v":7150},7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,{"$f":"$B29/12*BY5","v":7150},7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,{"$f":"$B29/12*EK5","v":7150},7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,{"$f":"$B29/12*GW5","v":7150},7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,{"$f":"$B29/12*JI5","v":7150},7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,{"$f":"$B29/12*LU5","v":7150},7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,{"$f":"$B29/12*OG5","v":7150},7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150,7150]
["      Permits and Fees",{"$f":"(15.5+12.2)*1000","v":27700},{"$f":"B30/Inputs!$E$10/1000","v":1.7844258915687488},"Estimate 1000 per  Ha per year + 1000 EUR/MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B30/12","v":2308.3333333333335},2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,{"$f":"AO$5*$B30/12","v":2308.3333333333335},2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,{"$f":"DA$5*$B30/12","v":2308.3333333333335},2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,{"$f":"FM$5*$B30/12","v":2308.3333333333335},2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,{"$f":"HY$5*$B30/12","v":2308.3333333333335},2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,{"$f":"KK$5*$B30/12","v":2308.3333333333335},2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,{"$f":"MW$5*$B30/12","v":2308.3333333333335},2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,{"$f":"NY$5*$B30/12","v":2308.3333333333335},2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,{"$f":"OO$5*$B30/12","v":2308.3333333333335},2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335,2308.3333333333335]
["      Misc Professional Consulting",1000,{"$f":"B31/Inputs!$E$10/1000","v":6.4419707276850133E-2},null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600,600,600,2200,2200,2200,{"$f":"AO$5*$B31/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,{"$f":"CP$5*$B31/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,{"$f":"FA$5*$B31/12","v":83.333333333333329},83.333333333333329,83.333333333333329,{"$f":"FD$5*$B31/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,{"$f":"HO$5*$B31/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,{"$f":"KH$5*$B31/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329]
["      Misc Admin Overhead incl Software",1000,{"$f":"B32/Inputs!$E$10/1000","v":6.4419707276850133E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600,600,600,2200,2200,2200,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,{"$f":"FA$5*$B32/12","v":83.333333333333329},83.333333333333329,83.333333333333329,{"$f":"FD$5*$B32/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,{"$f":"LW$5*$B32/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,{"$f":"NW$5*$B32/12","v":83.333333333333329},{"$f":"NX$5*$B32/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329]
[null,{"$f":"SUM(B23:B32)","v":215841.6063534214},{"$f":"SUM(C24:C32)","v":10.727685013399299},{"$f":"Calculations!H553","v":18379481.799604688},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Cost per kw",{"$f":"B33/(Inputs!E$10*1000)","v":13.904453099452525},{"$f":"B34/Inputs!$E$10/1000","v":8.9572079851142324E-4}]
[null,null,{"$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":535152.18752042134},{"$f":"C19+C33","v":31.297579182578339},null,null,null,null,null,null,null,{"$f":"SUM(K9:K32)","v":0},7150,7150,7150,7150,7150,7150,7150,7150,10633.333333333334,10633.333333333334,10633.333333333334,10633.333333333334,10633.333333333334,10633.333333333334,10633.333333333334,10633.333333333334,10633.333333333334,10633.333333333334,10633.333333333334,10633.333333333334,10733.333333333334,10733.333333333334,10733.333333333334,43395.577882860707,43142.363427190787,42403.718307426192,44485.025004861476,43680.186378911647,42569.407294510762,40475.091462253673,40549.601736488919,41896.338137254068,41188.109783637883,42691.235527362791,43250.53257766254,46341.30400630943,46141.562361786695,45341.507335447284,44221.235588868207,43416.030038811572,42157.567029453385,43127.523459656542,43199.600819729501,44535.880467820978,43891.463267008447,45412.456744395327,45868.39877911943,46289.172775506529,46090.554435482612,45297.974292786879,44186.910773860101,43386.836895655113,42141.0067814668,43102.086870719831,43173.880960000759,44499.045068079446,43928.495334171137,45382.426115600414,45820.185369667299,46237.673209839544,46040.156600810093,45251.901443983021,44153.000769274709,{"$f":"SUM(BW9:BW32)","v":43355.266464850625},42121.994289524802,43201.952593409784,43269.126118959888,44587.65686784537,44090.879217800939,45462.945982500802,45897.55424866161,46302.967212453514,46115.363869505069,45326.770817694407,44244.502180421841,43449.016536046729,42227.97292936602,43177.118064966387,43248.362710320107,44547.188615514424,44128.621523872214,45418.998365059088,45849.725081230579,46243.575235340904,46066.171317402303,45277.145395233252,44209.472469757304,43418.083856751,42209.147292581896,43152.580754919654,43223.559211164844,44505.278409382183,44166.728899337824,45375.578898556334,45794.898619589556,46184.780805463786,46017.574083956511,45228.020086046643,44170.92767193594,43387.46520746567,42190.515367384352,43128.338164835397,43199.056110770747,44463.791689644728,44205.208033147013,45332.683274356728,45740.623998093412,46126.577911530825,45964.306768413306,45179.389850867781,44132.77282358885,43357.157401353019,42172.075162643348,43104.3878280645,43170.49643453765,44422.724178083117,44244.065657268773,45290.307239487011,45686.895663026808,46068.960602717292,45908.305269457363,45131.249701199326,44095.003980698355,43327.157283904162,42153.824707674925,43080.727309495625,43149.735239791822,{"$f":"SUM(EI9:EI32)","v":44382.071639689297},44283.308547720975,45243.92457395891,45633.708116560294,46011.922988056845,45852.867375279777,45083.594698802015,44057.617239127278,43297.46173261122,42135.762052031481,43057.354205311371,43121.901795868143,44341.829882229758,44322.943525605202,45195.104692232853,45581.055916188045,45955.459235839546,45797.987414380019,45036.419955188365,44020.608734215813,43268.067656642786,42117.88526529415,43034.266142747794,43094.350885797867,44301.994755813583,44362.977458147718,45146.776820635132,45528.933674171196,45899.563573015839,45743.659772322666,44989.720631121527,43983.974640382432,43238.971996522705,42100.192436867314,43008.981381312726,43062.53563423609,44262.562152464881,44403.417259746413,45098.936001401751,45477.336056986795,45844.230284606587,45689.878891163316,44943.49193611915,43947.711170728842,43210.171723812084,42082.68167577526,42982.42476108019,43040.085228734933,44223.528005699533,44444.269893024139,45051.577326718485,45426.257784782305,45789.453713118965,45636.639268880237,44897.729127962266,43911.814576648889,43181.663840794565,42065.35111046087,42956.138376857263,43013.364834906228,44184.888290106152,44485.542369888426,45004.695938217759,45375.69363083558,{"$f":"SUM(GU9:GU32)","v":45735.228257968323},45583.935458811742,44852.427512209128,43876.281147441499,43153.445380164747,42048.198888586412,42930.119480068133,42986.915680672071,44146.639020931369,44527.24175259778,44958.287026480495,45325.63842102031,45681.548374905797,45531.762069099255,44807.582441713894,43841.107209927461,43125.513404719786,42031.223176836334,42904.365350080116,42956.186422324354,44108.776253669261,44569.37515483475,44912.345830543054,45276.087033276781,45628.408575451678,45480.113762135952,44763.189316150223,43806.289128070079,43097.865007054119,42014.422160722119,42878.873293919693,42934.820109594642,44071.296083654874,44611.949742785822,44866.867637409079,45227.034397088035,45575.803426334518,45428.985254020932,44719.243581539631,43771.823302599754,43070.497309257305,41997.794044389135,42853.640645991443,42909.168271567869,44034.194645661955,44617.032261931323,44821.847781566314,45178.475492961232,45523.727548935844,45378.371314018928,44675.740729784622,43737.706170642203,43043.407462614879,41981.337050425434,42828.664767799826,42883.776830205301,43997.468113504656,44580.128933417895,44777.281644508264,45130.405351914254,45472.175618740454,45328.266764025415,44632.676298206476,43703.934205350612,{"$f":"SUM(JG9:JG32)","v":43016.59264731226},41965.049419672556,42803.943047673783,42854.093049419382,43961.112699643294,44543.664596673007,44733.164654260669,45082.819054967513,45421.635868411948,45279.159570403746,44590.522657593887,43670.996186429802,42990.526066331455,41949.420861817067,42779.963941730661,42834.207746426328,43925.614877969558,44508.109638342306,44689.981691389999,45036.184957129728,45371.654039339424,45230.595992253031,44548.841603202985,43638.440738990037,42964.771847997908,41934.002480859337,42756.278090989188,42810.064825861293,43890.524881281723,44473.029169905538,44647.282962913909,44990.067649299017,45322.169744075312,45182.515830224438,44507.575454271006,43606.20935803702,42939.27399471878,41918.737578994704,42732.828016163548,42786.162231019371,43855.784180728362,44438.366614674153,44605.009270123526,44944.409406697108,45273.178030021925,45134.914272251895,44466.720080707149,43574.298817717754,42914.029954561011,41903.624628447193,42709.611370271028,42758.015374655195,43821.389299313152,44404.118637160362,44563.15638208879,44899.205659653839,45224.673993881202,45087.786554170038,44426.271393532719,43542.705924290327,42889.037200994229,41888.662116648753,42686.625829691438,42739.068473226915,{"$f":"SUM(LS9:LS32)","v":43787.336794650801},44370.281944973314,44521.720109995542,44696.461336988112,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,{"$f":"SUM(OE9:OE32)","v":40486.548430583338},40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,40486.548430583338,1592806.548430583]
[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":138199.05000000002},{"$f":"B38/Inputs!$E$10/1000","v":8.9027423469387781}]
["Admin",{"$f":"Payroll!P35/Inputs!E10","v":0},{"$f":"B39","v":0}]
["Maint",{"$f":"Payroll!P46/Inputs!E10","v":8.9027423469387781},{"$f":"B40","v":8.9027423469387781}]
[null,null,{"$f":"B41/Inputs!$E$10/1000","v":0}]
["Total Including Payroll",{"$f":"B36+B38","v":673351.23752042139},{"$f":"C36+C38","v":40.200321529517119}]
[null,{"$f":"B42/Inputs!E10/1000","v":43.377089615570341},1.7350835846228136E-3]
[]
["PV",{"$f":"1.07*C45","v":22.845912993819187},{"$f":"C42-C46-C47","v":21.351320554971203}]
["BESS",{"$f":"1.07*C46","v":14.254315396505627},{"$f":"C13+C15+C40/5+C26*Capex!H121","v":13.321790090192174}]
["Land",5.9141156462585034,{"$f":"C29","v":5.5272108843537415}]
[]
[null,null,{"$f":"C46/(C45+C46+C47)","v":0.33138516268857798}]

{"sheet":"Payroll","index":10,"n_rows":64,"n_cols":469,"rows_kept":64,"cut":false,"hidden":false,"merged":[[3,9,3,15],[8,1,8,4],[4,13,4,17],[4,9,4,12],[4,5,4,8]]}
[{"$f":"Inputs!$D$6&\" - Payroll\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (Terceira) - Payroll"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Start",{"$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"},{"$f":"EOMONTH(QY2, 0)","v":"2063-10-31"},"2063-11-30","2063-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
["  Indexing Factor (Annual Increase)",2.5000000000000001E-2,null,null,null,"Head Office",null,null,null,"Terceira",null,null,null,"Total",null,null,null,null,null,1,{"$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,0.25,1,{"$f":"$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},{"$f":"F17+J17","v":0.25},{"$f":"G17+K17","v":1},{"$f":"H17+L17","v":0},{"$f":"I17+M17","v":0},0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N17","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N17","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N17","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N17","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N17","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
["Storage Systems Engineer",null,null,null,null,0.25,1,{"$f":"$E18*F18","v":0},{"$f":"I$8*F18*$B18","v":0},0,0,0,0,0.25,1,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","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,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
["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,0,0,0,0,1,1,0,0,1,1,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$N20","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$N20","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Solar Panel Technician",null,null,null,null,0,0,0,0,{"$f":"E64/2","v":1.5522981366459627},2,0,0,1.5522981366459627,2,0,0,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"$E$64/2","v":1.5522981366459627},1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,{"$f":"$E$64/2","v":1.5522981366459627},{"$f":"$E$64/2","v":1.5522981366459627},{"$f":"$E$64/2","v":1.5522981366459627},1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,{"$f":"$E$64/2","v":1.5522981366459627},1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,{"$f":"$E$64/2","v":1.5522981366459627},1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,{"$f":"$E$64/2","v":1.5522981366459627},1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,{"$f":"$E$64/2","v":1.5522981366459627},1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,{"$f":"$E$64/2","v":1.5522981366459627},1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,{"$f":"$E$64/2","v":1.5522981366459627},1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627]
["Gardener (vegetation removal)",null,null,null,null,0,0,{"$f":"$E22*F22","v":0},{"$f":"I$8*F22*$B22","v":0},{"$f":"J21","v":1.5522981366459627},1,0,0,1.5522981366459627,1,0,0,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"AR21","v":1.5522981366459627},1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,{"$f":"AX21","v":1.5522981366459627},1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,{"$f":"BJ21","v":1.5522981366459627},{"$f":"BK21","v":1.5522981366459627},{"$f":"BL21","v":1.5522981366459627},1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,{"$f":"DW21","v":1.5522981366459627},1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,{"$f":"GI21","v":1.5522981366459627},1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,{"$f":"IU21","v":1.5522981366459627},1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,{"$f":"LG21","v":1.5522981366459627},1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,{"$f":"NS21","v":1.5522981366459627},1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,{"$f":"QE21","v":1.5522981366459627},1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627,1.5522981366459627]
["SysAdmin",null,null,null,null,0.25,1,0,0,0,0,0,0,0.25,1,0,0,0,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":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N23","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N23","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N23","v":0.25},{"$f":"$N23","v":0.25},{"$f":"$N23","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N23","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N23","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N23","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N23","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N23","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N23","v":0.25},0.25,0.25,0.25,0.25,0.25,{"$f":"$N23","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
["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,{"$f":"SUM(F17:F24)","v":0.75},3,0,0,4.104596273291925,4,0,0,{"$f":"SUM(N17:N24)","v":4.854596273291925},{"$f":"SUM(O17:O24)","v":7},{"$f":"SUM(P17:P24)","v":0},{"$f":"SUM(Q17:Q24)","v":0},{"$f":"SUM(R24:R24)","v":0}]
[]
["Total Employees",null,null,null,null,{"$f":"F14+F25","v":0.75},3,0,0,4.104596273291925,4,0,0,{"$f":"N14+N25","v":4.854596273291925},{"$f":"O14+O25","v":7},{"$f":"P14+P25","v":0},{"$f":"Q14+Q25","v":0}]
[]
["Admininistration and Finance"]
[]
[]
["Operations Manager",70,{"$f":"B32*C$8","v":3.5},{"$f":"(B32+C32)*D$8","v":19.477500000000003},{"$f":"B32+C32+D32","v":92.977500000000006},0,{"$f":"G11","v":0},{"$f":"$E32*F32","v":0},null,null,null,null,null,0,{"$f":"G32+K32","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$5*$E32/12*AM11*1000","v":0},0,{"$f":"AO$5*$E32/12*AO11*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E32/12*CY11*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E32/12*FK11*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E32/12*HW11*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E32/12*KI11*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E32/12*MU11*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E32/12*PG11*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Accounting Manager",25,{"$f":"B33*C$8","v":1.25},{"$f":"(B33+C33)*D$8","v":6.9562500000000007},{"$f":"B33+C33+D33","v":33.206249999999997},0,{"$f":"G12","v":0},{"$f":"$E33*F33","v":0},{"$f":"I$8*F33*$B33","v":0},{"$f":"J12","v":0},{"$f":"K12","v":0},{"$f":"$E33*J33","v":0},{"$f":"M$8*J33*$B33","v":0},0,0,0,0,0,null,{"$f":"T$5*$E33/12*T12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E33/12*AM12*1000","v":0},0,{"$f":"AO$5*$E33/12*AO12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E33/12*CY12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E33/12*FK12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E33/12*HW12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E33/12*KI12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E33/12*MU12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E33/12*PG12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Administrative Assistant",15,{"$f":"B34*C$8","v":0.75},{"$f":"(B34+C34)*D$8","v":4.1737500000000001},{"$f":"B34+C34+D34","v":19.923749999999998},0,{"$f":"G13","v":0},{"$f":"$E34*F34","v":0},{"$f":"I$8*F34*$B34","v":0},{"$f":"J13","v":0},{"$f":"K13","v":0},{"$f":"$E34*J34","v":0},{"$f":"M$8*J34*$B34","v":0},0,1,{"$f":"H34+L34","v":0},{"$f":"I34+M34","v":0},0,null,{"$f":"T$5*$E34/12*T13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E34/12*AM13*1000","v":0},0,{"$f":"AO$5*$E34/12*AO13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E34/12*CY13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E34/12*FK13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E34/12*HW13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E34/12*KI13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E34/12*MU13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E34/12*PG13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F32:F34)","v":0},{"$f":"SUM(G32:G34)","v":0},{"$f":"SUM(H32:H34)","v":0},{"$f":"SUM(I33:I34)","v":0},{"$f":"SUM(J33:J34)","v":0},{"$f":"SUM(K33:K34)","v":0},{"$f":"SUM(L33:L34)","v":0},{"$f":"SUM(M33:M34)","v":0},{"$f":"SUM(N32:N34)","v":0},{"$f":"SUM(O32:O34)","v":1},{"$f":"SUM(P32:P34)","v":0},{"$f":"SUM(Q33:Q34)","v":0},{"$f":"SUM(R33:R34)","v":0},null,{"$f":"T$5*$E35/12*T14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E35/12*AM14*1000","v":0},0,{"$f":"AO$5*$E35/12*AO14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E35/12*CY14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E35/12*FK14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E35/12*HW14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E35/12*KI14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E35/12*MU14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E35/12*PG14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$5*$E36/12*T15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E36/12*AM15*1000","v":0},0,{"$f":"AO$5*$E36/12*AO15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E36/12*CY15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E36/12*FK15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E36/12*HW15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E36/12*KI15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E36/12*MU15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E36/12*PG15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electrical Systems Engineering and Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$5*$E37/12*T16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E37/12*AM16*1000","v":0},0,{"$f":"AO$5*$E37/12*AO16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E37/12*CY16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E37/12*FK16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E37/12*HW16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E37/12*KI16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E37/12*MU16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E37/12*PG16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Photovoltaics Engineer",70,{"$f":"B38*C$8","v":3.5},{"$f":"(B38+C38)*D$8","v":19.477500000000003},{"$f":"B38+C38+D38","v":92.977500000000006},0.25,{"$f":"G17","v":1},{"$f":"$E38*F38","v":23.244375000000002},{"$f":"I$8*F38*$B38","v":0},{"$f":"J17","v":0},0,{"$f":"$E38*J38","v":0},{"$f":"M$8*J38*$B38","v":0},{"$f":"F38+J38","v":0.25},{"$f":"G38+K38","v":1},{"$f":"H38+L38","v":23.244375000000002},{"$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},0,0,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,{"$f":"CY$5*$E38/12*CY17*1000","v":2246.3623914976874},2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2605.0916803408354,2605.0916803408354,2605.0916803408354,{"$f":"FK$5*$E38/12*FK17*1000","v":2605.0916803408354},2605.0916803408354,2605.0916803408354,2605.0916803408354,2605.0916803408354,2605.0916803408354,2605.0916803408354,2605.0916803408354,2605.0916803408354,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2947.4221224706585,2947.4221224706585,2947.4221224706585,2947.4221224706585,2947.4221224706585,2947.4221224706585,2947.4221224706585,{"$f":"HW$5*$E38/12*HW17*1000","v":2947.4221224706585},2947.4221224706585,2947.4221224706585,2947.4221224706585,2947.4221224706585,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,{"$f":"KI$5*$E38/12*KI17*1000","v":3334.7375962188189},3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,{"$f":"MU$5*$E38/12*MU17*1000","v":3680.9263455581577},3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,{"$f":"PG$5*$E38/12*PG17*1000","v":3680.9263455581577},3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577]
["Storage Systems Engineer",70,{"$f":"B39*C$8","v":3.5},{"$f":"(B39+C39)*D$8","v":19.477500000000003},92.977500000000006,0.25,1,23.244375000000002,0,0,0,0,0,0.25,1,23.244375000000002,0,0,null,{"$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},0,0,0,0,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,{"$f":"CY$5*$E39/12*CY18*1000","v":2246.3623914976874},2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2605.0916803408354,2605.0916803408354,2605.0916803408354,{"$f":"FK$5*$E39/12*FK18*1000","v":2605.0916803408354},2605.0916803408354,2605.0916803408354,2605.0916803408354,2605.0916803408354,2605.0916803408354,2605.0916803408354,2605.0916803408354,2605.0916803408354,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2947.4221224706585,2947.4221224706585,2947.4221224706585,2947.4221224706585,2947.4221224706585,2947.4221224706585,2947.4221224706585,{"$f":"HW$5*$E39/12*HW18*1000","v":2947.4221224706585},2947.4221224706585,2947.4221224706585,2947.4221224706585,2947.4221224706585,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,{"$f":"KI$5*$E39/12*KI18*1000","v":3334.7375962188189},3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,{"$f":"MU$5*$E39/12*MU18*1000","v":3680.9263455581577},3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,{"$f":"PG$5*$E39/12*PG18*1000","v":3680.9263455581577},3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577]
["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,{"$f":"F20","v":0},0,0,0,{"$f":"J20","v":1},1,37.191000000000003,0,1,1,37.191000000000003,0,0,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},0,0,0,0,3256.1495312499997,3256.1495312499997,3256.1495312499997,3256.1495312499997,3256.1495312499997,3256.1495312499997,3256.1495312499997,3256.1495312499997,3256.1495312499997,3256.1495312499997,3256.1495312499997,3256.1495312499997,3337.55326953125,3337.55326953125,3337.55326953125,3337.55326953125,3337.55326953125,3337.55326953125,3337.55326953125,3337.55326953125,3337.55326953125,3337.55326953125,3337.55326953125,3337.55326953125,3420.9921012695308,3420.9921012695308,3420.9921012695308,3420.9921012695308,3420.9921012695308,3420.9921012695308,3420.9921012695308,3420.9921012695308,3420.9921012695308,3420.9921012695308,3420.9921012695308,3420.9921012695308,3506.5169038012687,3506.5169038012687,3506.5169038012687,3506.5169038012687,3506.5169038012687,3506.5169038012687,3506.5169038012687,3506.5169038012687,3506.5169038012687,3506.5169038012687,3506.5169038012687,3506.5169038012687,3594.1798263962996,3594.1798263962996,3594.1798263962996,3594.1798263962996,3594.1798263962996,3594.1798263962996,3594.1798263962996,3594.1798263962996,3594.1798263962996,3594.1798263962996,3594.1798263962996,{"$f":"CY$5*$E41/12*CY20*1000","v":3594.1798263962996},3684.0343220562077,3684.0343220562077,3684.0343220562077,3684.0343220562077,3684.0343220562077,3684.0343220562077,3684.0343220562077,3684.0343220562077,3684.0343220562077,3684.0343220562077,3684.0343220562077,3684.0343220562077,3776.1351801076121,3776.1351801076121,3776.1351801076121,3776.1351801076121,3776.1351801076121,3776.1351801076121,3776.1351801076121,3776.1351801076121,3776.1351801076121,3776.1351801076121,3776.1351801076121,3776.1351801076121,3870.5385596103015,3870.5385596103015,3870.5385596103015,3870.5385596103015,3870.5385596103015,3870.5385596103015,3870.5385596103015,3870.5385596103015,3870.5385596103015,3870.5385596103015,3870.5385596103015,3870.5385596103015,3967.3020236005586,3967.3020236005586,3967.3020236005586,3967.3020236005586,3967.3020236005586,3967.3020236005586,3967.3020236005586,3967.3020236005586,3967.3020236005586,3967.3020236005586,3967.3020236005586,3967.3020236005586,4066.4845741905724,4066.4845741905724,4066.4845741905724,4066.4845741905724,4066.4845741905724,4066.4845741905724,4066.4845741905724,4066.4845741905724,4066.4845741905724,4066.4845741905724,4066.4845741905724,4066.4845741905724,4168.1466885453365,4168.1466885453365,4168.1466885453365,{"$f":"FK$5*$E41/12*FK20*1000","v":4168.1466885453365},4168.1466885453365,4168.1466885453365,4168.1466885453365,4168.1466885453365,4168.1466885453365,4168.1466885453365,4168.1466885453365,4168.1466885453365,4272.3503557589693,4272.3503557589693,4272.3503557589693,4272.3503557589693,4272.3503557589693,4272.3503557589693,4272.3503557589693,4272.3503557589693,4272.3503557589693,4272.3503557589693,4272.3503557589693,4272.3503557589693,4379.1591146529436,4379.1591146529436,4379.1591146529436,4379.1591146529436,4379.1591146529436,4379.1591146529436,4379.1591146529436,4379.1591146529436,4379.1591146529436,4379.1591146529436,4379.1591146529436,4379.1591146529436,4488.6380925192661,4488.6380925192661,4488.6380925192661,4488.6380925192661,4488.6380925192661,4488.6380925192661,4488.6380925192661,4488.6380925192661,4488.6380925192661,4488.6380925192661,4488.6380925192661,4488.6380925192661,4600.8540448322474,4600.8540448322474,4600.8540448322474,4600.8540448322474,4600.8540448322474,4600.8540448322474,4600.8540448322474,4600.8540448322474,4600.8540448322474,4600.8540448322474,4600.8540448322474,4600.8540448322474,4715.8753959530532,4715.8753959530532,4715.8753959530532,4715.8753959530532,4715.8753959530532,4715.8753959530532,4715.8753959530532,{"$f":"HW$5*$E41/12*HW20*1000","v":4715.8753959530532},4715.8753959530532,4715.8753959530532,4715.8753959530532,4715.8753959530532,4833.7722808518793,4833.7722808518793,4833.7722808518793,4833.7722808518793,4833.7722808518793,4833.7722808518793,4833.7722808518793,4833.7722808518793,4833.7722808518793,4833.7722808518793,4833.7722808518793,4833.7722808518793,4954.6165878731754,4954.6165878731754,4954.6165878731754,4954.6165878731754,4954.6165878731754,4954.6165878731754,4954.6165878731754,4954.6165878731754,4954.6165878731754,4954.6165878731754,4954.6165878731754,4954.6165878731754,5078.4820025700046,5078.4820025700046,5078.4820025700046,5078.4820025700046,5078.4820025700046,5078.4820025700046,5078.4820025700046,5078.4820025700046,5078.4820025700046,5078.4820025700046,5078.4820025700046,5078.4820025700046,5205.4440526342541,5205.4440526342541,5205.4440526342541,5205.4440526342541,5205.4440526342541,5205.4440526342541,5205.4440526342541,5205.4440526342541,5205.4440526342541,5205.4440526342541,5205.4440526342541,5205.4440526342541,5335.5801539501108,5335.5801539501108,5335.5801539501108,5335.5801539501108,5335.5801539501108,5335.5801539501108,5335.5801539501108,5335.5801539501108,5335.5801539501108,5335.5801539501108,5335.5801539501108,{"$f":"KI$5*$E41/12*KI20*1000","v":5335.5801539501108},5468.9696577988616,5468.9696577988616,5468.9696577988616,5468.9696577988616,5468.9696577988616,5468.9696577988616,5468.9696577988616,5468.9696577988616,5468.9696577988616,5468.9696577988616,5468.9696577988616,5468.9696577988616,5605.6938992438327,5605.6938992438327,5605.6938992438327,5605.6938992438327,5605.6938992438327,5605.6938992438327,5605.6938992438327,5605.6938992438327,5605.6938992438327,5605.6938992438327,5605.6938992438327,5605.6938992438327,5745.8362467249281,5745.8362467249281,5745.8362467249281,5745.8362467249281,5745.8362467249281,5745.8362467249281,5745.8362467249281,5745.8362467249281,5745.8362467249281,5745.8362467249281,5745.8362467249281,5745.8362467249281,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,{"$f":"MU$5*$E41/12*MU20*1000","v":5889.4821528930524},5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,{"$f":"PG$5*$E41/12*PG20*1000","v":5889.4821528930524},5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524]
["Solar Panel Technician",10,0.5,2.7825000000000002,13.282500000000001,{"$f":"F21","v":0},0,0,0,{"$f":"J21","v":1.5522981366459627},2,20.618400000000001,0,1.5522981366459627,2,20.618400000000001,0,0,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},0,0,0,0,1805.1838749999997,1805.1838749999997,1805.1838749999997,1805.1838749999997,1805.1838749999997,1805.1838749999997,1805.1838749999997,1805.1838749999997,1805.1838749999997,1805.1838749999997,1805.1838749999997,1805.1838749999997,1850.3134718749998,1850.3134718749998,1850.3134718749998,1850.3134718749998,1850.3134718749998,1850.3134718749998,1850.3134718749998,1850.3134718749998,1850.3134718749998,1850.3134718749998,1850.3134718749998,1850.3134718749998,1896.5713086718749,1896.5713086718749,1896.5713086718749,1896.5713086718749,1896.5713086718749,1896.5713086718749,1896.5713086718749,1896.5713086718749,1896.5713086718749,1896.5713086718749,1896.5713086718749,1896.5713086718749,1943.9855913886713,1943.9855913886713,1943.9855913886713,1943.9855913886713,1943.9855913886713,1943.9855913886713,1943.9855913886713,1943.9855913886713,1943.9855913886713,1943.9855913886713,1943.9855913886713,1943.9855913886713,1992.5852311733879,1992.5852311733879,1992.5852311733879,1992.5852311733879,1992.5852311733879,1992.5852311733879,1992.5852311733879,1992.5852311733879,1992.5852311733879,1992.5852311733879,1992.5852311733879,{"$f":"CY$5*$E42/12*CY21*1000","v":1992.5852311733879},2042.3998619527222,2042.3998619527222,2042.3998619527222,2042.3998619527222,2042.3998619527222,2042.3998619527222,2042.3998619527222,2042.3998619527222,2042.3998619527222,2042.3998619527222,2042.3998619527222,2042.3998619527222,2093.4598585015401,2093.4598585015401,2093.4598585015401,2093.4598585015401,2093.4598585015401,2093.4598585015401,2093.4598585015401,2093.4598585015401,2093.4598585015401,2093.4598585015401,2093.4598585015401,2093.4598585015401,2145.796354964079,2145.796354964079,2145.796354964079,2145.796354964079,2145.796354964079,2145.796354964079,2145.796354964079,2145.796354964079,2145.796354964079,2145.796354964079,2145.796354964079,2145.796354964079,2199.44126383818,2199.44126383818,2199.44126383818,2199.44126383818,2199.44126383818,2199.44126383818,2199.44126383818,2199.44126383818,2199.44126383818,2199.44126383818,2199.44126383818,2199.44126383818,2254.4272954341341,2254.4272954341341,2254.4272954341341,2254.4272954341341,2254.4272954341341,2254.4272954341341,2254.4272954341341,2254.4272954341341,2254.4272954341341,2254.4272954341341,2254.4272954341341,2254.4272954341341,2310.7879778199881,2310.7879778199881,2310.7879778199881,{"$f":"FK$5*$E42/12*FK21*1000","v":2310.7879778199881},2310.7879778199881,2310.7879778199881,2310.7879778199881,2310.7879778199881,2310.7879778199881,2310.7879778199881,2310.7879778199881,2310.7879778199881,2368.5576772654872,2368.5576772654872,2368.5576772654872,2368.5576772654872,2368.5576772654872,2368.5576772654872,2368.5576772654872,2368.5576772654872,2368.5576772654872,2368.5576772654872,2368.5576772654872,2368.5576772654872,2427.7716191971244,2427.7716191971244,2427.7716191971244,2427.7716191971244,2427.7716191971244,2427.7716191971244,2427.7716191971244,2427.7716191971244,2427.7716191971244,2427.7716191971244,2427.7716191971244,2427.7716191971244,2488.465909677052,2488.465909677052,2488.465909677052,2488.465909677052,2488.465909677052,2488.465909677052,2488.465909677052,2488.465909677052,2488.465909677052,2488.465909677052,2488.465909677052,2488.465909677052,2550.6775574189778,2550.6775574189778,2550.6775574189778,2550.6775574189778,2550.6775574189778,2550.6775574189778,2550.6775574189778,2550.6775574189778,2550.6775574189778,2550.6775574189778,2550.6775574189778,2550.6775574189778,2614.4444963544524,2614.4444963544524,2614.4444963544524,2614.4444963544524,2614.4444963544524,2614.4444963544524,2614.4444963544524,{"$f":"HW$5*$E42/12*HW21*1000","v":2614.4444963544524},2614.4444963544524,2614.4444963544524,2614.4444963544524,2614.4444963544524,2679.8056087633136,2679.8056087633136,2679.8056087633136,2679.8056087633136,2679.8056087633136,2679.8056087633136,2679.8056087633136,2679.8056087633136,2679.8056087633136,2679.8056087633136,2679.8056087633136,2679.8056087633136,2746.8007489823958,2746.8007489823958,2746.8007489823958,2746.8007489823958,2746.8007489823958,2746.8007489823958,2746.8007489823958,2746.8007489823958,2746.8007489823958,2746.8007489823958,2746.8007489823958,2746.8007489823958,2815.4707677069555,2815.4707677069555,2815.4707677069555,2815.4707677069555,2815.4707677069555,2815.4707677069555,2815.4707677069555,2815.4707677069555,2815.4707677069555,2815.4707677069555,2815.4707677069555,2815.4707677069555,2885.8575368996294,2885.8575368996294,2885.8575368996294,2885.8575368996294,2885.8575368996294,2885.8575368996294,2885.8575368996294,2885.8575368996294,2885.8575368996294,2885.8575368996294,2885.8575368996294,2885.8575368996294,2958.003975322119,2958.003975322119,2958.003975322119,2958.003975322119,2958.003975322119,2958.003975322119,2958.003975322119,2958.003975322119,2958.003975322119,2958.003975322119,2958.003975322119,{"$f":"KI$5*$E42/12*KI21*1000","v":2958.003975322119},3031.9540747051724,3031.9540747051724,3031.9540747051724,3031.9540747051724,3031.9540747051724,3031.9540747051724,3031.9540747051724,3031.9540747051724,3031.9540747051724,3031.9540747051724,3031.9540747051724,3031.9540747051724,3107.7529265728012,3107.7529265728012,3107.7529265728012,3107.7529265728012,3107.7529265728012,3107.7529265728012,3107.7529265728012,3107.7529265728012,3107.7529265728012,3107.7529265728012,3107.7529265728012,3107.7529265728012,3185.4467497371206,3185.4467497371206,3185.4467497371206,3185.4467497371206,3185.4467497371206,3185.4467497371206,3185.4467497371206,3185.4467497371206,3185.4467497371206,3185.4467497371206,3185.4467497371206,3185.4467497371206,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,{"$f":"MU$5*$E42/12*MU21*1000","v":3265.0829184805489},3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,{"$f":"PG$5*$E42/12*PG21*1000","v":3265.0829184805489},3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489]
["Gardener (vegetation removal)",10,{"$f":"B43*C$8","v":0.5},{"$f":"(B43+C43)*D$8","v":2.7825000000000002},13.282500000000001,{"$f":"F22","v":0},0,{"$f":"$E43*F43","v":0},{"$f":"I$8*F43*$B43","v":0},{"$f":"J22","v":1.5522981366459627},1,{"$f":"$E43*J43","v":20.618400000000001},{"$f":"M$8*J43*$B43","v":0},1.5522981366459627,1,20.618400000000001,0,0,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},0,0,0,0,1805.1838749999997,1805.1838749999997,1805.1838749999997,1805.1838749999997,1805.1838749999997,1805.1838749999997,1805.1838749999997,1805.1838749999997,1805.1838749999997,1805.1838749999997,1805.1838749999997,1805.1838749999997,1850.3134718749998,1850.3134718749998,1850.3134718749998,1850.3134718749998,1850.3134718749998,1850.3134718749998,1850.3134718749998,1850.3134718749998,1850.3134718749998,1850.3134718749998,1850.3134718749998,1850.3134718749998,1896.5713086718749,1896.5713086718749,1896.5713086718749,1896.5713086718749,1896.5713086718749,1896.5713086718749,1896.5713086718749,1896.5713086718749,1896.5713086718749,1896.5713086718749,1896.5713086718749,1896.5713086718749,1943.9855913886713,1943.9855913886713,1943.9855913886713,1943.9855913886713,1943.9855913886713,1943.9855913886713,1943.9855913886713,1943.9855913886713,1943.9855913886713,1943.9855913886713,1943.9855913886713,1943.9855913886713,1992.5852311733879,1992.5852311733879,1992.5852311733879,1992.5852311733879,1992.5852311733879,1992.5852311733879,1992.5852311733879,1992.5852311733879,1992.5852311733879,1992.5852311733879,1992.5852311733879,{"$f":"CY$5*$E43/12*CY22*1000","v":1992.5852311733879},2042.3998619527222,2042.3998619527222,2042.3998619527222,2042.3998619527222,2042.3998619527222,2042.3998619527222,2042.3998619527222,2042.3998619527222,2042.3998619527222,2042.3998619527222,2042.3998619527222,2042.3998619527222,2093.4598585015401,2093.4598585015401,2093.4598585015401,2093.4598585015401,2093.4598585015401,2093.4598585015401,2093.4598585015401,2093.4598585015401,2093.4598585015401,2093.4598585015401,2093.4598585015401,2093.4598585015401,2145.796354964079,2145.796354964079,2145.796354964079,2145.796354964079,2145.796354964079,2145.796354964079,2145.796354964079,2145.796354964079,2145.796354964079,2145.796354964079,2145.796354964079,2145.796354964079,2199.44126383818,2199.44126383818,2199.44126383818,2199.44126383818,2199.44126383818,2199.44126383818,2199.44126383818,2199.44126383818,2199.44126383818,2199.44126383818,2199.44126383818,2199.44126383818,2254.4272954341341,2254.4272954341341,2254.4272954341341,2254.4272954341341,2254.4272954341341,2254.4272954341341,2254.4272954341341,2254.4272954341341,2254.4272954341341,2254.4272954341341,2254.4272954341341,2254.4272954341341,2310.7879778199881,2310.7879778199881,2310.7879778199881,{"$f":"FK$5*$E43/12*FK22*1000","v":2310.7879778199881},2310.7879778199881,2310.7879778199881,2310.7879778199881,2310.7879778199881,2310.7879778199881,2310.7879778199881,2310.7879778199881,2310.7879778199881,2368.5576772654872,2368.5576772654872,2368.5576772654872,2368.5576772654872,2368.5576772654872,2368.5576772654872,2368.5576772654872,2368.5576772654872,2368.5576772654872,2368.5576772654872,2368.5576772654872,2368.5576772654872,2427.7716191971244,2427.7716191971244,2427.7716191971244,2427.7716191971244,2427.7716191971244,2427.7716191971244,2427.7716191971244,2427.7716191971244,2427.7716191971244,2427.7716191971244,2427.7716191971244,2427.7716191971244,2488.465909677052,2488.465909677052,2488.465909677052,2488.465909677052,2488.465909677052,2488.465909677052,2488.465909677052,2488.465909677052,2488.465909677052,2488.465909677052,2488.465909677052,2488.465909677052,2550.6775574189778,2550.6775574189778,2550.6775574189778,2550.6775574189778,2550.6775574189778,2550.6775574189778,2550.6775574189778,2550.6775574189778,2550.6775574189778,2550.6775574189778,2550.6775574189778,2550.6775574189778,2614.4444963544524,2614.4444963544524,2614.4444963544524,2614.4444963544524,2614.4444963544524,2614.4444963544524,2614.4444963544524,{"$f":"HW$5*$E43/12*HW22*1000","v":2614.4444963544524},2614.4444963544524,2614.4444963544524,2614.4444963544524,2614.4444963544524,2679.8056087633136,2679.8056087633136,2679.8056087633136,2679.8056087633136,2679.8056087633136,2679.8056087633136,2679.8056087633136,2679.8056087633136,2679.8056087633136,2679.8056087633136,2679.8056087633136,2679.8056087633136,2746.8007489823958,2746.8007489823958,2746.8007489823958,2746.8007489823958,2746.8007489823958,2746.8007489823958,2746.8007489823958,2746.8007489823958,2746.8007489823958,2746.8007489823958,2746.8007489823958,2746.8007489823958,2815.4707677069555,2815.4707677069555,2815.4707677069555,2815.4707677069555,2815.4707677069555,2815.4707677069555,2815.4707677069555,2815.4707677069555,2815.4707677069555,2815.4707677069555,2815.4707677069555,2815.4707677069555,2885.8575368996294,2885.8575368996294,2885.8575368996294,2885.8575368996294,2885.8575368996294,2885.8575368996294,2885.8575368996294,2885.8575368996294,2885.8575368996294,2885.8575368996294,2885.8575368996294,2885.8575368996294,2958.003975322119,2958.003975322119,2958.003975322119,2958.003975322119,2958.003975322119,2958.003975322119,2958.003975322119,2958.003975322119,2958.003975322119,2958.003975322119,2958.003975322119,{"$f":"KI$5*$E43/12*KI22*1000","v":2958.003975322119},3031.9540747051724,3031.9540747051724,3031.9540747051724,3031.9540747051724,3031.9540747051724,3031.9540747051724,3031.9540747051724,3031.9540747051724,3031.9540747051724,3031.9540747051724,3031.9540747051724,3031.9540747051724,3107.7529265728012,3107.7529265728012,3107.7529265728012,3107.7529265728012,3107.7529265728012,3107.7529265728012,3107.7529265728012,3107.7529265728012,3107.7529265728012,3107.7529265728012,3107.7529265728012,3107.7529265728012,3185.4467497371206,3185.4467497371206,3185.4467497371206,3185.4467497371206,3185.4467497371206,3185.4467497371206,3185.4467497371206,3185.4467497371206,3185.4467497371206,3185.4467497371206,3185.4467497371206,3185.4467497371206,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,{"$f":"MU$5*$E43/12*MU22*1000","v":3265.0829184805489},3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,{"$f":"PG$5*$E43/12*PG22*1000","v":3265.0829184805489},3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489,3265.0829184805489]
["Sys Admin",40,2,11.13,53.13,0.25,1,13.282500000000001,0,{"$f":"J23","v":0},{"$f":"K23","v":0},0,0,0.25,1,13.282500000000001,0,0,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},0,0,0,0,1162.9105468749999,1162.9105468749999,1162.9105468749999,1162.9105468749999,1162.9105468749999,1162.9105468749999,1162.9105468749999,1162.9105468749999,1162.9105468749999,1162.9105468749999,1162.9105468749999,1162.9105468749999,1191.9833105468749,1191.9833105468749,1191.9833105468749,1191.9833105468749,1191.9833105468749,1191.9833105468749,1191.9833105468749,1191.9833105468749,1191.9833105468749,1191.9833105468749,1191.9833105468749,1191.9833105468749,1221.7828933105468,1221.7828933105468,1221.7828933105468,1221.7828933105468,1221.7828933105468,1221.7828933105468,1221.7828933105468,1221.7828933105468,1221.7828933105468,1221.7828933105468,1221.7828933105468,1221.7828933105468,1252.32746564331,1252.32746564331,1252.32746564331,1252.32746564331,1252.32746564331,1252.32746564331,1252.32746564331,1252.32746564331,1252.32746564331,1252.32746564331,1252.32746564331,1252.32746564331,1283.6356522843928,1283.6356522843928,1283.6356522843928,1283.6356522843928,1283.6356522843928,1283.6356522843928,1283.6356522843928,1283.6356522843928,1283.6356522843928,1283.6356522843928,1283.6356522843928,{"$f":"CY$5*$E44/12*CY23*1000","v":1283.6356522843928},1315.7265435915024,1315.7265435915024,1315.7265435915024,1315.7265435915024,1315.7265435915024,1315.7265435915024,1315.7265435915024,1315.7265435915024,1315.7265435915024,1315.7265435915024,1315.7265435915024,1315.7265435915024,1348.6197071812901,1348.6197071812901,1348.6197071812901,1348.6197071812901,1348.6197071812901,1348.6197071812901,1348.6197071812901,1348.6197071812901,1348.6197071812901,1348.6197071812901,1348.6197071812901,1348.6197071812901,1382.3351998608223,1382.3351998608223,1382.3351998608223,1382.3351998608223,1382.3351998608223,1382.3351998608223,1382.3351998608223,1382.3351998608223,1382.3351998608223,1382.3351998608223,1382.3351998608223,1382.3351998608223,1416.8935798573423,1416.8935798573423,1416.8935798573423,1416.8935798573423,1416.8935798573423,1416.8935798573423,1416.8935798573423,1416.8935798573423,1416.8935798573423,1416.8935798573423,1416.8935798573423,1416.8935798573423,1452.3159193537758,1452.3159193537758,1452.3159193537758,1452.3159193537758,1452.3159193537758,1452.3159193537758,1452.3159193537758,1452.3159193537758,1452.3159193537758,1452.3159193537758,1452.3159193537758,1452.3159193537758,1488.6238173376203,1488.6238173376203,1488.6238173376203,{"$f":"FK$5*$E44/12*FK23*1000","v":1488.6238173376203},1488.6238173376203,1488.6238173376203,1488.6238173376203,1488.6238173376203,1488.6238173376203,1488.6238173376203,1488.6238173376203,1488.6238173376203,1525.8394127710606,1525.8394127710606,1525.8394127710606,1525.8394127710606,1525.8394127710606,1525.8394127710606,1525.8394127710606,1525.8394127710606,1525.8394127710606,1525.8394127710606,1525.8394127710606,1525.8394127710606,1563.9853980903372,1563.9853980903372,1563.9853980903372,1563.9853980903372,1563.9853980903372,1563.9853980903372,1563.9853980903372,1563.9853980903372,1563.9853980903372,1563.9853980903372,1563.9853980903372,1563.9853980903372,1603.0850330425951,1603.0850330425951,1603.0850330425951,1603.0850330425951,1603.0850330425951,1603.0850330425951,1603.0850330425951,1603.0850330425951,1603.0850330425951,1603.0850330425951,1603.0850330425951,1603.0850330425951,1643.1621588686598,1643.1621588686598,1643.1621588686598,1643.1621588686598,1643.1621588686598,1643.1621588686598,1643.1621588686598,1643.1621588686598,1643.1621588686598,1643.1621588686598,1643.1621588686598,1643.1621588686598,1684.2412128403764,1684.2412128403764,1684.2412128403764,1684.2412128403764,1684.2412128403764,1684.2412128403764,1684.2412128403764,{"$f":"HW$5*$E44/12*HW23*1000","v":1684.2412128403764},1684.2412128403764,1684.2412128403764,1684.2412128403764,1684.2412128403764,1726.3472431613854,1726.3472431613854,1726.3472431613854,1726.3472431613854,1726.3472431613854,1726.3472431613854,1726.3472431613854,1726.3472431613854,1726.3472431613854,1726.3472431613854,1726.3472431613854,1726.3472431613854,1769.50592424042,1769.50592424042,1769.50592424042,1769.50592424042,1769.50592424042,1769.50592424042,1769.50592424042,1769.50592424042,1769.50592424042,1769.50592424042,1769.50592424042,1769.50592424042,1813.74357234643,1813.74357234643,1813.74357234643,1813.74357234643,1813.74357234643,1813.74357234643,1813.74357234643,1813.74357234643,1813.74357234643,1813.74357234643,1813.74357234643,1813.74357234643,1859.0871616550908,1859.0871616550908,1859.0871616550908,1859.0871616550908,1859.0871616550908,1859.0871616550908,1859.0871616550908,1859.0871616550908,1859.0871616550908,1859.0871616550908,1859.0871616550908,1859.0871616550908,1905.5643406964678,1905.5643406964678,1905.5643406964678,1905.5643406964678,1905.5643406964678,1905.5643406964678,1905.5643406964678,1905.5643406964678,1905.5643406964678,1905.5643406964678,1905.5643406964678,{"$f":"KI$5*$E44/12*KI23*1000","v":1905.5643406964678},1953.2034492138794,1953.2034492138794,1953.2034492138794,1953.2034492138794,1953.2034492138794,1953.2034492138794,1953.2034492138794,1953.2034492138794,1953.2034492138794,1953.2034492138794,1953.2034492138794,1953.2034492138794,2002.0335354442263,2002.0335354442263,2002.0335354442263,2002.0335354442263,2002.0335354442263,2002.0335354442263,2002.0335354442263,2002.0335354442263,2002.0335354442263,2002.0335354442263,2002.0335354442263,2002.0335354442263,2052.0843738303315,2052.0843738303315,2052.0843738303315,2052.0843738303315,2052.0843738303315,2052.0843738303315,2052.0843738303315,2052.0843738303315,2052.0843738303315,2052.0843738303315,2052.0843738303315,2052.0843738303315,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,{"$f":"MU$5*$E44/12*MU23*1000","v":2103.3864831760898},2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,{"$f":"PG$5*$E44/12*PG23*1000","v":2103.3864831760898},2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898]
["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,{"$f":"SUM(F38:F45)","v":0.75},3,59.771250000000002,0,4.104596273291925,4,78.427800000000005,0,4.854596273291925,7,138.19905000000003,0,0]
[]
["Gross Payroll",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T32:T45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12099.614742187498,12099.614742187498,12099.614742187498,12099.614742187498,12099.614742187498,12099.614742187498,12099.614742187498,12099.614742187498,12099.614742187498,12099.614742187498,12099.614742187498,12099.614742187498,12402.105110742188,12402.105110742188,12402.105110742188,12402.105110742188,12402.105110742188,12402.105110742188,12402.105110742188,12402.105110742188,12402.105110742188,12402.105110742188,12402.105110742188,12402.105110742188,12712.157738510741,12712.157738510741,12712.157738510741,12712.157738510741,12712.157738510741,12712.157738510741,12712.157738510741,12712.157738510741,12712.157738510741,12712.157738510741,12712.157738510741,12712.157738510741,13029.961681973507,13029.961681973507,13029.961681973507,13029.961681973507,{"$f":"SUM(CF32:CF45)","v":13029.961681973507},13029.961681973507,13029.961681973507,13029.961681973507,13029.961681973507,13029.961681973507,13029.961681973507,13029.961681973507,13355.710724022843,13355.710724022843,13355.710724022843,13355.710724022843,13355.710724022843,13355.710724022843,13355.710724022843,13355.710724022843,13355.710724022843,13355.710724022843,13355.710724022843,13355.710724022843,13689.603492123413,13689.603492123413,13689.603492123413,13689.603492123413,13689.603492123413,13689.603492123413,13689.603492123413,13689.603492123413,13689.603492123413,13689.603492123413,13689.603492123413,13689.603492123413,14031.843579426499,14031.843579426499,14031.843579426499,14031.843579426499,14031.843579426499,14031.843579426499,14031.843579426499,14031.843579426499,14031.843579426499,14031.843579426499,14031.843579426499,14031.843579426499,14382.639668912161,14382.639668912161,14382.639668912161,14382.639668912161,14382.639668912161,14382.639668912161,14382.639668912161,14382.639668912161,14382.639668912161,14382.639668912161,14382.639668912161,14382.639668912161,14742.20566063496,14742.20566063496,14742.20566063496,14742.20566063496,14742.20566063496,14742.20566063496,14742.20566063496,14742.20566063496,{"$f":"SUM(ER32:ER45)","v":14742.20566063496},14742.20566063496,14742.20566063496,14742.20566063496,15110.760802150833,15110.760802150833,15110.760802150833,15110.760802150833,15110.760802150833,15110.760802150833,15110.760802150833,15110.760802150833,15110.760802150833,15110.760802150833,15110.760802150833,15110.760802150833,15488.529822204602,15488.529822204602,15488.529822204602,15488.529822204602,15488.529822204602,15488.529822204602,15488.529822204602,15488.529822204602,15488.529822204602,15488.529822204602,15488.529822204602,15488.529822204602,15875.743067759717,15875.743067759717,15875.743067759717,15875.743067759717,15875.743067759717,15875.743067759717,15875.743067759717,15875.743067759717,15875.743067759717,15875.743067759717,15875.743067759717,15875.743067759717,16272.636644453711,16272.636644453711,16272.636644453711,16272.636644453711,16272.636644453711,16272.636644453711,16272.636644453711,16272.636644453711,16272.636644453711,16272.636644453711,16272.636644453711,16272.636644453711,16679.452560565049,16679.452560565049,16679.452560565049,16679.452560565049,16679.452560565049,16679.452560565049,16679.452560565049,16679.452560565049,16679.452560565049,16679.452560565049,16679.452560565049,16679.452560565049,{"$f":"SUM(HD32:HD45)","v":17096.438874579173},17096.438874579173,17096.438874579173,17096.438874579173,17096.438874579173,17096.438874579173,17096.438874579173,17096.438874579173,17096.438874579173,17096.438874579173,17096.438874579173,17096.438874579173,17523.849846443652,17523.849846443652,17523.849846443652,17523.849846443652,17523.849846443652,17523.849846443652,17523.849846443652,17523.849846443652,17523.849846443652,17523.849846443652,17523.849846443652,17523.849846443652,17961.946092604743,17961.946092604743,17961.946092604743,17961.946092604743,17961.946092604743,17961.946092604743,17961.946092604743,17961.946092604743,17961.946092604743,17961.946092604743,17961.946092604743,17961.946092604743,18410.994744919855,18410.994744919855,18410.994744919855,18410.994744919855,18410.994744919855,18410.994744919855,18410.994744919855,18410.994744919855,18410.994744919855,18410.994744919855,18410.994744919855,18410.994744919855,18871.269613542852,18871.269613542852,18871.269613542852,18871.269613542852,18871.269613542852,18871.269613542852,18871.269613542852,18871.269613542852,18871.269613542852,18871.269613542852,18871.269613542852,18871.269613542852,19343.051353881423,19343.051353881423,19343.051353881423,19343.051353881423,{"$f":"SUM(JP32:JP45)","v":19343.051353881423},19343.051353881423,19343.051353881423,19343.051353881423,19343.051353881423,19343.051353881423,19343.051353881423,19343.051353881423,19826.627637728452,19826.627637728452,19826.627637728452,19826.627637728452,19826.627637728452,19826.627637728452,19826.627637728452,19826.627637728452,19826.627637728452,19826.627637728452,19826.627637728452,19826.627637728452,20322.293328671665,20322.293328671665,20322.293328671665,20322.293328671665,20322.293328671665,20322.293328671665,20322.293328671665,20322.293328671665,20322.293328671665,20322.293328671665,20322.293328671665,20322.293328671665,20830.350661888453,20830.350661888453,20830.350661888453,20830.350661888453,20830.350661888453,20830.350661888453,20830.350661888453,20830.350661888453,20830.350661888453,20830.350661888453,20830.350661888453,20830.350661888453,21351.109428435659,21351.109428435659,21351.109428435659,21351.109428435659,21351.109428435659,21351.109428435659,21351.109428435659,21351.109428435659,21351.109428435659,21351.109428435659,21351.109428435659,21351.109428435659,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,{"$f":"SUM(MB32:MB45)","v":21884.887164146556},21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,{"$f":"SUM(ON32:ON45)","v":21884.887164146556},21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,{"$f":"SUM(QZ32:QZ45)","v":21884.887164146556},21884.887164146556]
["Payroll Subsidy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Payroll",null,null,null,null,{"$f":"F35+F46","v":0.75},3,59.771250000000002,0,4.104596273291925,4,78.427800000000005,0,4.854596273291925,8,138.19905000000003,0,0,null,{"$f":"T48+T49","v":0},{"$f":"U48+U49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12099.614742187498,12099.614742187498,12099.614742187498,12099.614742187498,12099.614742187498,12099.614742187498,12099.614742187498,12099.614742187498,12099.614742187498,12099.614742187498,12099.614742187498,12099.614742187498,12402.105110742188,12402.105110742188,12402.105110742188,12402.105110742188,12402.105110742188,12402.105110742188,12402.105110742188,12402.105110742188,12402.105110742188,12402.105110742188,12402.105110742188,12402.105110742188,12712.157738510741,12712.157738510741,12712.157738510741,12712.157738510741,12712.157738510741,12712.157738510741,12712.157738510741,12712.157738510741,12712.157738510741,12712.157738510741,12712.157738510741,12712.157738510741,13029.961681973507,13029.961681973507,13029.961681973507,13029.961681973507,13029.961681973507,{"$f":"CG48+CG49","v":13029.961681973507},13029.961681973507,13029.961681973507,13029.961681973507,13029.961681973507,13029.961681973507,13029.961681973507,13355.710724022843,13355.710724022843,13355.710724022843,13355.710724022843,13355.710724022843,13355.710724022843,13355.710724022843,13355.710724022843,13355.710724022843,13355.710724022843,13355.710724022843,13355.710724022843,13689.603492123413,13689.603492123413,13689.603492123413,13689.603492123413,13689.603492123413,13689.603492123413,13689.603492123413,13689.603492123413,13689.603492123413,13689.603492123413,13689.603492123413,13689.603492123413,14031.843579426499,14031.843579426499,14031.843579426499,14031.843579426499,14031.843579426499,14031.843579426499,14031.843579426499,14031.843579426499,14031.843579426499,14031.843579426499,14031.843579426499,14031.843579426499,14382.639668912161,14382.639668912161,14382.639668912161,14382.639668912161,14382.639668912161,14382.639668912161,14382.639668912161,14382.639668912161,14382.639668912161,14382.639668912161,14382.639668912161,14382.639668912161,14742.20566063496,14742.20566063496,14742.20566063496,14742.20566063496,14742.20566063496,14742.20566063496,14742.20566063496,14742.20566063496,14742.20566063496,{"$f":"ES48+ES49","v":14742.20566063496},14742.20566063496,14742.20566063496,15110.760802150833,15110.760802150833,15110.760802150833,15110.760802150833,15110.760802150833,15110.760802150833,15110.760802150833,15110.760802150833,15110.760802150833,15110.760802150833,15110.760802150833,15110.760802150833,15488.529822204602,15488.529822204602,15488.529822204602,15488.529822204602,15488.529822204602,15488.529822204602,15488.529822204602,15488.529822204602,15488.529822204602,15488.529822204602,15488.529822204602,15488.529822204602,15875.743067759717,15875.743067759717,15875.743067759717,15875.743067759717,15875.743067759717,15875.743067759717,15875.743067759717,15875.743067759717,15875.743067759717,15875.743067759717,15875.743067759717,15875.743067759717,16272.636644453711,16272.636644453711,16272.636644453711,16272.636644453711,16272.636644453711,16272.636644453711,16272.636644453711,16272.636644453711,16272.636644453711,16272.636644453711,16272.636644453711,16272.636644453711,16679.452560565049,16679.452560565049,16679.452560565049,16679.452560565049,16679.452560565049,16679.452560565049,16679.452560565049,16679.452560565049,16679.452560565049,16679.452560565049,16679.452560565049,16679.452560565049,17096.438874579173,{"$f":"HE48+HE49","v":17096.438874579173},17096.438874579173,17096.438874579173,17096.438874579173,17096.438874579173,17096.438874579173,17096.438874579173,17096.438874579173,17096.438874579173,17096.438874579173,17096.438874579173,17523.849846443652,17523.849846443652,17523.849846443652,17523.849846443652,17523.849846443652,17523.849846443652,17523.849846443652,17523.849846443652,17523.849846443652,17523.849846443652,17523.849846443652,17523.849846443652,17961.946092604743,17961.946092604743,17961.946092604743,17961.946092604743,17961.946092604743,17961.946092604743,17961.946092604743,17961.946092604743,17961.946092604743,17961.946092604743,17961.946092604743,17961.946092604743,18410.994744919855,18410.994744919855,18410.994744919855,18410.994744919855,18410.994744919855,18410.994744919855,18410.994744919855,18410.994744919855,18410.994744919855,18410.994744919855,18410.994744919855,18410.994744919855,18871.269613542852,18871.269613542852,18871.269613542852,18871.269613542852,18871.269613542852,18871.269613542852,18871.269613542852,18871.269613542852,18871.269613542852,18871.269613542852,18871.269613542852,18871.269613542852,19343.051353881423,19343.051353881423,19343.051353881423,19343.051353881423,19343.051353881423,{"$f":"JQ48+JQ49","v":19343.051353881423},19343.051353881423,19343.051353881423,19343.051353881423,19343.051353881423,19343.051353881423,19343.051353881423,19826.627637728452,19826.627637728452,19826.627637728452,19826.627637728452,19826.627637728452,19826.627637728452,19826.627637728452,19826.627637728452,19826.627637728452,19826.627637728452,19826.627637728452,19826.627637728452,20322.293328671665,20322.293328671665,20322.293328671665,20322.293328671665,20322.293328671665,20322.293328671665,20322.293328671665,20322.293328671665,20322.293328671665,20322.293328671665,20322.293328671665,20322.293328671665,20830.350661888453,20830.350661888453,20830.350661888453,20830.350661888453,20830.350661888453,20830.350661888453,20830.350661888453,20830.350661888453,20830.350661888453,20830.350661888453,20830.350661888453,20830.350661888453,21351.109428435659,21351.109428435659,21351.109428435659,21351.109428435659,21351.109428435659,21351.109428435659,21351.109428435659,21351.109428435659,21351.109428435659,21351.109428435659,21351.109428435659,21351.109428435659,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,{"$f":"LZ48+LZ49","v":21884.887164146556},21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,{"$f":"NY48+NY49","v":21884.887164146556},21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,{"$f":"OH48+OH49","v":21884.887164146556},21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,{"$f":"ON48+ON49","v":21884.887164146556},21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,{"$f":"QK48+QK49","v":21884.887164146556},21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,21884.887164146556,{"$f":"QV48+QV49","v":21884.887164146556},{"$f":"QW48+QW49","v":21884.887164146556},{"$f":"QX48+QX49","v":21884.887164146556},{"$f":"QY48+QY49","v":21884.887164146556},21884.887164146556,21884.887164146556]
[]
[]
[null,"Solar Panel Technicians "]
[null,"Panels","Min/panel/yr","Minutes/yr","hours/yr"]
[null,{"$f":"Inputs!E33","v":22176},2,{"$f":"B55*C55","v":44352},{"$f":"D55/60","v":739.2},"once every 3 months x 0.5 minutes per panel (cleaning)=2 minute/year/panel"]
[null,{"$f":"B55","v":22176},5,{"$f":"B56*C56","v":110880},1848,"0.4 minutes per panel per month(inspection)=5 minutes/year/panel"]
[null,{"$f":"B56","v":22176},2.5,{"$f":"B57*C57","v":55440},924,"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":14.3},{"$f":"120*52","v":6240},{"$f":"B61*C61","v":89232},1487.2,"2 person-hours per week per hectare (vegetation maintenance)"]
[null,"Total",null,null,{"$f":"SUM(E55:E61)","v":4998.3999999999996}]
[null,"Hours/ee/yr",null,null,{"$f":"35*46","v":1610}]
[null,"FTEs",null,null,{"$f":"E62/E63","v":3.1045962732919254}]

{"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$40","v":810.96800000000007},{"$f":"L2*Inputs!$E$40","v":2706.2640000000001},{"$f":"M2*Inputs!$E$40","v":4209.7440000000006},{"$f":"N2*Inputs!$E$40","v":5193.84},{"$f":"O2*Inputs!$E$40","v":6323.728000000001},{"$f":"P2*Inputs!$E$40","v":5913.6880000000001},{"$f":"Q2*Inputs!$E$40","v":5339.6320000000005},{"$f":"R2*Inputs!$E$40","v":3772.3679999999999},{"$f":"S2*Inputs!$E$40","v":1804.1760000000002},{"$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$40","v":291.584},{"$f":"K3*Inputs!$E$40","v":1840.624},{"$f":"L3*Inputs!$E$40","v":3252.9839999999999},{"$f":"M3*Inputs!$E$40","v":5257.6239999999998},{"$f":"N3*Inputs!$E$40","v":5877.2400000000007},{"$f":"O3*Inputs!$E$40","v":5576.5440000000008},{"$f":"P3*Inputs!$E$40","v":6214.3840000000009},{"$f":"Q3*Inputs!$E$40","v":5740.56},{"$f":"R3*Inputs!$E$40","v":4209.7440000000006},{"$f":"S3*Inputs!$E$40","v":2214.2160000000003},{"$f":"T3*Inputs!$E$40","v":164.01599999999999},{"$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$40","v":72.896000000000001},{"$f":"J4*Inputs!$E$40","v":1239.2320000000002},{"$f":"K4*Inputs!$E$40","v":2751.8240000000001},{"$f":"L4*Inputs!$E$40","v":4811.1360000000004},{"$f":"M4*Inputs!$E$40","v":4984.2640000000001},{"$f":"N4*Inputs!$E$40","v":7216.7040000000006},{"$f":"O4*Inputs!$E$40","v":7544.7359999999999},{"$f":"P4*Inputs!$E$40","v":7736.0880000000006},{"$f":"Q4*Inputs!$E$40","v":7080.0240000000003},{"$f":"R4*Inputs!$E$40","v":5813.4560000000001},{"$f":"S4*Inputs!$E$40","v":2997.848},{"$f":"T4*Inputs!$E$40","v":892.976},{"$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$40","v":564.94400000000007},{"$f":"J5*Inputs!$E$40","v":2314.4480000000003},{"$f":"K5*Inputs!$E$40","v":4191.5199999999995},{"$f":"L5*Inputs!$E$40","v":6815.7760000000007},{"$f":"M5*Inputs!$E$40","v":7936.5520000000015},{"$f":"N5*Inputs!$E$40","v":8610.84},{"$f":"O5*Inputs!$E$40","v":7963.8880000000008},{"$f":"P5*Inputs!$E$40","v":7781.6479999999992},{"$f":"Q5*Inputs!$E$40","v":7535.6239999999998},{"$f":"R5*Inputs!$E$40","v":5859.0159999999996},{"$f":"S5*Inputs!$E$40","v":3325.88},{"$f":"T5*Inputs!$E$40","v":1275.68},{"$f":"U5*Inputs!$E$40","v":36.448},{"$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$40","v":291.584},{"$f":"I6*Inputs!$E$40","v":1029.6559999999999},{"$f":"J6*Inputs!$E$40","v":2779.16},{"$f":"K6*Inputs!$E$40","v":4391.9840000000004},{"$f":"L6*Inputs!$E$40","v":6351.0640000000003},{"$f":"M6*Inputs!$E$40","v":7818.0960000000005},{"$f":"N6*Inputs!$E$40","v":7836.32},{"$f":"O6*Inputs!$E$40","v":8446.8240000000005},{"$f":"P6*Inputs!$E$40","v":7918.3279999999995},{"$f":"Q6*Inputs!$E$40","v":7380.72},{"$f":"R6*Inputs!$E$40","v":5485.424},{"$f":"S6*Inputs!$E$40","v":3152.752},{"$f":"T6*Inputs!$E$40","v":1467.0320000000002},{"$f":"U6*Inputs!$E$40","v":246.02400000000003},{"$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$40","v":546.72},{"$f":"I7*Inputs!$E$40","v":1184.5600000000002},{"$f":"J7*Inputs!$E$40","v":2688.0400000000004},{"$f":"K7*Inputs!$E$40","v":3954.6080000000002},{"$f":"L7*Inputs!$E$40","v":6223.4960000000001},{"$f":"M7*Inputs!$E$40","v":7599.4080000000004},{"$f":"N7*Inputs!$E$40","v":8683.735999999999},{"$f":"O7*Inputs!$E$40","v":9330.6880000000001},{"$f":"P7*Inputs!$E$40","v":9321.5760000000009},{"$f":"Q7*Inputs!$E$40","v":8246.36},{"$f":"R7*Inputs!$E$40","v":7216.7040000000006},{"$f":"S7*Inputs!$E$40","v":4501.3280000000004},{"$f":"T7*Inputs!$E$40","v":2095.7599999999998},{"$f":"U7*Inputs!$E$40","v":464.71200000000005},{"$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$40","v":455.6},{"$f":"I8*Inputs!$E$40","v":1047.8799999999999},{"$f":"J8*Inputs!$E$40","v":2970.5120000000002},{"$f":"K8*Inputs!$E$40","v":4811.1360000000004},{"$f":"L8*Inputs!$E$40","v":6706.4320000000007},{"$f":"M8*Inputs!$E$40","v":8565.2800000000007},{"$f":"N8*Inputs!$E$40","v":8920.6479999999992},{"$f":"O8*Inputs!$E$40","v":9139.3359999999993},{"$f":"P8*Inputs!$E$40","v":9248.68},{"$f":"Q8*Inputs!$E$40","v":8055.0080000000007},{"$f":"R8*Inputs!$E$40","v":7107.3600000000006},{"$f":"S8*Inputs!$E$40","v":4720.0159999999996},{"$f":"T8*Inputs!$E$40","v":2451.1280000000002},{"$f":"U8*Inputs!$E$40","v":656.06399999999996},{"$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$40","v":9.1120000000000001},{"$f":"I9*Inputs!$E$40","v":756.29600000000005},{"$f":"J9*Inputs!$E$40","v":2378.232},{"$f":"K9*Inputs!$E$40","v":4246.192},{"$f":"L9*Inputs!$E$40","v":6123.2640000000001},{"$f":"M9*Inputs!$E$40","v":8629.0640000000003},{"$f":"N9*Inputs!$E$40","v":8875.0879999999997},{"$f":"O9*Inputs!$E$40","v":9248.68},{"$f":"P9*Inputs!$E$40","v":9758.9520000000011},{"$f":"Q9*Inputs!$E$40","v":8966.2080000000005},{"$f":"R9*Inputs!$E$40","v":7089.1360000000004},{"$f":"S9*Inputs!$E$40","v":4556},{"$f":"T9*Inputs!$E$40","v":1922.6320000000001},{"$f":"U9*Inputs!$E$40","v":255.13600000000002},{"$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$40","v":428.26400000000001},{"$f":"J10*Inputs!$E$40","v":2214.2160000000003},{"$f":"K10*Inputs!$E$40","v":4710.9040000000005},{"$f":"L10*Inputs!$E$40","v":6797.5520000000006},{"$f":"M10*Inputs!$E$40","v":8064.12},{"$f":"N10*Inputs!$E$40","v":8419.4880000000012},{"$f":"O10*Inputs!$E$40","v":8228.1360000000004},{"$f":"P10*Inputs!$E$40","v":8346.5920000000006},{"$f":"Q10*Inputs!$E$40","v":7644.9680000000008},{"$f":"R10*Inputs!$E$40","v":5430.7520000000004},{"$f":"S10*Inputs!$E$40","v":3362.328},{"$f":"T10*Inputs!$E$40","v":1075.2159999999999},{"$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$40","v":45.56},{"$f":"J11*Inputs!$E$40","v":1339.4639999999999},{"$f":"K11*Inputs!$E$40","v":3663.0239999999999},{"$f":"L11*Inputs!$E$40","v":5294.0720000000001},{"$f":"M11*Inputs!$E$40","v":6688.2080000000005},{"$f":"N11*Inputs!$E$40","v":7198.4800000000005},{"$f":"O11*Inputs!$E$40","v":6724.6559999999999},{"$f":"P11*Inputs!$E$40","v":7016.2400000000007},{"$f":"Q11*Inputs!$E$40","v":5640.3280000000004},{"$f":"R11*Inputs!$E$40","v":3927.2719999999999},{"$f":"S11*Inputs!$E$40","v":1603.712},{"$f":"T11*Inputs!$E$40","v":18.224},{"$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$40","v":583.16800000000001},{"$f":"K12*Inputs!$E$40","v":2596.92},{"$f":"L12*Inputs!$E$40","v":4273.5280000000002},{"$f":"M12*Inputs!$E$40","v":5649.4400000000005},{"$f":"N12*Inputs!$E$40","v":6442.1840000000002},{"$f":"O12*Inputs!$E$40","v":6232.6080000000002},{"$f":"P12*Inputs!$E$40","v":5859.0159999999996},{"$f":"Q12*Inputs!$E$40","v":5157.3920000000007},{"$f":"R12*Inputs!$E$40","v":2924.9520000000002},{"$f":"S12*Inputs!$E$40","v":646.952},{"$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$40","v":9.1120000000000001},{"$f":"K13*Inputs!$E$40","v":1193.672},{"$f":"L13*Inputs!$E$40","v":2633.3680000000004},{"$f":"M13*Inputs!$E$40","v":3389.6640000000002},{"$f":"N13*Inputs!$E$40","v":3262.096},{"$f":"O13*Inputs!$E$40","v":4027.5040000000004},{"$f":"P13*Inputs!$E$40","v":3608.3520000000003},{"$f":"Q13*Inputs!$E$40","v":3471.672},{"$f":"R13*Inputs!$E$40","v":1931.7440000000001},{"$f":"S13*Inputs!$E$40","v":218.68800000000002},{"$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},{"$f":"SUM(C15:C26)","v":0},0,0,0,0,1303.0160000000001,5130.0560000000014,18807.168000000005,39163.375999999989,61988.936000000009,78791.464000000007,86536.66399999999,88787.328000000023,88723.544000000009,80258.495999999999,60767.927999999993,33103.896000000001,11362.664000000001,1658.384,0,0,0,0,{"$f":"SUM(B27:Y27)","v":656382.91999999993}]
[]
[null,{"$f":"B2*1000","v":0},{"$f":"C2*1000","v":0},0,0,0,0,0,0,0,890,2970,4620,5700,6940,6490,5860,4140,1980,0,0,0,0,0,0,0]
[null,{"$f":"B3*1000","v":0},0,0,0,0,0,0,0,320,2020,3570,5770,6450,6120,6820,6300,4620,2430,180,0,0,0,0,0,0]
[null,{"$f":"B4*1000","v":0},0,0,0,0,0,0,80,1360,3020,5280,5470,7920,8280,8490,7770,6380,3290,980,0,0,0,0,0,0]
[null,{"$f":"B5*1000","v":0},0,0,0,0,0,0,620,2540,4600,7480,8710,9450,8740,8540,8270,6430,3650,1400,40,0,0,0,0,0]
[null,{"$f":"B6*1000","v":0},0,0,0,0,0,320,1130,3050,4820,6970,8580,8600,9270,8690,8100,6020,3460,1610,270,0,0,0,0,0]
[null,{"$f":"B7*1000","v":0},0,0,0,0,0,600,1300,2950,4340,6830,8340,9530,10240,10230,9050,7920,4940,2300,510,0,0,0,0,0]
[null,{"$f":"B8*1000","v":0},0,0,0,0,0,500,1150,3260,5280,7360,9400,9790,10030,10150,8840,7800,5180,2690,720,0,0,0,0,0]
[null,{"$f":"B9*1000","v":0},0,0,0,0,0,10,830,2610,4660,6720,9470,9740,10150,10710,9840,7780,5000,2110,280,0,0,0,0,0]
[null,{"$f":"B10*1000","v":0},0,0,0,0,0,0,470,2430,5170,7460,8850,9240,9030,9160,8390,5960,3690,1180,0,0,0,0,0,0]
[null,{"$f":"B11*1000","v":0},0,0,0,0,0,0,50,1470,4019.9999999999995,5810,7340,7900,7380,7700,6190,4310,1760,20,0,0,0,0,0,0]
[null,{"$f":"B12*1000","v":0},0,0,0,0,0,0,0,640,2850,4690,6200,7070,6840,6430,5660,3210,710,0,0,0,0,0,0,0]
[null,{"$f":"B13*1000","v":0},0,0,0,0,0,0,0,10,1310,2890,3720,3580,4420,3960,3810,2120,240,0,0,0,0,0,0,0]
[null,{"$f":"B14*1000","v":0},0,0,0,0,0,60,360,1340,2760,4030.0000000000005,4920,5270,5330,5380,4890,3580,2029.9999999999998,680,110,0,0,0,0,0]
[]
["Peak by hour",null,null,null,null,null,null,null,null,null,null,5.6749999999999998]
["January","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","2.533","5.675","7.873","9.201","9.734","9.668","8.291","6.319","3.163","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001"]
["February","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","1.306","4.595","7.708","9.502","10.719","10.855","10.089","9.045","7.317","3.806","0.235","-0.001","-0.001","-0.001","-0.001","-0.001"]
["March","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.472","3.293","5.905","8.433","10.537","11.711","11.754","10.860","9.599","7.523","4.707","1.314","-0.001","-0.001","-0.001","-0.001","-0.001"]
["April","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.906","3.427","6.544","8.962","10.605","11.533","11.806","11.385","10.097","8.390","5.399","2.027","0.289","-0.001","-0.001","-0.001","-0.001"]
["May","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.577","1.671","4.431","7.357","9.491","10.820","11.515","11.493","10.817","9.531","7.483","4.827","2.018","0.441","-0.001","-0.001","-0.001","-0.001"]
["June","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.625","1.653","4.250","7.069","9.127","10.655","11.271","11.333","10.755","9.520","7.526","5.044","2.217","0.588","-0.001","-0.001","-0.001","-0.001"]
["July","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.605","1.466","3.998","6.652","8.782","10.277","11.079","10.996","10.506","9.479","7.648","5.130","2.296","0.593","-0.001","-0.001","-0.001","-0.001"]
["August","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.247","1.161","3.703","6.564","8.983","10.373","11.309","11.435","10.808","9.638","7.660","4.932","2.038","0.392","-0.001","-0.001","-0.001","-0.001"]
["September","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.785","3.557","6.678","8.858","10.633","11.034","11.257","10.637","9.251","7.181","4.260","1.330","-0.001","-0.001","-0.001","-0.001","-0.001"]
["October","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.515","3.437","6.675","8.895","10.433","11.028","10.916","9.955","8.446","6.517","2.693","0.096","-0.001","-0.001","-0.001","-0.001","-0.001"]
["November","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","2.512","5.704","7.765","9.500","9.971","9.988","8.941","7.346","4.742","1.045","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001"]
["December","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.777","4.323","7.355","8.709","9.791","9.612","8.713","7.053","4.278","0.727","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001"]
[]
[null,{"$f":"B44*1000","v":-1},{"$f":"C44*1000","v":-1},-1,-1,-1,-1,-1,-1,-1,2533,5675,7873,9201,9734,9668,8291,6319,3163,-1,-1,-1,-1,-1,-1]
[null,{"$f":"B45*1000","v":-1},-1,-1,-1,-1,-1,-1,-1,1306,4595,7708,9502,10719,10855,10089,9045,7317,3806,235,-1,-1,-1,-1,-1]
[null,{"$f":"B46*1000","v":-1},-1,-1,-1,-1,-1,-1,472,3293,5905,8433,10537,11711,11754,10860,9599,7523,4707,1314,-1,-1,-1,-1,-1]
[null,{"$f":"B47*1000","v":-1},-1,-1,-1,-1,-1,-1,906,3427,6544,8962,10605,11533,11806,11385,10097,8390,5399,2027.0000000000002,289,-1,-1,-1,-1]
[null,{"$f":"B48*1000","v":-1},-1,-1,-1,-1,-1,577,1671,4431,7357,9491,10820,11515,11493,10817,9531,7483,4827,2017.9999999999998,441,-1,-1,-1,-1]
[null,{"$f":"B49*1000","v":-1},-1,-1,-1,-1,-1,625,1653,4250,7069,9127,10655,11271,11333,10755,9520,7526,5044,2217,588,-1,-1,-1,-1]
[null,{"$f":"B50*1000","v":-1},-1,-1,-1,-1,-1,605,1466,3998,6652,8782,10277,11079,10996,10506,9479,7648,5130,2296,593,-1,-1,-1,-1]
[null,{"$f":"B51*1000","v":-1},-1,-1,-1,-1,-1,247,1161,3703,6564,8983,10373,11309,11435,10808,9638,7660,4932,2037.9999999999998,392,-1,-1,-1,-1]
[null,{"$f":"B52*1000","v":-1},-1,-1,-1,-1,-1,-1,785,3557,6678,8858,10633,11034,11257,10637,9251,7181,4260,1330,-1,-1,-1,-1,-1]
[null,{"$f":"B53*1000","v":-1},-1,-1,-1,-1,-1,-1,515,3437,6675,8895,10433,11028,10916,9955,8446,6517,2693,96,-1,-1,-1,-1,-1]
[null,{"$f":"B54*1000","v":-1},-1,-1,-1,-1,-1,-1,-1,2512,5704,7765,9500,9971,9988,8941,7346,4742,1045,-1,-1,-1,-1,-1,-1]
[null,{"$f":"B55*1000","v":-1},-1,-1,-1,-1,-1,-1,-1,777,4323,7355,8709,9791,9612,8713,7053,4278,727,-1,-1,-1,-1,-1,-1]
[]
[null,{"$f":"IF(B57>10000,10000/B57,1)*B29","v":0},0,0,0,0,0,0,0,0,890,2970,4620,5700,6940,6490,5860,4140,1980,0,0,0,0,0,0]
[null,{"$f":"IF(B58>10000,10000/B58,1)*B30","v":0},0,0,0,0,0,0,0,320,2020,3570,5770,6017.3523649594181,5637.9548595117458,6759.8374467241547,6300,4620,2430,180,0,0,0,0,0]
[null,{"$f":"IF(B59>10000,10000/B59,1)*B31","v":0},0,0,0,0,0,0,80,1360,3020,5280,5191.2309006358546,6762.8725130219455,7044.4104134762629,7817.6795580110493,7770,6380,3290,980,0,0,0,0,0]
[null,{"$f":"IF(B60>10000,10000/B60,1)*B32","v":0},0,0,0,0,0,0,620,2540,4600,7480,8213.1070249882123,8193.8784357929417,7403.0154158902251,7501.0979358805444,8190.5516490046548,6430,3650,1400,40,0,0,0,0]
[null,{"$f":"IF(B61>10000,10000/B61,1)*B33","v":0},0,0,0,0,0,320,1130,3050,4820,6970,7929.7597042513862,7468.5193226226656,8065.7791699295221,8033.6507349542389,8100,6020,3460,1610,270,0,0,0,0]
[null,{"$f":"IF(B62>10000,10000/B62,1)*B34","v":0},0,0,0,0,0,600,1300,2950,4340,6830,7827.3111215391837,8455.3278324904622,9035.5598694079235,9511.8549511854944,9050,7920,4940,2300,510,0,0,0,0]
[null,{"$f":"IF(B63>10000,10000/B63,1)*B35","v":0},0,0,0,0,0,500,1150,3260,5280,7360,9146.6381239661387,8836.5375936456367,9121.4987268097484,9661.146011802779,8840,7800,5180,2690,720,0,0,0,0]
[null,{"$f":"IF(B64>10000,10000/B64,1)*B36","v":0},0,0,0,0,0,10,830,2610,4660,6720,9129.4707413477299,8612.6094261207891,8876.2571053782249,9909.3264248704672,9840,7780,5000,2110,280,0,0,0,0]
[null,{"$f":"IF(B65>10000,10000/B65,1)*B37","v":0},0,0,0,0,0,0,470,2430,5170,7460,8323.1449261732341,8374.1163675910811,8021.6754019721056,8611.4505969728307,8390,5960,3690,1180,0,0,0,0,0]
[null,{"$f":"IF(B66>10000,10000/B66,1)*B38","v":0},0,0,0,0,0,0,50,1470,4019.9999999999995,5810,7035.368542125947,7163.5836053681542,6760.7182117991933,7700,6190,4310,1760,20,0,0,0,0,0]
[null,{"$f":"IF(B67>10000,10000/B67,1)*B39","v":0},0,0,0,0,0,0,0,640,2850,4690,6200,7070,6840,6430,5660,3210,710,0,0,0,0,0,0]
[null,{"$f":"IF(B68>10000,10000/B68,1)*B40","v":0},0,0,0,0,0,0,0,10,1310,2890,3720,3580,4420,3960,3810,2120,240,0,0,0,0,0,0]
[null,{"$f":"SUM(B70:B81)","v":0},{"$f":"SUM(C70:C81)","v":0},0,0,0,0,1430,5630,20640,42980,68030,83106.031085027687,86234.797461613096,88166.86917417495,92386.043660401556,88000.551649004658,66690,36330,12470,1820,0,0,0,0,{"$f":"SUM(B82:Y82)","v":693914.29303022195}]

{"sheet":"Production Forecast","index":12,"n_rows":858,"n_cols":111,"rows_kept":858,"cut":false,"hidden":false,"merged":[[4,12,4,13],[4,1,5,2],[4,10,4,11],[4,3,4,9],[20,3,20,7],[20,8,20,10]]}
[{"$f":"Inputs!$D$6&\" - Electricity Production Forecast by Month\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (Terceira) - Electricity Production Forecast by Month"}]
[]
[]
[]
[null,"Monthly Production",null,"Production",null,null,null,null,null,null,"Excess",null,"Totals"]
[null,null,null,"Gross","Losses","Curtailed","Net","Used Internally",null,"Prod Sold","Amount","%","(Figures in Kwh unless noted)"]
[1,"January","kWh",{"$f":"E7+F7+G7","v":1180621.3832512875},{"$f":"G7/0.915-G7","v":100352.81757635949},0,{"$f":"'Detailed Production Projections'!B42","v":1080268.565674928},{"$f":"'Detailed Production Projections'!B34","v":-33201},null,{"$f":"'Detailed Production Projections'!B38*-1","v":-837761.13046081783},{"$f":"SUM(G7:J7)","v":209306.43521411018},{"$f":"K7/G7","v":0.19375407363014413},"Projected Demand (2028)",{"$f":"'Detailed Production Projections'!B565","v":212727121.59334409}]
[2,"February","kWh",1201313.449473399,102111.64320523897,0,{"$f":"'Detailed Production Projections'!B88","v":1099201.80626816},{"$f":"'Detailed Production Projections'!B80","v":-36652},null,{"$f":"'Detailed Production Projections'!B84*-1","v":-906904.42777073442},155645.37849742558,0.1415985468818039,"Projected Renewables Production",{"$f":"'Detailed Production Projections'!B573","v":92647094.654488996}]
[3,"March","kWh",1739172.4948526167,147829.66206247243,0,{"$f":"'Detailed Production Projections'!B134","v":1591342.8327901443},{"$f":"'Detailed Production Projections'!B126","v":-42761.911979135999},null,{"$f":"'Detailed Production Projections'!B130*-1","v":-1455804.8794247734},92776.041386234807,5.8300473961081081E-2,"   Wind",{"$f":"'Detailed Production Projections'!B568","v":50063322.698430002}]
[4,"April","kWh",2033709.7722066888,172865.33063756838,0,{"$f":"'Detailed Production Projections'!B180","v":1860844.4415691204},{"$f":"'Detailed Production Projections'!B172","v":-43896.247731839998},null,{"$f":"'Detailed Production Projections'!B176*-1","v":-1077097.5085085281},739850.68532875227,0.39758868006445919,"   Geothermal",{"$f":"'Detailed Production Projections'!B569","v":15005880}]
[5,"May","kWh",2114025.0027452325,179692.1252333445,0,{"$f":"'Detailed Production Projections'!B226","v":1934332.877511888},{"$f":"'Detailed Production Projections'!B218","v":-51646},null,{"$f":"'Detailed Production Projections'!B222*-1","v":-1619115.946345103},263570.93116678507,0.13625934513702398,"   Hydro",{"$f":"'Detailed Production Projections'!B570","v":2187122.0838709674}]
[6,"June","kWh",{"$f":"E12+F12+G12","v":2282187.7222379018},{"$f":"G12/0.915-G12","v":193985.9563902216},0,{"$f":"'Detailed Production Projections'!B272","v":2088201.7658476802},{"$f":"'Detailed Production Projections'!B264","v":-49980},null,{"$f":"'Detailed Production Projections'!B268*-1","v":-1889455.4886882165},{"$f":"SUM(G12:J12)","v":148766.27715946361},7.1241332898247856E-2,"   PV",{"$f":"'Detailed Production Projections'!B571","v":12874016.506905796},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D12","v":2282187.7222379018},193985.9563902216,0,2088201.7658476802,-49980,0,-1889455.4886882165,148766.27715946361,7.1241332898247856E-2,"   PV",12874016.506905796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2282187.7222379018,193985.9563902216,0,2088201.7658476802,-49980,0,-1889455.4886882165,{"$f":"AJ12","v":148766.27715946361},7.1241332898247856E-2,"   PV",12874016.506905796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2282187.7222379018,193985.9563902216,0,2088201.7658476802,-49980,0,-1889455.4886882165,148766.27715946361,7.1241332898247856E-2,"   PV",12874016.506905796,0,0,0,{"$f":"BP12","v":0},0,0,0,0,0,0,0,0,0]
[7,"July","kWh",2449811.736147847,208233.99757256685,0,{"$f":"'Detailed Production Projections'!B318","v":2241577.7385752802},{"$f":"'Detailed Production Projections'!B310","v":-51646},null,{"$f":"'Detailed Production Projections'!B314*-1","v":-2088230.0147034121},101701.7238718681,4.5370598628673257E-2,"   Waste",{"$f":"'Detailed Production Projections'!B572","v":12516753.365282236}]
[8,"August","kWh",2383012.2438901332,202556.04073066125,0,{"$f":"'Detailed Production Projections'!B364","v":2180456.203159472},{"$f":"'Detailed Production Projections'!B356","v":-48229.863997392},null,{"$f":"'Detailed Production Projections'!B360*-1","v":-1884001.7421253163},248224.59703676379,0.11384067090046908]
[9,"September","kWh",2049870.9396883936,174239.02987351338,0,{"$f":"'Detailed Production Projections'!B410","v":1875631.9098148802},{"$f":"'Detailed Production Projections'!B402","v":-42840},null,{"$f":"'Detailed Production Projections'!B406*-1","v":-1757384.3562308426},75407.553584037581,4.0203812480179069E-2,"Minimum Non-Renewables Production",{"$f":"'Detailed Production Projections'!B575","v":61320000}]
[10,"October","kWh",1608853.8425462735,136752.57661643322,0,{"$f":"'Detailed Production Projections'!B456","v":1472101.2659298403},{"$f":"'Detailed Production Projections'!B448","v":-38800.047981743992},null,{"$f":"'Detailed Production Projections'!B452*-1","v":-1309804.083396046},123497.13455205038,8.3891738571425289E-2,"Net Projected Demand (Surplus)",{"$f":"'Detailed Production Projections'!B577","v":67945838.096235409}]
[11,"November","kWh",1278463.7847134427,108669.42170064268,0,{"$f":"'Detailed Production Projections'!B502","v":1169794.3630128},{"$f":"'Detailed Production Projections'!B494","v":-35700},null,{"$f":"'Detailed Production Projections'!B498*-1","v":-1108901.280542328},25193.082470471971,2.1536334305447758E-2,"PV Production Net of Curtailment",{"$f":"'Detailed Production Projections'!B585","v":19304837.347357746}]
[12,"December","kWh",777140.52153393661,66056.944330384606,0,{"$f":"'Detailed Production Projections'!B548","v":711083.57720355201},{"$f":"'Detailed Production Projections'!B540","v":-33473.863997392},null,{"$f":"'Detailed Production Projections'!B544*-1","v":-654104.62305335177},23505.090152808232,3.3055312914475811E-2,"PV Production Sold Directly",{"$f":"J19*-1","v":16588565.481249468}]
[null,"Total","kWh",{"$f":"SUM(D7:D18)","v":21098182.893287152},{"$f":"SUM(E7:E18)","v":1793345.5459294072},0,19304837.347357746,-508826.93568750401,null,-16588565.481249468,2207444.9304207722,0.11434672516020475,"PV Production Stored",{"$f":"E35","v":2207444.9304207722}]
[]
[null,null,null,"Storage",null,null,null,null,"Usage",null,null,null,"Excess as % of Available Production (2028)",{"$f":"L19","v":0.11434672516020475}]
[null,null,null,"Purchased","Prod Stored","Storage Used","Losses","Storage Sold","Storage Used","Prod Used","Total Used",null,"Weekday Excess as% of Available Production",{"$f":"'Detailed Production Projections'!C602","v":6.3851152016104043E-2}]
[1,"January","kWh",{"$f":"(H7-J23+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K7))*(1+Inputs!$E$66*2)","v":31411.542647430899},{"$f":"K7","v":209306.43521411018},{"$f":"J23-K23","v":-55335},{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-43772.424186562508},{"$f":"SUM(D23:G23)","v":141610.55367497858},{"$f":"K23-J23","v":55335},{"$f":"H7*-1","v":33201},{"$f":"Inputs!$E$81*24*31","v":88536},null,"Saturday Excess",{"$f":"'Detailed Production Projections'!AB602","v":0.21314082355583802}]
[2,"February","kWh",{"$f":"(H8-J24+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*28-K8))*(1+Inputs!$E$66*2)","v":51348.290064304194},{"$f":"K8","v":155645.37849742558},{"$f":"J24-K24","v":-43316},{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*28","v":-39536.383136250006},{"$f":"SUM(D24:G24)","v":124141.28542547977},{"$f":"K24-J24","v":43316},{"$f":"H8*-1","v":36652},{"$f":"Inputs!$E$81*24*28","v":79968},null,"Sunday Excess",{"$f":"'Detailed Production Projections'!BA602","v":0.30321361427786914}]
[3,"March","kWh",{"$f":"(H9-J25+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K9))*(1+Inputs!$E$66*2)","v":142884.81415979398},92776.041386234807,-45774.088020864001,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-43772.424186562508},146114.34333860228,45774.088020864001,42761.911979135999,{"$f":"Inputs!$E$81*24*31","v":88536},null,"Gwh/MWp",{"$f":"(D19-E19)/Inputs!E10/1000000","v":1.2436119709439901}]
[4,"April","kWh",{"$f":"(H10-J26+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*30-K10))*(1+Inputs!$E$66*2)","v":-611407.63460995059},739850.68532875227,-41783.752268160002,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*30","v":-42360.410503125007},44298.887947516676,41783.752268160002,43896.247731839998,{"$f":"Inputs!$E$81*24*30","v":85680},null,"MWp",{"$f":"Inputs!E10","v":15.523199999999999}]
[5,"May","kWh",{"$f":"(H11-J27+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K11))*(1+Inputs!$E$66*2)","v":-72904.637032730781},263570.93116678507,-36890,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-43772.424186562508},110003.86994749177,36890,51646,{"$f":"Inputs!$E$81*24*31","v":88536},null,"Peak Production in MW",12]
[6,"June","kWh",{"$f":"(H12-J28+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*30-K12))*(1+Inputs!$E$66*2)","v":51098.357092452818},148766.27715946361,-35700,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*30","v":-42360.410503125007},121804.22374879142,35700,49980,{"$f":"Inputs!$E$81*24*30","v":85680},null,"Available Storage in MW Y1",{"$f":"Inputs!E54/1000/2","v":7.5225}]
[7,"July","kWh",{"$f":"(H13-J29+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K13))*(1+Inputs!$E$66*2)","v":112336.66276699014},101701.7238718681,-36890,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-43772.424186562508},133375.96245229573,36890,51646,{"$f":"Inputs!$E$81*24*31","v":88536},null,"Available storage in MW Y25",{"$f":"0.78*N28","v":5.8675500000000005}]
[8,"August","kWh",{"$f":"(H14-J30+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K14))*(1+Inputs!$E$66*2)","v":-47523.689680884258},248224.59703676379,-40306.136002608,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-43772.424186562508},116622.34716670905,40306.136002608,48229.863997392,{"$f":"Inputs!$E$81*24*31","v":88536},null,"Available Storage in Minutes of Peak Production Y1",{"$f":"N28/N27*60","v":37.612499999999997}]
[9,"September","kWh",{"$f":"(H15-J31+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*30-K15))*(1+Inputs!$E$66*2)","v":151391.12641653014},75407.553584037581,-42840,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*30","v":-42360.410503125007},141598.2694974427,42840,42840,{"$f":"Inputs!$E$81*24*30","v":85680},null,"Available Storage in Minutes of Peak Production Y25",{"$f":"N29/N27*60","v":29.33775}]
[10,"October","kWh",{"$f":"(H16-J32+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K16))*(1+Inputs!$E$66*2)","v":116795.76592842363},123497.13455205038,-49735.952018256008,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-43772.424186562508},146784.52427565548,49735.952018256008,38800.047981743992,{"$f":"Inputs!$E$81*24*31","v":88536}]
[11,"November","kWh",{"$f":"(H17-J33+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*30-K17))*(1+Inputs!$E$66*2)","v":225197.87359609461},25193.082470471971,-49980,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*30","v":-42360.410503125007},158050.54556344158,49980,35700,{"$f":"Inputs!$E$81*24*30","v":85680}]
[12,"December","kWh",{"$f":"(H18-J34+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K18))*(1+Inputs!$E$66*2)","v":243415.98669266203},23505.090152808232,-55062.136002608,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-43772.424186562508},168086.51665629973,55062.136002608,33473.863997392,{"$f":"Inputs!$E$81*24*31","v":88536}]
[null,"Total","kWh",{"$f":"SUM(D23:D34)","v":394044.45804111683},2207444.9304207722,-533613.06431249599,-515384.99445468758,1552491.3296947049,533613.06431249599,508826.93568750401,1042440]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D60","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP60","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T61+T62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX61+BX62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T36+T64-T63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ36+BZ64-BZ63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T36+T64-T63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ36+AQ64-AQ63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW36+BW64-BW63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK67/AK36","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ67/BJ36","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI67/CI36","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T72+T73","v":0},{"$f":"U72+U73","v":0},{"$f":"V72+V73","v":0},{"$f":"W72+W73","v":0},{"$f":"X72+X73","v":0},{"$f":"Y72+Y73","v":0},{"$f":"Z72+Z73","v":0},{"$f":"AA72+AA73","v":0},{"$f":"AB72+AB73","v":0},{"$f":"AC72+AC73","v":0},{"$f":"AD72+AD73","v":0},{"$f":"AE72+AE73","v":0},{"$f":"AF72+AF73","v":0},{"$f":"AG72+AG73","v":0},{"$f":"AH72+AH73","v":0},{"$f":"AI72+AI73","v":0},{"$f":"AJ72+AJ73","v":0},{"$f":"AK72+AK73","v":0},{"$f":"AL72+AL73","v":0},{"$f":"AM72+AM73","v":0},{"$f":"AN72+AN73","v":0},{"$f":"AO72+AO73","v":0},{"$f":"AP72+AP73","v":0},{"$f":"AQ72+AQ73","v":0},{"$f":"AR72+AR73","v":0},{"$f":"AS72+AS73","v":0},{"$f":"AT72+AT73","v":0},{"$f":"AU72+AU73","v":0},{"$f":"AV72+AV73","v":0},{"$f":"AW72+AW73","v":0},{"$f":"AX72+AX73","v":0},{"$f":"AY72+AY73","v":0},{"$f":"AZ72+AZ73","v":0},{"$f":"BA72+BA73","v":0},{"$f":"BB72+BB73","v":0},{"$f":"BC72+BC73","v":0},{"$f":"BD72+BD73","v":0},{"$f":"BE72+BE73","v":0},{"$f":"BF72+BF73","v":0},{"$f":"BG72+BG73","v":0},{"$f":"BH72+BH73","v":0},{"$f":"BI72+BI73","v":0},{"$f":"BJ72+BJ73","v":0},{"$f":"BK72+BK73","v":0},{"$f":"BL72+BL73","v":0},{"$f":"BM72+BM73","v":0},{"$f":"BN72+BN73","v":0},{"$f":"BO72+BO73","v":0},{"$f":"BP72+BP73","v":0},{"$f":"BQ72+BQ73","v":0},{"$f":"BR72+BR73","v":0},{"$f":"BS72+BS73","v":0},{"$f":"BT72+BT73","v":0},{"$f":"BU72+BU73","v":0},{"$f":"BV72+BV73","v":0},{"$f":"BW72+BW73","v":0},{"$f":"BX72+BX73","v":0},{"$f":"BY72+BY73","v":0},{"$f":"BZ72+BZ73","v":0},{"$f":"CA72+CA73","v":0},{"$f":"CB72+CB73","v":0},{"$f":"CC72+CC73","v":0},{"$f":"CD72+CD73","v":0},{"$f":"CE72+CE73","v":0},{"$f":"CF72+CF73","v":0},{"$f":"CG72+CG73","v":0},{"$f":"CH72+CH73","v":0},{"$f":"CI72+CI73","v":0},{"$f":"CJ72+CJ73","v":0},{"$f":"CK72+CK73","v":0},{"$f":"CL72+CL73","v":0},{"$f":"CM72+CM73","v":0},{"$f":"CN72+CN73","v":0},{"$f":"CO72+CO73","v":0},{"$f":"CP72+CP73","v":0},{"$f":"CQ72+CQ73","v":0},{"$f":"CR72+CR73","v":0},{"$f":"CS72+CS73","v":0},{"$f":"CT72+CT73","v":0},{"$f":"CU72+CU73","v":0},{"$f":"CV72+CV73","v":0},{"$f":"CW72+CW73","v":0},{"$f":"CX72+CX73","v":0},{"$f":"CY72+CY73","v":0},{"$f":"CZ72+CZ73","v":0},{"$f":"DA72+DA73","v":0},{"$f":"DB72+DB73","v":0},{"$f":"DC72+DC73","v":0},{"$f":"DD72+DD73","v":0},{"$f":"DE72+DE73","v":0},{"$f":"DF72+DF73","v":0},{"$f":"DG72+DG73","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N103+N104","v":0},null,{"$f":"P103+P104","v":0},{"$f":"Q103+Q104","v":0},{"$f":"R103+R104","v":0},{"$f":"S103+S104","v":0},{"$f":"T103+T104","v":0},{"$f":"U103+U104","v":0},{"$f":"V103+V104","v":0},{"$f":"W103+W104","v":0},{"$f":"X103+X104","v":0},{"$f":"Y103+Y104","v":0},{"$f":"Z103+Z104","v":0},{"$f":"AA103+AA104","v":0},{"$f":"AB103+AB104","v":0},{"$f":"AC103+AC104","v":0},{"$f":"AD103+AD104","v":0},{"$f":"AE103+AE104","v":0},{"$f":"AF103+AF104","v":0},{"$f":"AG103+AG104","v":0},{"$f":"AH103+AH104","v":0},{"$f":"AI103+AI104","v":0},{"$f":"AJ103+AJ104","v":0},{"$f":"AK103+AK104","v":0},{"$f":"AL103+AL104","v":0},{"$f":"AM103+AM104","v":0},{"$f":"AN103+AN104","v":0},{"$f":"AO103+AO104","v":0},{"$f":"AP103+AP104","v":0},{"$f":"AQ103+AQ104","v":0},{"$f":"AR103+AR104","v":0},{"$f":"AS103+AS104","v":0},{"$f":"AT103+AT104","v":0},{"$f":"AU103+AU104","v":0},{"$f":"AV103+AV104","v":0},{"$f":"AW103+AW104","v":0},{"$f":"AX103+AX104","v":0},{"$f":"AY103+AY104","v":0},{"$f":"AZ103+AZ104","v":0},{"$f":"BA103+BA104","v":0},{"$f":"BB103+BB104","v":0},{"$f":"BC103+BC104","v":0},{"$f":"BD103+BD104","v":0},{"$f":"BE103+BE104","v":0},{"$f":"BF103+BF104","v":0},{"$f":"BG103+BG104","v":0},{"$f":"BH103+BH104","v":0},{"$f":"BI103+BI104","v":0},{"$f":"BJ103+BJ104","v":0},{"$f":"BK103+BK104","v":0},{"$f":"BL103+BL104","v":0},{"$f":"BM103+BM104","v":0},{"$f":"BN103+BN104","v":0},{"$f":"BO103+BO104","v":0},{"$f":"BP103+BP104","v":0},{"$f":"BQ103+BQ104","v":0},{"$f":"BR103+BR104","v":0},{"$f":"BS103+BS104","v":0},{"$f":"BT103+BT104","v":0},{"$f":"BU103+BU104","v":0},{"$f":"BV103+BV104","v":0},{"$f":"BW103+BW104","v":0},{"$f":"BX103+BX104","v":0},{"$f":"BY103+BY104","v":0},{"$f":"BZ103+BZ104","v":0},{"$f":"CA103+CA104","v":0},{"$f":"CB103+CB104","v":0},{"$f":"CC103+CC104","v":0},{"$f":"CD103+CD104","v":0},{"$f":"CE103+CE104","v":0},{"$f":"CF103+CF104","v":0},{"$f":"CG103+CG104","v":0},{"$f":"CH103+CH104","v":0},{"$f":"CI103+CI104","v":0},{"$f":"CJ103+CJ104","v":0},{"$f":"CK103+CK104","v":0},{"$f":"CL103+CL104","v":0},{"$f":"CM103+CM104","v":0},{"$f":"CN103+CN104","v":0},{"$f":"CO103+CO104","v":0},{"$f":"CP103+CP104","v":0},{"$f":"CQ103+CQ104","v":0},{"$f":"CR103+CR104","v":0},{"$f":"CS103+CS104","v":0},{"$f":"CT103+CT104","v":0},{"$f":"CU103+CU104","v":0},{"$f":"CV103+CV104","v":0},{"$f":"CW103+CW104","v":0},{"$f":"CX103+CX104","v":0},{"$f":"CY103+CY104","v":0},{"$f":"CZ103+CZ104","v":0},{"$f":"DA103+DA104","v":0},{"$f":"DB103+DB104","v":0},{"$f":"DC103+DC104","v":0},{"$f":"DD103+DD104","v":0},{"$f":"DE103+DE104","v":0},{"$f":"DF103+DF104","v":0},{"$f":"DG103+DG104","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N78+N106-N105","v":0},null,{"$f":"P78+P106-P105","v":0},{"$f":"Q78+Q106-Q105","v":0},{"$f":"R78+R106-R105","v":0},{"$f":"S78+S106-S105","v":0},{"$f":"T78+T106-T105","v":0},{"$f":"U78+U106-U105","v":0},{"$f":"V78+V106-V105","v":0},{"$f":"W78+W106-W105","v":0},{"$f":"X78+X106-X105","v":0},{"$f":"Y78+Y106-Y105","v":0},{"$f":"Z78+Z106-Z105","v":0},{"$f":"AA78+AA106-AA105","v":0},{"$f":"AB78+AB106-AB105","v":0},{"$f":"AC78+AC106-AC105","v":0},{"$f":"AD78+AD106-AD105","v":0},{"$f":"AE78+AE106-AE105","v":0},{"$f":"AF78+AF106-AF105","v":0},{"$f":"AG78+AG106-AG105","v":0},{"$f":"AH78+AH106-AH105","v":0},{"$f":"AI78+AI106-AI105","v":0},{"$f":"AJ78+AJ106-AJ105","v":0},{"$f":"AK78+AK106-AK105","v":0},{"$f":"AL78+AL106-AL105","v":0},{"$f":"AM78+AM106-AM105","v":0},{"$f":"AN78+AN106-AN105","v":0},{"$f":"AO78+AO106-AO105","v":0},{"$f":"AP78+AP106-AP105","v":0},{"$f":"AQ78+AQ106-AQ105","v":0},{"$f":"AR78+AR106-AR105","v":0},{"$f":"AS78+AS106-AS105","v":0},{"$f":"AT78+AT106-AT105","v":0},{"$f":"AU78+AU106-AU105","v":0},{"$f":"AV78+AV106-AV105","v":0},{"$f":"AW78+AW106-AW105","v":0},{"$f":"AX78+AX106-AX105","v":0},{"$f":"AY78+AY106-AY105","v":0},{"$f":"AZ78+AZ106-AZ105","v":0},{"$f":"BA78+BA106-BA105","v":0},{"$f":"BB78+BB106-BB105","v":0},{"$f":"BC78+BC106-BC105","v":0},{"$f":"BD78+BD106-BD105","v":0},{"$f":"BE78+BE106-BE105","v":0},{"$f":"BF78+BF106-BF105","v":0},{"$f":"BG78+BG106-BG105","v":0},{"$f":"BH78+BH106-BH105","v":0},{"$f":"BI78+BI106-BI105","v":0},{"$f":"BJ78+BJ106-BJ105","v":0},{"$f":"BK78+BK106-BK105","v":0},{"$f":"BL78+BL106-BL105","v":0},{"$f":"BM78+BM106-BM105","v":0},{"$f":"BN78+BN106-BN105","v":0},{"$f":"BO78+BO106-BO105","v":0},{"$f":"BP78+BP106-BP105","v":0},{"$f":"BQ78+BQ106-BQ105","v":0},{"$f":"BR78+BR106-BR105","v":0},{"$f":"BS78+BS106-BS105","v":0},{"$f":"BT78+BT106-BT105","v":0},{"$f":"BU78+BU106-BU105","v":0},{"$f":"BV78+BV106-BV105","v":0},{"$f":"BW78+BW106-BW105","v":0},{"$f":"BX78+BX106-BX105","v":0},{"$f":"BY78+BY106-BY105","v":0},{"$f":"BZ78+BZ106-BZ105","v":0},{"$f":"CA78+CA106-CA105","v":0},{"$f":"CB78+CB106-CB105","v":0},{"$f":"CC78+CC106-CC105","v":0},{"$f":"CD78+CD106-CD105","v":0},{"$f":"CE78+CE106-CE105","v":0},{"$f":"CF78+CF106-CF105","v":0},{"$f":"CG78+CG106-CG105","v":0},{"$f":"CH78+CH106-CH105","v":0},{"$f":"CI78+CI106-CI105","v":0},{"$f":"CJ78+CJ106-CJ105","v":0},{"$f":"CK78+CK106-CK105","v":0},{"$f":"CL78+CL106-CL105","v":0},{"$f":"CM78+CM106-CM105","v":0},{"$f":"CN78+CN106-CN105","v":0},{"$f":"CO78+CO106-CO105","v":0},{"$f":"CP78+CP106-CP105","v":0},{"$f":"CQ78+CQ106-CQ105","v":0},{"$f":"CR78+CR106-CR105","v":0},{"$f":"CS78+CS106-CS105","v":0},{"$f":"CT78+CT106-CT105","v":0},{"$f":"CU78+CU106-CU105","v":0},{"$f":"CV78+CV106-CV105","v":0},{"$f":"CW78+CW106-CW105","v":0},{"$f":"CX78+CX106-CX105","v":0},{"$f":"CY78+CY106-CY105","v":0},{"$f":"CZ78+CZ106-CZ105","v":0},{"$f":"DA78+DA106-DA105","v":0},{"$f":"DB78+DB106-DB105","v":0},{"$f":"DC78+DC106-DC105","v":0},{"$f":"DD78+DD106-DD105","v":0},{"$f":"DE78+DE106-DE105","v":0},{"$f":"DF78+DF106-DF105","v":0},{"$f":"DG78+DG106-DG105","v":0}]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D108","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP108","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N78+N106-N105","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR78+AR106-AR105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX78+BX106-BX105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G109/G78","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK109/AK78","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ109/BJ78","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI109/CI78","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK110/AK79","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ110/BJ79","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI110/CI79","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,2500,null,null,null,{"$f":"N114+N115","v":0},null,{"$f":"P114+P115","v":0},{"$f":"Q114+Q115","v":0},{"$f":"R114+R115","v":0},{"$f":"S114+S115","v":0},{"$f":"T114+T115","v":0},{"$f":"U114+U115","v":0},{"$f":"V114+V115","v":0},{"$f":"W114+W115","v":0},{"$f":"X114+X115","v":0},{"$f":"Y114+Y115","v":0},{"$f":"Z114+Z115","v":0},{"$f":"AA114+AA115","v":0},{"$f":"AB114+AB115","v":0},{"$f":"AC114+AC115","v":0},{"$f":"AD114+AD115","v":0},{"$f":"AE114+AE115","v":0},{"$f":"AF114+AF115","v":0},{"$f":"AG114+AG115","v":0},{"$f":"AH114+AH115","v":0},{"$f":"AI114+AI115","v":0},{"$f":"AJ114+AJ115","v":0},{"$f":"AK114+AK115","v":0},{"$f":"AL114+AL115","v":0},{"$f":"AM114+AM115","v":0},{"$f":"AN114+AN115","v":0},{"$f":"AO114+AO115","v":0},{"$f":"AP114+AP115","v":0},{"$f":"AQ114+AQ115","v":0},{"$f":"AR114+AR115","v":0},{"$f":"AS114+AS115","v":0},{"$f":"AT114+AT115","v":0},{"$f":"AU114+AU115","v":0},{"$f":"AV114+AV115","v":0},{"$f":"AW114+AW115","v":0},{"$f":"AX114+AX115","v":0},{"$f":"AY114+AY115","v":0},{"$f":"AZ114+AZ115","v":0},{"$f":"BA114+BA115","v":0},{"$f":"BB114+BB115","v":0},{"$f":"BC114+BC115","v":0},{"$f":"BD114+BD115","v":0},{"$f":"BE114+BE115","v":0},{"$f":"BF114+BF115","v":0},{"$f":"BG114+BG115","v":0},{"$f":"BH114+BH115","v":0},{"$f":"BI114+BI115","v":0},{"$f":"BJ114+BJ115","v":0},{"$f":"BK114+BK115","v":0},{"$f":"BL114+BL115","v":0},{"$f":"BM114+BM115","v":0},{"$f":"BN114+BN115","v":0},{"$f":"BO114+BO115","v":0},{"$f":"BP114+BP115","v":0},{"$f":"BQ114+BQ115","v":0},{"$f":"BR114+BR115","v":0},{"$f":"BS114+BS115","v":0},{"$f":"BT114+BT115","v":0},{"$f":"BU114+BU115","v":0},{"$f":"BV114+BV115","v":0},{"$f":"BW114+BW115","v":0},{"$f":"BX114+BX115","v":0},{"$f":"BY114+BY115","v":0},{"$f":"BZ114+BZ115","v":0},{"$f":"CA114+CA115","v":0},{"$f":"CB114+CB115","v":0},{"$f":"CC114+CC115","v":0},{"$f":"CD114+CD115","v":0},{"$f":"CE114+CE115","v":0},{"$f":"CF114+CF115","v":0},{"$f":"CG114+CG115","v":0},{"$f":"CH114+CH115","v":0},{"$f":"CI114+CI115","v":0},{"$f":"CJ114+CJ115","v":0},{"$f":"CK114+CK115","v":0},{"$f":"CL114+CL115","v":0},{"$f":"CM114+CM115","v":0},{"$f":"CN114+CN115","v":0},{"$f":"CO114+CO115","v":0},{"$f":"CP114+CP115","v":0},{"$f":"CQ114+CQ115","v":0},{"$f":"CR114+CR115","v":0},{"$f":"CS114+CS115","v":0},{"$f":"CT114+CT115","v":0},{"$f":"CU114+CU115","v":0},{"$f":"CV114+CV115","v":0},{"$f":"CW114+CW115","v":0},{"$f":"CX114+CX115","v":0},{"$f":"CY114+CY115","v":0},{"$f":"CZ114+CZ115","v":0},{"$f":"DA114+DA115","v":0},{"$f":"DB114+DB115","v":0},{"$f":"DC114+DC115","v":0},{"$f":"DD114+DD115","v":0},{"$f":"DE114+DE115","v":0},{"$f":"DF114+DF115","v":0},{"$f":"DG114+DG115","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N145+N146","v":0},null,{"$f":"P145+P146","v":0},{"$f":"Q145+Q146","v":0},{"$f":"R145+R146","v":0},{"$f":"S145+S146","v":0},{"$f":"T145+T146","v":0},{"$f":"U145+U146","v":0},{"$f":"V145+V146","v":0},{"$f":"W145+W146","v":0},{"$f":"X145+X146","v":0},{"$f":"Y145+Y146","v":0},{"$f":"Z145+Z146","v":0},{"$f":"AA145+AA146","v":0},{"$f":"AB145+AB146","v":0},{"$f":"AC145+AC146","v":0},{"$f":"AD145+AD146","v":0},{"$f":"AE145+AE146","v":0},{"$f":"AF145+AF146","v":0},{"$f":"AG145+AG146","v":0},{"$f":"AH145+AH146","v":0},{"$f":"AI145+AI146","v":0},{"$f":"AJ145+AJ146","v":0},{"$f":"AK145+AK146","v":0},{"$f":"AL145+AL146","v":0},{"$f":"AM145+AM146","v":0},{"$f":"AN145+AN146","v":0},{"$f":"AO145+AO146","v":0},{"$f":"AP145+AP146","v":0},{"$f":"AQ145+AQ146","v":0},{"$f":"AR145+AR146","v":0},{"$f":"AS145+AS146","v":0},{"$f":"AT145+AT146","v":0},{"$f":"AU145+AU146","v":0},{"$f":"AV145+AV146","v":0},{"$f":"AW145+AW146","v":0},{"$f":"AX145+AX146","v":0},{"$f":"AY145+AY146","v":0},{"$f":"AZ145+AZ146","v":0},{"$f":"BA145+BA146","v":0},{"$f":"BB145+BB146","v":0},{"$f":"BC145+BC146","v":0},{"$f":"BD145+BD146","v":0},{"$f":"BE145+BE146","v":0},{"$f":"BF145+BF146","v":0},{"$f":"BG145+BG146","v":0},{"$f":"BH145+BH146","v":0},{"$f":"BI145+BI146","v":0},{"$f":"BJ145+BJ146","v":0},{"$f":"BK145+BK146","v":0},{"$f":"BL145+BL146","v":0},{"$f":"BM145+BM146","v":0},{"$f":"BN145+BN146","v":0},{"$f":"BO145+BO146","v":0},{"$f":"BP145+BP146","v":0},{"$f":"BQ145+BQ146","v":0},{"$f":"BR145+BR146","v":0},{"$f":"BS145+BS146","v":0},{"$f":"BT145+BT146","v":0},{"$f":"BU145+BU146","v":0},{"$f":"BV145+BV146","v":0},{"$f":"BW145+BW146","v":0},{"$f":"BX145+BX146","v":0},{"$f":"BY145+BY146","v":0},{"$f":"BZ145+BZ146","v":0},{"$f":"CA145+CA146","v":0},{"$f":"CB145+CB146","v":0},{"$f":"CC145+CC146","v":0},{"$f":"CD145+CD146","v":0},{"$f":"CE145+CE146","v":0},{"$f":"CF145+CF146","v":0},{"$f":"CG145+CG146","v":0},{"$f":"CH145+CH146","v":0},{"$f":"CI145+CI146","v":0},{"$f":"CJ145+CJ146","v":0},{"$f":"CK145+CK146","v":0},{"$f":"CL145+CL146","v":0},{"$f":"CM145+CM146","v":0},{"$f":"CN145+CN146","v":0},{"$f":"CO145+CO146","v":0},{"$f":"CP145+CP146","v":0},{"$f":"CQ145+CQ146","v":0},{"$f":"CR145+CR146","v":0},{"$f":"CS145+CS146","v":0},{"$f":"CT145+CT146","v":0},{"$f":"CU145+CU146","v":0},{"$f":"CV145+CV146","v":0},{"$f":"CW145+CW146","v":0},{"$f":"CX145+CX146","v":0},{"$f":"CY145+CY146","v":0},{"$f":"CZ145+CZ146","v":0},{"$f":"DA145+DA146","v":0},{"$f":"DB145+DB146","v":0},{"$f":"DC145+DC146","v":0},{"$f":"DD145+DD146","v":0},{"$f":"DE145+DE146","v":0},{"$f":"DF145+DF146","v":0},{"$f":"DG145+DG146","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N120+N148-N147","v":0},null,{"$f":"P120+P148-P147","v":0},{"$f":"Q120+Q148-Q147","v":0},{"$f":"R120+R148-R147","v":0},{"$f":"S120+S148-S147","v":0},{"$f":"T120+T148-T147","v":0},{"$f":"U120+U148-U147","v":0},{"$f":"V120+V148-V147","v":0},{"$f":"W120+W148-W147","v":0},{"$f":"X120+X148-X147","v":0},{"$f":"Y120+Y148-Y147","v":0},{"$f":"Z120+Z148-Z147","v":0},{"$f":"AA120+AA148-AA147","v":0},{"$f":"AB120+AB148-AB147","v":0},{"$f":"AC120+AC148-AC147","v":0},{"$f":"AD120+AD148-AD147","v":0},{"$f":"AE120+AE148-AE147","v":0},{"$f":"AF120+AF148-AF147","v":0},{"$f":"AG120+AG148-AG147","v":0},{"$f":"AH120+AH148-AH147","v":0},{"$f":"AI120+AI148-AI147","v":0},{"$f":"AJ120+AJ148-AJ147","v":0},{"$f":"AK120+AK148-AK147","v":0},{"$f":"AL120+AL148-AL147","v":0},{"$f":"AM120+AM148-AM147","v":0},{"$f":"AN120+AN148-AN147","v":0},{"$f":"AO120+AO148-AO147","v":0},{"$f":"AP120+AP148-AP147","v":0},{"$f":"AQ120+AQ148-AQ147","v":0},{"$f":"AR120+AR148-AR147","v":0},{"$f":"AS120+AS148-AS147","v":0},{"$f":"AT120+AT148-AT147","v":0},{"$f":"AU120+AU148-AU147","v":0},{"$f":"AV120+AV148-AV147","v":0},{"$f":"AW120+AW148-AW147","v":0},{"$f":"AX120+AX148-AX147","v":0},{"$f":"AY120+AY148-AY147","v":0},{"$f":"AZ120+AZ148-AZ147","v":0},{"$f":"BA120+BA148-BA147","v":0},{"$f":"BB120+BB148-BB147","v":0},{"$f":"BC120+BC148-BC147","v":0},{"$f":"BD120+BD148-BD147","v":0},{"$f":"BE120+BE148-BE147","v":0},{"$f":"BF120+BF148-BF147","v":0},{"$f":"BG120+BG148-BG147","v":0},{"$f":"BH120+BH148-BH147","v":0},{"$f":"BI120+BI148-BI147","v":0},{"$f":"BJ120+BJ148-BJ147","v":0},{"$f":"BK120+BK148-BK147","v":0},{"$f":"BL120+BL148-BL147","v":0},{"$f":"BM120+BM148-BM147","v":0},{"$f":"BN120+BN148-BN147","v":0},{"$f":"BO120+BO148-BO147","v":0},{"$f":"BP120+BP148-BP147","v":0},{"$f":"BQ120+BQ148-BQ147","v":0},{"$f":"BR120+BR148-BR147","v":0},{"$f":"BS120+BS148-BS147","v":0},{"$f":"BT120+BT148-BT147","v":0},{"$f":"BU120+BU148-BU147","v":0},{"$f":"BV120+BV148-BV147","v":0},{"$f":"BW120+BW148-BW147","v":0},{"$f":"BX120+BX148-BX147","v":0},{"$f":"BY120+BY148-BY147","v":0},{"$f":"BZ120+BZ148-BZ147","v":0},{"$f":"CA120+CA148-CA147","v":0},{"$f":"CB120+CB148-CB147","v":0},{"$f":"CC120+CC148-CC147","v":0},{"$f":"CD120+CD148-CD147","v":0},{"$f":"CE120+CE148-CE147","v":0},{"$f":"CF120+CF148-CF147","v":0},{"$f":"CG120+CG148-CG147","v":0},{"$f":"CH120+CH148-CH147","v":0},{"$f":"CI120+CI148-CI147","v":0},{"$f":"CJ120+CJ148-CJ147","v":0},{"$f":"CK120+CK148-CK147","v":0},{"$f":"CL120+CL148-CL147","v":0},{"$f":"CM120+CM148-CM147","v":0},{"$f":"CN120+CN148-CN147","v":0},{"$f":"CO120+CO148-CO147","v":0},{"$f":"CP120+CP148-CP147","v":0},{"$f":"CQ120+CQ148-CQ147","v":0},{"$f":"CR120+CR148-CR147","v":0},{"$f":"CS120+CS148-CS147","v":0},{"$f":"CT120+CT148-CT147","v":0},{"$f":"CU120+CU148-CU147","v":0},{"$f":"CV120+CV148-CV147","v":0},{"$f":"CW120+CW148-CW147","v":0},{"$f":"CX120+CX148-CX147","v":0},{"$f":"CY120+CY148-CY147","v":0},{"$f":"CZ120+CZ148-CZ147","v":0},{"$f":"DA120+DA148-DA147","v":0},{"$f":"DB120+DB148-DB147","v":0},{"$f":"DC120+DC148-DC147","v":0},{"$f":"DD120+DD148-DD147","v":0},{"$f":"DE120+DE148-DE147","v":0},{"$f":"DF120+DF148-DF147","v":0},{"$f":"DG120+DG148-DG147","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N120+N148-N147","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR120+AR148-AR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX120+BX148-BX147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G151/G120","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK151/AK120","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ151/BJ120","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI151/CI120","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G156+G157","v":2500},null,null,null,null,null,null,{"$f":"N156+N157","v":0},null,{"$f":"P156+P157","v":0},{"$f":"Q156+Q157","v":0},{"$f":"R156+R157","v":0},{"$f":"S156+S157","v":0},{"$f":"T156+T157","v":0},{"$f":"U156+U157","v":0},{"$f":"V156+V157","v":0},{"$f":"W156+W157","v":0},{"$f":"X156+X157","v":0},{"$f":"Y156+Y157","v":0},{"$f":"Z156+Z157","v":0},{"$f":"AA156+AA157","v":0},{"$f":"AB156+AB157","v":0},{"$f":"AC156+AC157","v":2500},{"$f":"AD156+AD157","v":2500},{"$f":"AE156+AE157","v":2500},{"$f":"AF156+AF157","v":2500},{"$f":"AG156+AG157","v":2500},{"$f":"AH156+AH157","v":2500},{"$f":"AI156+AI157","v":2500},{"$f":"AJ156+AJ157","v":0},{"$f":"AK156+AK157","v":0},{"$f":"AL156+AL157","v":0},{"$f":"AM156+AM157","v":0},{"$f":"AN156+AN157","v":0},{"$f":"AO156+AO157","v":0},{"$f":"AP156+AP157","v":0},{"$f":"AQ156+AQ157","v":0},{"$f":"AR156+AR157","v":0},{"$f":"AS156+AS157","v":0},{"$f":"AT156+AT157","v":0},{"$f":"AU156+AU157","v":0},{"$f":"AV156+AV157","v":0},{"$f":"AW156+AW157","v":0},{"$f":"AX156+AX157","v":0},{"$f":"AY156+AY157","v":0},{"$f":"AZ156+AZ157","v":0},{"$f":"BA156+BA157","v":0},{"$f":"BB156+BB157","v":2500},{"$f":"BC156+BC157","v":2500},{"$f":"BD156+BD157","v":2500},{"$f":"BE156+BE157","v":2500},{"$f":"BF156+BF157","v":2500},{"$f":"BG156+BG157","v":2500},{"$f":"BH156+BH157","v":2500},{"$f":"BI156+BI157","v":0},{"$f":"BJ156+BJ157","v":0},{"$f":"BK156+BK157","v":0},{"$f":"BL156+BL157","v":0},{"$f":"BM156+BM157","v":0},{"$f":"BN156+BN157","v":0},{"$f":"BO156+BO157","v":0},{"$f":"BP156+BP157","v":0},{"$f":"BQ156+BQ157","v":0},{"$f":"BR156+BR157","v":0},{"$f":"BS156+BS157","v":0},{"$f":"BT156+BT157","v":0},{"$f":"BU156+BU157","v":0},{"$f":"BV156+BV157","v":0},{"$f":"BW156+BW157","v":0},{"$f":"BX156+BX157","v":0},{"$f":"BY156+BY157","v":0},{"$f":"BZ156+BZ157","v":0},{"$f":"CA156+CA157","v":2500},{"$f":"CB156+CB157","v":2500},{"$f":"CC156+CC157","v":2500},{"$f":"CD156+CD157","v":2500},{"$f":"CE156+CE157","v":2500},{"$f":"CF156+CF157","v":2500},{"$f":"CG156+CG157","v":2500},{"$f":"CH156+CH157","v":0},{"$f":"CI156+CI157","v":0},{"$f":"CJ156+CJ157","v":0},{"$f":"CK156+CK157","v":0},{"$f":"CL156+CL157","v":0},{"$f":"CM156+CM157","v":0},{"$f":"CN156+CN157","v":0},{"$f":"CO156+CO157","v":0},{"$f":"CP156+CP157","v":0},{"$f":"CQ156+CQ157","v":0},{"$f":"CR156+CR157","v":0},{"$f":"CS156+CS157","v":0},{"$f":"CT156+CT157","v":0},{"$f":"CU156+CU157","v":0},{"$f":"CV156+CV157","v":0},{"$f":"CW156+CW157","v":0},{"$f":"CX156+CX157","v":0},{"$f":"CY156+CY157","v":0},{"$f":"CZ156+CZ157","v":0},{"$f":"DA156+DA157","v":0},{"$f":"DB156+DB157","v":0},{"$f":"DC156+DC157","v":0},{"$f":"DD156+DD157","v":0},{"$f":"DE156+DE157","v":0},{"$f":"DF156+DF157","v":0},{"$f":"DG156+DG157","v":0}]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D156","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP156","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N187+N188","v":0},null,{"$f":"P187+P188","v":0},{"$f":"Q187+Q188","v":0},{"$f":"R187+R188","v":0},{"$f":"S187+S188","v":0},{"$f":"T187+T188","v":0},{"$f":"U187+U188","v":0},{"$f":"V187+V188","v":0},{"$f":"W187+W188","v":0},{"$f":"X187+X188","v":0},{"$f":"Y187+Y188","v":0},{"$f":"Z187+Z188","v":0},{"$f":"AA187+AA188","v":0},{"$f":"AB187+AB188","v":0},{"$f":"AC187+AC188","v":0},{"$f":"AD187+AD188","v":0},{"$f":"AE187+AE188","v":0},{"$f":"AF187+AF188","v":0},{"$f":"AG187+AG188","v":0},{"$f":"AH187+AH188","v":0},{"$f":"AI187+AI188","v":0},{"$f":"AJ187+AJ188","v":0},{"$f":"AK187+AK188","v":0},{"$f":"AL187+AL188","v":0},{"$f":"AM187+AM188","v":0},{"$f":"AN187+AN188","v":0},{"$f":"AO187+AO188","v":0},{"$f":"AP187+AP188","v":0},{"$f":"AQ187+AQ188","v":0},{"$f":"AR187+AR188","v":0},{"$f":"AS187+AS188","v":0},{"$f":"AT187+AT188","v":0},{"$f":"AU187+AU188","v":0},{"$f":"AV187+AV188","v":0},{"$f":"AW187+AW188","v":0},{"$f":"AX187+AX188","v":0},{"$f":"AY187+AY188","v":0},{"$f":"AZ187+AZ188","v":0},{"$f":"BA187+BA188","v":0},{"$f":"BB187+BB188","v":0},{"$f":"BC187+BC188","v":0},{"$f":"BD187+BD188","v":0},{"$f":"BE187+BE188","v":0},{"$f":"BF187+BF188","v":0},{"$f":"BG187+BG188","v":0},{"$f":"BH187+BH188","v":0},{"$f":"BI187+BI188","v":0},{"$f":"BJ187+BJ188","v":0},{"$f":"BK187+BK188","v":0},{"$f":"BL187+BL188","v":0},{"$f":"BM187+BM188","v":0},{"$f":"BN187+BN188","v":0},{"$f":"BO187+BO188","v":0},{"$f":"BP187+BP188","v":0},{"$f":"BQ187+BQ188","v":0},{"$f":"BR187+BR188","v":0},{"$f":"BS187+BS188","v":0},{"$f":"BT187+BT188","v":0},{"$f":"BU187+BU188","v":0},{"$f":"BV187+BV188","v":0},{"$f":"BW187+BW188","v":0},{"$f":"BX187+BX188","v":0},{"$f":"BY187+BY188","v":0},{"$f":"BZ187+BZ188","v":0},{"$f":"CA187+CA188","v":0},{"$f":"CB187+CB188","v":0},{"$f":"CC187+CC188","v":0},{"$f":"CD187+CD188","v":0},{"$f":"CE187+CE188","v":0},{"$f":"CF187+CF188","v":0},{"$f":"CG187+CG188","v":0},{"$f":"CH187+CH188","v":0},{"$f":"CI187+CI188","v":0},{"$f":"CJ187+CJ188","v":0},{"$f":"CK187+CK188","v":0},{"$f":"CL187+CL188","v":0},{"$f":"CM187+CM188","v":0},{"$f":"CN187+CN188","v":0},{"$f":"CO187+CO188","v":0},{"$f":"CP187+CP188","v":0},{"$f":"CQ187+CQ188","v":0},{"$f":"CR187+CR188","v":0},{"$f":"CS187+CS188","v":0},{"$f":"CT187+CT188","v":0},{"$f":"CU187+CU188","v":0},{"$f":"CV187+CV188","v":0},{"$f":"CW187+CW188","v":0},{"$f":"CX187+CX188","v":0},{"$f":"CY187+CY188","v":0},{"$f":"CZ187+CZ188","v":0},{"$f":"DA187+DA188","v":0},{"$f":"DB187+DB188","v":0},{"$f":"DC187+DC188","v":0},{"$f":"DD187+DD188","v":0},{"$f":"DE187+DE188","v":0},{"$f":"DF187+DF188","v":0},{"$f":"DG187+DG188","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N162+N190-N189","v":0},null,{"$f":"P162+P190-P189","v":0},{"$f":"Q162+Q190-Q189","v":0},{"$f":"R162+R190-R189","v":0},{"$f":"S162+S190-S189","v":0},{"$f":"T162+T190-T189","v":0},{"$f":"U162+U190-U189","v":0},{"$f":"V162+V190-V189","v":0},{"$f":"W162+W190-W189","v":0},{"$f":"X162+X190-X189","v":0},{"$f":"Y162+Y190-Y189","v":0},{"$f":"Z162+Z190-Z189","v":0},{"$f":"AA162+AA190-AA189","v":0},{"$f":"AB162+AB190-AB189","v":0},{"$f":"AC162+AC190-AC189","v":0},{"$f":"AD162+AD190-AD189","v":0},{"$f":"AE162+AE190-AE189","v":0},{"$f":"AF162+AF190-AF189","v":0},{"$f":"AG162+AG190-AG189","v":0},{"$f":"AH162+AH190-AH189","v":0},{"$f":"AI162+AI190-AI189","v":0},{"$f":"AJ162+AJ190-AJ189","v":0},{"$f":"AK162+AK190-AK189","v":0},{"$f":"AL162+AL190-AL189","v":0},{"$f":"AM162+AM190-AM189","v":0},{"$f":"AN162+AN190-AN189","v":0},{"$f":"AO162+AO190-AO189","v":0},{"$f":"AP162+AP190-AP189","v":0},{"$f":"AQ162+AQ190-AQ189","v":0},{"$f":"AR162+AR190-AR189","v":0},{"$f":"AS162+AS190-AS189","v":0},{"$f":"AT162+AT190-AT189","v":0},{"$f":"AU162+AU190-AU189","v":0},{"$f":"AV162+AV190-AV189","v":0},{"$f":"AW162+AW190-AW189","v":0},{"$f":"AX162+AX190-AX189","v":0},{"$f":"AY162+AY190-AY189","v":0},{"$f":"AZ162+AZ190-AZ189","v":0},{"$f":"BA162+BA190-BA189","v":0},{"$f":"BB162+BB190-BB189","v":0},{"$f":"BC162+BC190-BC189","v":0},{"$f":"BD162+BD190-BD189","v":0},{"$f":"BE162+BE190-BE189","v":0},{"$f":"BF162+BF190-BF189","v":0},{"$f":"BG162+BG190-BG189","v":0},{"$f":"BH162+BH190-BH189","v":0},{"$f":"BI162+BI190-BI189","v":0},{"$f":"BJ162+BJ190-BJ189","v":0},{"$f":"BK162+BK190-BK189","v":0},{"$f":"BL162+BL190-BL189","v":0},{"$f":"BM162+BM190-BM189","v":0},{"$f":"BN162+BN190-BN189","v":0},{"$f":"BO162+BO190-BO189","v":0},{"$f":"BP162+BP190-BP189","v":0},{"$f":"BQ162+BQ190-BQ189","v":0},{"$f":"BR162+BR190-BR189","v":0},{"$f":"BS162+BS190-BS189","v":0},{"$f":"BT162+BT190-BT189","v":0},{"$f":"BU162+BU190-BU189","v":0},{"$f":"BV162+BV190-BV189","v":0},{"$f":"BW162+BW190-BW189","v":0},{"$f":"BX162+BX190-BX189","v":0},{"$f":"BY162+BY190-BY189","v":0},{"$f":"BZ162+BZ190-BZ189","v":0},{"$f":"CA162+CA190-CA189","v":0},{"$f":"CB162+CB190-CB189","v":0},{"$f":"CC162+CC190-CC189","v":0},{"$f":"CD162+CD190-CD189","v":0},{"$f":"CE162+CE190-CE189","v":0},{"$f":"CF162+CF190-CF189","v":0},{"$f":"CG162+CG190-CG189","v":0},{"$f":"CH162+CH190-CH189","v":0},{"$f":"CI162+CI190-CI189","v":0},{"$f":"CJ162+CJ190-CJ189","v":0},{"$f":"CK162+CK190-CK189","v":0},{"$f":"CL162+CL190-CL189","v":0},{"$f":"CM162+CM190-CM189","v":0},{"$f":"CN162+CN190-CN189","v":0},{"$f":"CO162+CO190-CO189","v":0},{"$f":"CP162+CP190-CP189","v":0},{"$f":"CQ162+CQ190-CQ189","v":0},{"$f":"CR162+CR190-CR189","v":0},{"$f":"CS162+CS190-CS189","v":0},{"$f":"CT162+CT190-CT189","v":0},{"$f":"CU162+CU190-CU189","v":0},{"$f":"CV162+CV190-CV189","v":0},{"$f":"CW162+CW190-CW189","v":0},{"$f":"CX162+CX190-CX189","v":0},{"$f":"CY162+CY190-CY189","v":0},{"$f":"CZ162+CZ190-CZ189","v":0},{"$f":"DA162+DA190-DA189","v":0},{"$f":"DB162+DB190-DB189","v":0},{"$f":"DC162+DC190-DC189","v":0},{"$f":"DD162+DD190-DD189","v":0},{"$f":"DE162+DE190-DE189","v":0},{"$f":"DF162+DF190-DF189","v":0},{"$f":"DG162+DG190-DG189","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N162+N190-N189","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR162+AR190-AR189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX162+BX190-BX189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G193/G162","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK193/AK162","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ193/BJ162","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI193/CI162","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G198+G199","v":0},null,null,null,null,null,null,{"$f":"N198+N199","v":0},null,{"$f":"P198+P199","v":0},{"$f":"Q198+Q199","v":0},{"$f":"R198+R199","v":0},{"$f":"S198+S199","v":0},{"$f":"T198+T199","v":0},{"$f":"U198+U199","v":0},{"$f":"V198+V199","v":0},{"$f":"W198+W199","v":0},{"$f":"X198+X199","v":0},{"$f":"Y198+Y199","v":0},{"$f":"Z198+Z199","v":0},{"$f":"AA198+AA199","v":0},{"$f":"AB198+AB199","v":0},{"$f":"AC198+AC199","v":0},{"$f":"AD198+AD199","v":0},{"$f":"AE198+AE199","v":0},{"$f":"AF198+AF199","v":0},{"$f":"AG198+AG199","v":0},{"$f":"AH198+AH199","v":0},{"$f":"AI198+AI199","v":0},{"$f":"AJ198+AJ199","v":0},{"$f":"AK198+AK199","v":0},{"$f":"AL198+AL199","v":0},{"$f":"AM198+AM199","v":0},{"$f":"AN198+AN199","v":0},{"$f":"AO198+AO199","v":0},{"$f":"AP198+AP199","v":0},{"$f":"AQ198+AQ199","v":0},{"$f":"AR198+AR199","v":0},{"$f":"AS198+AS199","v":0},{"$f":"AT198+AT199","v":0},{"$f":"AU198+AU199","v":0},{"$f":"AV198+AV199","v":0},{"$f":"AW198+AW199","v":0},{"$f":"AX198+AX199","v":0},{"$f":"AY198+AY199","v":0},{"$f":"AZ198+AZ199","v":0},{"$f":"BA198+BA199","v":0},{"$f":"BB198+BB199","v":0},{"$f":"BC198+BC199","v":0},{"$f":"BD198+BD199","v":0},{"$f":"BE198+BE199","v":0},{"$f":"BF198+BF199","v":0},{"$f":"BG198+BG199","v":0},{"$f":"BH198+BH199","v":0},{"$f":"BI198+BI199","v":0},{"$f":"BJ198+BJ199","v":0},{"$f":"BK198+BK199","v":0},{"$f":"BL198+BL199","v":0},{"$f":"BM198+BM199","v":0},{"$f":"BN198+BN199","v":0},{"$f":"BO198+BO199","v":0},{"$f":"BP198+BP199","v":0},{"$f":"BQ198+BQ199","v":0},{"$f":"BR198+BR199","v":0},{"$f":"BS198+BS199","v":0},{"$f":"BT198+BT199","v":0},{"$f":"BU198+BU199","v":0},{"$f":"BV198+BV199","v":0},{"$f":"BW198+BW199","v":0},{"$f":"BX198+BX199","v":0},{"$f":"BY198+BY199","v":0},{"$f":"BZ198+BZ199","v":0},{"$f":"CA198+CA199","v":0},{"$f":"CB198+CB199","v":0},{"$f":"CC198+CC199","v":0},{"$f":"CD198+CD199","v":0},{"$f":"CE198+CE199","v":0},{"$f":"CF198+CF199","v":0},{"$f":"CG198+CG199","v":0},{"$f":"CH198+CH199","v":0},{"$f":"CI198+CI199","v":0},{"$f":"CJ198+CJ199","v":0},{"$f":"CK198+CK199","v":0},{"$f":"CL198+CL199","v":0},{"$f":"CM198+CM199","v":0},{"$f":"CN198+CN199","v":0},{"$f":"CO198+CO199","v":0},{"$f":"CP198+CP199","v":0},{"$f":"CQ198+CQ199","v":0},{"$f":"CR198+CR199","v":0},{"$f":"CS198+CS199","v":0},{"$f":"CT198+CT199","v":0},{"$f":"CU198+CU199","v":0},{"$f":"CV198+CV199","v":0},{"$f":"CW198+CW199","v":0},{"$f":"CX198+CX199","v":0},{"$f":"CY198+CY199","v":0},{"$f":"CZ198+CZ199","v":0},{"$f":"DA198+DA199","v":0},{"$f":"DB198+DB199","v":0},{"$f":"DC198+DC199","v":0},{"$f":"DD198+DD199","v":0},{"$f":"DE198+DE199","v":0},{"$f":"DF198+DF199","v":0},{"$f":"DG198+DG199","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D204","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP204","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N229+N230","v":0},null,{"$f":"P229+P230","v":0},{"$f":"Q229+Q230","v":0},{"$f":"R229+R230","v":0},{"$f":"S229+S230","v":0},{"$f":"T229+T230","v":0},{"$f":"U229+U230","v":0},{"$f":"V229+V230","v":0},{"$f":"W229+W230","v":0},{"$f":"X229+X230","v":0},{"$f":"Y229+Y230","v":0},{"$f":"Z229+Z230","v":0},{"$f":"AA229+AA230","v":0},{"$f":"AB229+AB230","v":0},{"$f":"AC229+AC230","v":0},{"$f":"AD229+AD230","v":0},{"$f":"AE229+AE230","v":0},{"$f":"AF229+AF230","v":0},{"$f":"AG229+AG230","v":0},{"$f":"AH229+AH230","v":0},{"$f":"AI229+AI230","v":0},{"$f":"AJ229+AJ230","v":0},{"$f":"AK229+AK230","v":0},{"$f":"AL229+AL230","v":0},{"$f":"AM229+AM230","v":0},{"$f":"AN229+AN230","v":0},{"$f":"AO229+AO230","v":0},{"$f":"AP229+AP230","v":0},{"$f":"AQ229+AQ230","v":0},{"$f":"AR229+AR230","v":0},{"$f":"AS229+AS230","v":0},{"$f":"AT229+AT230","v":0},{"$f":"AU229+AU230","v":0},{"$f":"AV229+AV230","v":0},{"$f":"AW229+AW230","v":0},{"$f":"AX229+AX230","v":0},{"$f":"AY229+AY230","v":0},{"$f":"AZ229+AZ230","v":0},{"$f":"BA229+BA230","v":0},{"$f":"BB229+BB230","v":0},{"$f":"BC229+BC230","v":0},{"$f":"BD229+BD230","v":0},{"$f":"BE229+BE230","v":0},{"$f":"BF229+BF230","v":0},{"$f":"BG229+BG230","v":0},{"$f":"BH229+BH230","v":0},{"$f":"BI229+BI230","v":0},{"$f":"BJ229+BJ230","v":0},{"$f":"BK229+BK230","v":0},{"$f":"BL229+BL230","v":0},{"$f":"BM229+BM230","v":0},{"$f":"BN229+BN230","v":0},{"$f":"BO229+BO230","v":0},{"$f":"BP229+BP230","v":0},{"$f":"BQ229+BQ230","v":0},{"$f":"BR229+BR230","v":0},{"$f":"BS229+BS230","v":0},{"$f":"BT229+BT230","v":0},{"$f":"BU229+BU230","v":0},{"$f":"BV229+BV230","v":0},{"$f":"BW229+BW230","v":0},{"$f":"BX229+BX230","v":0},{"$f":"BY229+BY230","v":0},{"$f":"BZ229+BZ230","v":0},{"$f":"CA229+CA230","v":0},{"$f":"CB229+CB230","v":0},{"$f":"CC229+CC230","v":0},{"$f":"CD229+CD230","v":0},{"$f":"CE229+CE230","v":0},{"$f":"CF229+CF230","v":0},{"$f":"CG229+CG230","v":0},{"$f":"CH229+CH230","v":0},{"$f":"CI229+CI230","v":0},{"$f":"CJ229+CJ230","v":0},{"$f":"CK229+CK230","v":0},{"$f":"CL229+CL230","v":0},{"$f":"CM229+CM230","v":0},{"$f":"CN229+CN230","v":0},{"$f":"CO229+CO230","v":0},{"$f":"CP229+CP230","v":0},{"$f":"CQ229+CQ230","v":0},{"$f":"CR229+CR230","v":0},{"$f":"CS229+CS230","v":0},{"$f":"CT229+CT230","v":0},{"$f":"CU229+CU230","v":0},{"$f":"CV229+CV230","v":0},{"$f":"CW229+CW230","v":0},{"$f":"CX229+CX230","v":0},{"$f":"CY229+CY230","v":0},{"$f":"CZ229+CZ230","v":0},{"$f":"DA229+DA230","v":0},{"$f":"DB229+DB230","v":0},{"$f":"DC229+DC230","v":0},{"$f":"DD229+DD230","v":0},{"$f":"DE229+DE230","v":0},{"$f":"DF229+DF230","v":0},{"$f":"DG229+DG230","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N204+N232-N231","v":0},null,{"$f":"P204+P232-P231","v":0},{"$f":"Q204+Q232-Q231","v":0},{"$f":"R204+R232-R231","v":0},{"$f":"S204+S232-S231","v":0},{"$f":"T204+T232-T231","v":0},{"$f":"U204+U232-U231","v":0},{"$f":"V204+V232-V231","v":0},{"$f":"W204+W232-W231","v":0},{"$f":"X204+X232-X231","v":0},{"$f":"Y204+Y232-Y231","v":0},{"$f":"Z204+Z232-Z231","v":0},{"$f":"AA204+AA232-AA231","v":0},{"$f":"AB204+AB232-AB231","v":0},{"$f":"AC204+AC232-AC231","v":2500},{"$f":"AD204+AD232-AD231","v":2500},{"$f":"AE204+AE232-AE231","v":2500},{"$f":"AF204+AF232-AF231","v":2500},{"$f":"AG204+AG232-AG231","v":2500},{"$f":"AH204+AH232-AH231","v":2500},{"$f":"AI204+AI232-AI231","v":2500},{"$f":"AJ204+AJ232-AJ231","v":0},{"$f":"AK204+AK232-AK231","v":0},{"$f":"AL204+AL232-AL231","v":0},{"$f":"AM204+AM232-AM231","v":0},{"$f":"AN204+AN232-AN231","v":0},{"$f":"AO204+AO232-AO231","v":0},{"$f":"AP204+AP232-AP231","v":0},{"$f":"AQ204+AQ232-AQ231","v":0},{"$f":"AR204+AR232-AR231","v":0},{"$f":"AS204+AS232-AS231","v":0},{"$f":"AT204+AT232-AT231","v":0},{"$f":"AU204+AU232-AU231","v":0},{"$f":"AV204+AV232-AV231","v":0},{"$f":"AW204+AW232-AW231","v":0},{"$f":"AX204+AX232-AX231","v":0},{"$f":"AY204+AY232-AY231","v":0},{"$f":"AZ204+AZ232-AZ231","v":0},{"$f":"BA204+BA232-BA231","v":0},{"$f":"BB204+BB232-BB231","v":2500},{"$f":"BC204+BC232-BC231","v":2500},{"$f":"BD204+BD232-BD231","v":2500},{"$f":"BE204+BE232-BE231","v":2500},{"$f":"BF204+BF232-BF231","v":2500},{"$f":"BG204+BG232-BG231","v":2500},{"$f":"BH204+BH232-BH231","v":2500},{"$f":"BI204+BI232-BI231","v":0},{"$f":"BJ204+BJ232-BJ231","v":0},{"$f":"BK204+BK232-BK231","v":0},{"$f":"BL204+BL232-BL231","v":0},{"$f":"BM204+BM232-BM231","v":0},{"$f":"BN204+BN232-BN231","v":0},{"$f":"BO204+BO232-BO231","v":0},{"$f":"BP204+BP232-BP231","v":0},{"$f":"BQ204+BQ232-BQ231","v":0},{"$f":"BR204+BR232-BR231","v":0},{"$f":"BS204+BS232-BS231","v":0},{"$f":"BT204+BT232-BT231","v":0},{"$f":"BU204+BU232-BU231","v":0},{"$f":"BV204+BV232-BV231","v":0},{"$f":"BW204+BW232-BW231","v":0},{"$f":"BX204+BX232-BX231","v":0},{"$f":"BY204+BY232-BY231","v":0},{"$f":"BZ204+BZ232-BZ231","v":0},{"$f":"CA204+CA232-CA231","v":2500},{"$f":"CB204+CB232-CB231","v":2500},{"$f":"CC204+CC232-CC231","v":2500},{"$f":"CD204+CD232-CD231","v":2500},{"$f":"CE204+CE232-CE231","v":2500},{"$f":"CF204+CF232-CF231","v":2500},{"$f":"CG204+CG232-CG231","v":2500},{"$f":"CH204+CH232-CH231","v":0},{"$f":"CI204+CI232-CI231","v":0},{"$f":"CJ204+CJ232-CJ231","v":0},{"$f":"CK204+CK232-CK231","v":0},{"$f":"CL204+CL232-CL231","v":0},{"$f":"CM204+CM232-CM231","v":0},{"$f":"CN204+CN232-CN231","v":0},{"$f":"CO204+CO232-CO231","v":0},{"$f":"CP204+CP232-CP231","v":0},{"$f":"CQ204+CQ232-CQ231","v":0},{"$f":"CR204+CR232-CR231","v":0},{"$f":"CS204+CS232-CS231","v":0},{"$f":"CT204+CT232-CT231","v":0},{"$f":"CU204+CU232-CU231","v":0},{"$f":"CV204+CV232-CV231","v":0},{"$f":"CW204+CW232-CW231","v":0},{"$f":"CX204+CX232-CX231","v":0},{"$f":"CY204+CY232-CY231","v":0},{"$f":"CZ204+CZ232-CZ231","v":0},{"$f":"DA204+DA232-DA231","v":0},{"$f":"DB204+DB232-DB231","v":0},{"$f":"DC204+DC232-DC231","v":0},{"$f":"DD204+DD232-DD231","v":0},{"$f":"DE204+DE232-DE231","v":0},{"$f":"DF204+DF232-DF231","v":0},{"$f":"DG204+DG232-DG231","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N204+N232-N231","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,{"$f":"AR204+AR232-AR231","v":0},0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX204+BX232-BX231","v":0},0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G235/G204","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK235/AK204","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ235/BJ204","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI235/CI204","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G240+G241","v":0},null,null,null,null,null,null,{"$f":"N240+N241","v":0},null,{"$f":"P240+P241","v":0},{"$f":"Q240+Q241","v":0},{"$f":"R240+R241","v":0},{"$f":"S240+S241","v":0},{"$f":"T240+T241","v":0},{"$f":"U240+U241","v":0},{"$f":"V240+V241","v":0},{"$f":"W240+W241","v":0},{"$f":"X240+X241","v":0},{"$f":"Y240+Y241","v":0},{"$f":"Z240+Z241","v":0},{"$f":"AA240+AA241","v":0},{"$f":"AB240+AB241","v":0},{"$f":"AC240+AC241","v":0},{"$f":"AD240+AD241","v":0},{"$f":"AE240+AE241","v":0},{"$f":"AF240+AF241","v":0},{"$f":"AG240+AG241","v":0},{"$f":"AH240+AH241","v":0},{"$f":"AI240+AI241","v":0},{"$f":"AJ240+AJ241","v":0},{"$f":"AK240+AK241","v":0},{"$f":"AL240+AL241","v":0},{"$f":"AM240+AM241","v":0},{"$f":"AN240+AN241","v":0},{"$f":"AO240+AO241","v":0},{"$f":"AP240+AP241","v":0},{"$f":"AQ240+AQ241","v":0},{"$f":"AR240+AR241","v":0},{"$f":"AS240+AS241","v":0},{"$f":"AT240+AT241","v":0},{"$f":"AU240+AU241","v":0},{"$f":"AV240+AV241","v":0},{"$f":"AW240+AW241","v":0},{"$f":"AX240+AX241","v":0},{"$f":"AY240+AY241","v":0},{"$f":"AZ240+AZ241","v":0},{"$f":"BA240+BA241","v":0},{"$f":"BB240+BB241","v":0},{"$f":"BC240+BC241","v":0},{"$f":"BD240+BD241","v":0},{"$f":"BE240+BE241","v":0},{"$f":"BF240+BF241","v":0},{"$f":"BG240+BG241","v":0},{"$f":"BH240+BH241","v":0},{"$f":"BI240+BI241","v":0},{"$f":"BJ240+BJ241","v":0},{"$f":"BK240+BK241","v":0},{"$f":"BL240+BL241","v":0},{"$f":"BM240+BM241","v":0},{"$f":"BN240+BN241","v":0},{"$f":"BO240+BO241","v":0},{"$f":"BP240+BP241","v":0},{"$f":"BQ240+BQ241","v":0},{"$f":"BR240+BR241","v":0},{"$f":"BS240+BS241","v":0},{"$f":"BT240+BT241","v":0},{"$f":"BU240+BU241","v":0},{"$f":"BV240+BV241","v":0},{"$f":"BW240+BW241","v":0},{"$f":"BX240+BX241","v":0},{"$f":"BY240+BY241","v":0},{"$f":"BZ240+BZ241","v":0},{"$f":"CA240+CA241","v":0},{"$f":"CB240+CB241","v":0},{"$f":"CC240+CC241","v":0},{"$f":"CD240+CD241","v":0},{"$f":"CE240+CE241","v":0},{"$f":"CF240+CF241","v":0},{"$f":"CG240+CG241","v":0},{"$f":"CH240+CH241","v":0},{"$f":"CI240+CI241","v":0},{"$f":"CJ240+CJ241","v":0},{"$f":"CK240+CK241","v":0},{"$f":"CL240+CL241","v":0},{"$f":"CM240+CM241","v":0},{"$f":"CN240+CN241","v":0},{"$f":"CO240+CO241","v":0},{"$f":"CP240+CP241","v":0},{"$f":"CQ240+CQ241","v":0},{"$f":"CR240+CR241","v":0},{"$f":"CS240+CS241","v":0},{"$f":"CT240+CT241","v":0},{"$f":"CU240+CU241","v":0},{"$f":"CV240+CV241","v":0},{"$f":"CW240+CW241","v":0},{"$f":"CX240+CX241","v":0},{"$f":"CY240+CY241","v":0},{"$f":"CZ240+CZ241","v":0},{"$f":"DA240+DA241","v":0},{"$f":"DB240+DB241","v":0},{"$f":"DC240+DC241","v":0},{"$f":"DD240+DD241","v":0},{"$f":"DE240+DE241","v":0},{"$f":"DF240+DF241","v":0},{"$f":"DG240+DG241","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D252","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP252","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N271+N272","v":0},null,{"$f":"P271+P272","v":0},{"$f":"Q271+Q272","v":0},{"$f":"R271+R272","v":0},{"$f":"S271+S272","v":0},{"$f":"T271+T272","v":0},{"$f":"U271+U272","v":0},{"$f":"V271+V272","v":0},{"$f":"W271+W272","v":0},{"$f":"X271+X272","v":0},{"$f":"Y271+Y272","v":0},{"$f":"Z271+Z272","v":0},{"$f":"AA271+AA272","v":0},{"$f":"AB271+AB272","v":0},{"$f":"AC271+AC272","v":0},{"$f":"AD271+AD272","v":0},{"$f":"AE271+AE272","v":0},{"$f":"AF271+AF272","v":0},{"$f":"AG271+AG272","v":0},{"$f":"AH271+AH272","v":0},{"$f":"AI271+AI272","v":0},{"$f":"AJ271+AJ272","v":0},{"$f":"AK271+AK272","v":0},{"$f":"AL271+AL272","v":0},{"$f":"AM271+AM272","v":0},{"$f":"AN271+AN272","v":0},{"$f":"AO271+AO272","v":0},{"$f":"AP271+AP272","v":0},{"$f":"AQ271+AQ272","v":0},{"$f":"AR271+AR272","v":0},{"$f":"AS271+AS272","v":0},{"$f":"AT271+AT272","v":0},{"$f":"AU271+AU272","v":0},{"$f":"AV271+AV272","v":0},{"$f":"AW271+AW272","v":0},{"$f":"AX271+AX272","v":0},{"$f":"AY271+AY272","v":0},{"$f":"AZ271+AZ272","v":0},{"$f":"BA271+BA272","v":0},{"$f":"BB271+BB272","v":0},{"$f":"BC271+BC272","v":0},{"$f":"BD271+BD272","v":0},{"$f":"BE271+BE272","v":0},{"$f":"BF271+BF272","v":0},{"$f":"BG271+BG272","v":0},{"$f":"BH271+BH272","v":0},{"$f":"BI271+BI272","v":0},{"$f":"BJ271+BJ272","v":0},{"$f":"BK271+BK272","v":0},{"$f":"BL271+BL272","v":0},{"$f":"BM271+BM272","v":0},{"$f":"BN271+BN272","v":0},{"$f":"BO271+BO272","v":0},{"$f":"BP271+BP272","v":0},{"$f":"BQ271+BQ272","v":0},{"$f":"BR271+BR272","v":0},{"$f":"BS271+BS272","v":0},{"$f":"BT271+BT272","v":0},{"$f":"BU271+BU272","v":0},{"$f":"BV271+BV272","v":0},{"$f":"BW271+BW272","v":0},{"$f":"BX271+BX272","v":0},{"$f":"BY271+BY272","v":0},{"$f":"BZ271+BZ272","v":0},{"$f":"CA271+CA272","v":0},{"$f":"CB271+CB272","v":0},{"$f":"CC271+CC272","v":0},{"$f":"CD271+CD272","v":0},{"$f":"CE271+CE272","v":0},{"$f":"CF271+CF272","v":0},{"$f":"CG271+CG272","v":0},{"$f":"CH271+CH272","v":0},{"$f":"CI271+CI272","v":0},{"$f":"CJ271+CJ272","v":0},{"$f":"CK271+CK272","v":0},{"$f":"CL271+CL272","v":0},{"$f":"CM271+CM272","v":0},{"$f":"CN271+CN272","v":0},{"$f":"CO271+CO272","v":0},{"$f":"CP271+CP272","v":0},{"$f":"CQ271+CQ272","v":0},{"$f":"CR271+CR272","v":0},{"$f":"CS271+CS272","v":0},{"$f":"CT271+CT272","v":0},{"$f":"CU271+CU272","v":0},{"$f":"CV271+CV272","v":0},{"$f":"CW271+CW272","v":0},{"$f":"CX271+CX272","v":0},{"$f":"CY271+CY272","v":0},{"$f":"CZ271+CZ272","v":0},{"$f":"DA271+DA272","v":0},{"$f":"DB271+DB272","v":0},{"$f":"DC271+DC272","v":0},{"$f":"DD271+DD272","v":0},{"$f":"DE271+DE272","v":0},{"$f":"DF271+DF272","v":0},{"$f":"DG271+DG272","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N246+N274-N273","v":0},null,{"$f":"P246+P274-P273","v":0},{"$f":"Q246+Q274-Q273","v":0},{"$f":"R246+R274-R273","v":0},{"$f":"S246+S274-S273","v":0},{"$f":"T246+T274-T273","v":0},{"$f":"U246+U274-U273","v":0},{"$f":"V246+V274-V273","v":0},{"$f":"W246+W274-W273","v":0},{"$f":"X246+X274-X273","v":0},{"$f":"Y246+Y274-Y273","v":0},{"$f":"Z246+Z274-Z273","v":0},{"$f":"AA246+AA274-AA273","v":0},{"$f":"AB246+AB274-AB273","v":0},{"$f":"AC246+AC274-AC273","v":0},{"$f":"AD246+AD274-AD273","v":0},{"$f":"AE246+AE274-AE273","v":0},{"$f":"AF246+AF274-AF273","v":0},{"$f":"AG246+AG274-AG273","v":0},{"$f":"AH246+AH274-AH273","v":0},{"$f":"AI246+AI274-AI273","v":0},{"$f":"AJ246+AJ274-AJ273","v":0},{"$f":"AK246+AK274-AK273","v":0},{"$f":"AL246+AL274-AL273","v":0},{"$f":"AM246+AM274-AM273","v":0},{"$f":"AN246+AN274-AN273","v":0},{"$f":"AO246+AO274-AO273","v":0},{"$f":"AP246+AP274-AP273","v":0},{"$f":"AQ246+AQ274-AQ273","v":0},{"$f":"AR246+AR274-AR273","v":0},{"$f":"AS246+AS274-AS273","v":0},{"$f":"AT246+AT274-AT273","v":0},{"$f":"AU246+AU274-AU273","v":0},{"$f":"AV246+AV274-AV273","v":0},{"$f":"AW246+AW274-AW273","v":0},{"$f":"AX246+AX274-AX273","v":0},{"$f":"AY246+AY274-AY273","v":0},{"$f":"AZ246+AZ274-AZ273","v":0},{"$f":"BA246+BA274-BA273","v":0},{"$f":"BB246+BB274-BB273","v":0},{"$f":"BC246+BC274-BC273","v":0},{"$f":"BD246+BD274-BD273","v":0},{"$f":"BE246+BE274-BE273","v":0},{"$f":"BF246+BF274-BF273","v":0},{"$f":"BG246+BG274-BG273","v":0},{"$f":"BH246+BH274-BH273","v":0},{"$f":"BI246+BI274-BI273","v":0},{"$f":"BJ246+BJ274-BJ273","v":0},{"$f":"BK246+BK274-BK273","v":0},{"$f":"BL246+BL274-BL273","v":0},{"$f":"BM246+BM274-BM273","v":0},{"$f":"BN246+BN274-BN273","v":0},{"$f":"BO246+BO274-BO273","v":0},{"$f":"BP246+BP274-BP273","v":0},{"$f":"BQ246+BQ274-BQ273","v":0},{"$f":"BR246+BR274-BR273","v":0},{"$f":"BS246+BS274-BS273","v":0},{"$f":"BT246+BT274-BT273","v":0},{"$f":"BU246+BU274-BU273","v":0},{"$f":"BV246+BV274-BV273","v":0},{"$f":"BW246+BW274-BW273","v":0},{"$f":"BX246+BX274-BX273","v":0},{"$f":"BY246+BY274-BY273","v":0},{"$f":"BZ246+BZ274-BZ273","v":0},{"$f":"CA246+CA274-CA273","v":0},{"$f":"CB246+CB274-CB273","v":0},{"$f":"CC246+CC274-CC273","v":0},{"$f":"CD246+CD274-CD273","v":0},{"$f":"CE246+CE274-CE273","v":0},{"$f":"CF246+CF274-CF273","v":0},{"$f":"CG246+CG274-CG273","v":0},{"$f":"CH246+CH274-CH273","v":0},{"$f":"CI246+CI274-CI273","v":0},{"$f":"CJ246+CJ274-CJ273","v":0},{"$f":"CK246+CK274-CK273","v":0},{"$f":"CL246+CL274-CL273","v":0},{"$f":"CM246+CM274-CM273","v":0},{"$f":"CN246+CN274-CN273","v":0},{"$f":"CO246+CO274-CO273","v":0},{"$f":"CP246+CP274-CP273","v":0},{"$f":"CQ246+CQ274-CQ273","v":0},{"$f":"CR246+CR274-CR273","v":0},{"$f":"CS246+CS274-CS273","v":0},{"$f":"CT246+CT274-CT273","v":0},{"$f":"CU246+CU274-CU273","v":0},{"$f":"CV246+CV274-CV273","v":0},{"$f":"CW246+CW274-CW273","v":0},{"$f":"CX246+CX274-CX273","v":0},{"$f":"CY246+CY274-CY273","v":0},{"$f":"CZ246+CZ274-CZ273","v":0},{"$f":"DA246+DA274-DA273","v":0},{"$f":"DB246+DB274-DB273","v":0},{"$f":"DC246+DC274-DC273","v":0},{"$f":"DD246+DD274-DD273","v":0},{"$f":"DE246+DE274-DE273","v":0},{"$f":"DF246+DF274-DF273","v":0},{"$f":"DG246+DG274-DG273","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N246+N274-N273","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR246+AR274-AR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX246+BX274-BX273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G277/G246","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK277/AK246","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ277/BJ246","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI277/CI246","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G282+G283","v":0},null,null,null,null,null,null,{"$f":"N282+N283","v":0},null,{"$f":"P282+P283","v":0},{"$f":"Q282+Q283","v":0},{"$f":"R282+R283","v":0},{"$f":"S282+S283","v":0},{"$f":"T282+T283","v":0},{"$f":"U282+U283","v":0},{"$f":"V282+V283","v":0},{"$f":"W282+W283","v":0},{"$f":"X282+X283","v":0},{"$f":"Y282+Y283","v":0},{"$f":"Z282+Z283","v":0},{"$f":"AA282+AA283","v":0},{"$f":"AB282+AB283","v":0},{"$f":"AC282+AC283","v":0},{"$f":"AD282+AD283","v":0},{"$f":"AE282+AE283","v":0},{"$f":"AF282+AF283","v":0},{"$f":"AG282+AG283","v":0},{"$f":"AH282+AH283","v":0},{"$f":"AI282+AI283","v":0},{"$f":"AJ282+AJ283","v":0},{"$f":"AK282+AK283","v":0},{"$f":"AL282+AL283","v":0},{"$f":"AM282+AM283","v":0},{"$f":"AN282+AN283","v":0},{"$f":"AO282+AO283","v":0},{"$f":"AP282+AP283","v":0},{"$f":"AQ282+AQ283","v":0},{"$f":"AR282+AR283","v":0},{"$f":"AS282+AS283","v":0},{"$f":"AT282+AT283","v":0},{"$f":"AU282+AU283","v":0},{"$f":"AV282+AV283","v":0},{"$f":"AW282+AW283","v":0},{"$f":"AX282+AX283","v":0},{"$f":"AY282+AY283","v":0},{"$f":"AZ282+AZ283","v":0},{"$f":"BA282+BA283","v":0},{"$f":"BB282+BB283","v":0},{"$f":"BC282+BC283","v":0},{"$f":"BD282+BD283","v":0},{"$f":"BE282+BE283","v":0},{"$f":"BF282+BF283","v":0},{"$f":"BG282+BG283","v":0},{"$f":"BH282+BH283","v":0},{"$f":"BI282+BI283","v":0},{"$f":"BJ282+BJ283","v":0},{"$f":"BK282+BK283","v":0},{"$f":"BL282+BL283","v":0},{"$f":"BM282+BM283","v":0},{"$f":"BN282+BN283","v":0},{"$f":"BO282+BO283","v":0},{"$f":"BP282+BP283","v":0},{"$f":"BQ282+BQ283","v":0},{"$f":"BR282+BR283","v":0},{"$f":"BS282+BS283","v":0},{"$f":"BT282+BT283","v":0},{"$f":"BU282+BU283","v":0},{"$f":"BV282+BV283","v":0},{"$f":"BW282+BW283","v":0},{"$f":"BX282+BX283","v":0},{"$f":"BY282+BY283","v":0},{"$f":"BZ282+BZ283","v":0},{"$f":"CA282+CA283","v":0},{"$f":"CB282+CB283","v":0},{"$f":"CC282+CC283","v":0},{"$f":"CD282+CD283","v":0},{"$f":"CE282+CE283","v":0},{"$f":"CF282+CF283","v":0},{"$f":"CG282+CG283","v":0},{"$f":"CH282+CH283","v":0},{"$f":"CI282+CI283","v":0},{"$f":"CJ282+CJ283","v":0},{"$f":"CK282+CK283","v":0},{"$f":"CL282+CL283","v":0},{"$f":"CM282+CM283","v":0},{"$f":"CN282+CN283","v":0},{"$f":"CO282+CO283","v":0},{"$f":"CP282+CP283","v":0},{"$f":"CQ282+CQ283","v":0},{"$f":"CR282+CR283","v":0},{"$f":"CS282+CS283","v":0},{"$f":"CT282+CT283","v":0},{"$f":"CU282+CU283","v":0},{"$f":"CV282+CV283","v":0},{"$f":"CW282+CW283","v":0},{"$f":"CX282+CX283","v":0},{"$f":"CY282+CY283","v":0},{"$f":"CZ282+CZ283","v":0},{"$f":"DA282+DA283","v":0},{"$f":"DB282+DB283","v":0},{"$f":"DC282+DC283","v":0},{"$f":"DD282+DD283","v":0},{"$f":"DE282+DE283","v":0},{"$f":"DF282+DF283","v":0},{"$f":"DG282+DG283","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D300","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP300","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N313+N314","v":0},null,{"$f":"P313+P314","v":0},{"$f":"Q313+Q314","v":0},{"$f":"R313+R314","v":0},{"$f":"S313+S314","v":0},{"$f":"T313+T314","v":0},{"$f":"U313+U314","v":0},{"$f":"V313+V314","v":0},{"$f":"W313+W314","v":0},{"$f":"X313+X314","v":0},{"$f":"Y313+Y314","v":0},{"$f":"Z313+Z314","v":0},{"$f":"AA313+AA314","v":0},{"$f":"AB313+AB314","v":0},{"$f":"AC313+AC314","v":0},{"$f":"AD313+AD314","v":0},{"$f":"AE313+AE314","v":0},{"$f":"AF313+AF314","v":0},{"$f":"AG313+AG314","v":0},{"$f":"AH313+AH314","v":0},{"$f":"AI313+AI314","v":0},{"$f":"AJ313+AJ314","v":0},{"$f":"AK313+AK314","v":0},{"$f":"AL313+AL314","v":0},{"$f":"AM313+AM314","v":0},{"$f":"AN313+AN314","v":0},{"$f":"AO313+AO314","v":0},{"$f":"AP313+AP314","v":0},{"$f":"AQ313+AQ314","v":0},{"$f":"AR313+AR314","v":0},{"$f":"AS313+AS314","v":0},{"$f":"AT313+AT314","v":0},{"$f":"AU313+AU314","v":0},{"$f":"AV313+AV314","v":0},{"$f":"AW313+AW314","v":0},{"$f":"AX313+AX314","v":0},{"$f":"AY313+AY314","v":0},{"$f":"AZ313+AZ314","v":0},{"$f":"BA313+BA314","v":0},{"$f":"BB313+BB314","v":0},{"$f":"BC313+BC314","v":0},{"$f":"BD313+BD314","v":0},{"$f":"BE313+BE314","v":0},{"$f":"BF313+BF314","v":0},{"$f":"BG313+BG314","v":0},{"$f":"BH313+BH314","v":0},{"$f":"BI313+BI314","v":0},{"$f":"BJ313+BJ314","v":0},{"$f":"BK313+BK314","v":0},{"$f":"BL313+BL314","v":0},{"$f":"BM313+BM314","v":0},{"$f":"BN313+BN314","v":0},{"$f":"BO313+BO314","v":0},{"$f":"BP313+BP314","v":0},{"$f":"BQ313+BQ314","v":0},{"$f":"BR313+BR314","v":0},{"$f":"BS313+BS314","v":0},{"$f":"BT313+BT314","v":0},{"$f":"BU313+BU314","v":0},{"$f":"BV313+BV314","v":0},{"$f":"BW313+BW314","v":0},{"$f":"BX313+BX314","v":0},{"$f":"BY313+BY314","v":0},{"$f":"BZ313+BZ314","v":0},{"$f":"CA313+CA314","v":0},{"$f":"CB313+CB314","v":0},{"$f":"CC313+CC314","v":0},{"$f":"CD313+CD314","v":0},{"$f":"CE313+CE314","v":0},{"$f":"CF313+CF314","v":0},{"$f":"CG313+CG314","v":0},{"$f":"CH313+CH314","v":0},{"$f":"CI313+CI314","v":0},{"$f":"CJ313+CJ314","v":0},{"$f":"CK313+CK314","v":0},{"$f":"CL313+CL314","v":0},{"$f":"CM313+CM314","v":0},{"$f":"CN313+CN314","v":0},{"$f":"CO313+CO314","v":0},{"$f":"CP313+CP314","v":0},{"$f":"CQ313+CQ314","v":0},{"$f":"CR313+CR314","v":0},{"$f":"CS313+CS314","v":0},{"$f":"CT313+CT314","v":0},{"$f":"CU313+CU314","v":0},{"$f":"CV313+CV314","v":0},{"$f":"CW313+CW314","v":0},{"$f":"CX313+CX314","v":0},{"$f":"CY313+CY314","v":0},{"$f":"CZ313+CZ314","v":0},{"$f":"DA313+DA314","v":0},{"$f":"DB313+DB314","v":0},{"$f":"DC313+DC314","v":0},{"$f":"DD313+DD314","v":0},{"$f":"DE313+DE314","v":0},{"$f":"DF313+DF314","v":0},{"$f":"DG313+DG314","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N288+N316-N315","v":0},null,{"$f":"P288+P316-P315","v":0},{"$f":"Q288+Q316-Q315","v":0},{"$f":"R288+R316-R315","v":0},{"$f":"S288+S316-S315","v":0},{"$f":"T288+T316-T315","v":0},{"$f":"U288+U316-U315","v":0},{"$f":"V288+V316-V315","v":0},{"$f":"W288+W316-W315","v":0},{"$f":"X288+X316-X315","v":0},{"$f":"Y288+Y316-Y315","v":0},{"$f":"Z288+Z316-Z315","v":0},{"$f":"AA288+AA316-AA315","v":0},{"$f":"AB288+AB316-AB315","v":0},{"$f":"AC288+AC316-AC315","v":0},{"$f":"AD288+AD316-AD315","v":0},{"$f":"AE288+AE316-AE315","v":0},{"$f":"AF288+AF316-AF315","v":0},{"$f":"AG288+AG316-AG315","v":0},{"$f":"AH288+AH316-AH315","v":0},{"$f":"AI288+AI316-AI315","v":0},{"$f":"AJ288+AJ316-AJ315","v":0},{"$f":"AK288+AK316-AK315","v":0},{"$f":"AL288+AL316-AL315","v":0},{"$f":"AM288+AM316-AM315","v":0},{"$f":"AN288+AN316-AN315","v":0},{"$f":"AO288+AO316-AO315","v":0},{"$f":"AP288+AP316-AP315","v":0},{"$f":"AQ288+AQ316-AQ315","v":0},{"$f":"AR288+AR316-AR315","v":0},{"$f":"AS288+AS316-AS315","v":0},{"$f":"AT288+AT316-AT315","v":0},{"$f":"AU288+AU316-AU315","v":0},{"$f":"AV288+AV316-AV315","v":0},{"$f":"AW288+AW316-AW315","v":0},{"$f":"AX288+AX316-AX315","v":0},{"$f":"AY288+AY316-AY315","v":0},{"$f":"AZ288+AZ316-AZ315","v":0},{"$f":"BA288+BA316-BA315","v":0},{"$f":"BB288+BB316-BB315","v":0},{"$f":"BC288+BC316-BC315","v":0},{"$f":"BD288+BD316-BD315","v":0},{"$f":"BE288+BE316-BE315","v":0},{"$f":"BF288+BF316-BF315","v":0},{"$f":"BG288+BG316-BG315","v":0},{"$f":"BH288+BH316-BH315","v":0},{"$f":"BI288+BI316-BI315","v":0},{"$f":"BJ288+BJ316-BJ315","v":0},{"$f":"BK288+BK316-BK315","v":0},{"$f":"BL288+BL316-BL315","v":0},{"$f":"BM288+BM316-BM315","v":0},{"$f":"BN288+BN316-BN315","v":0},{"$f":"BO288+BO316-BO315","v":0},{"$f":"BP288+BP316-BP315","v":0},{"$f":"BQ288+BQ316-BQ315","v":0},{"$f":"BR288+BR316-BR315","v":0},{"$f":"BS288+BS316-BS315","v":0},{"$f":"BT288+BT316-BT315","v":0},{"$f":"BU288+BU316-BU315","v":0},{"$f":"BV288+BV316-BV315","v":0},{"$f":"BW288+BW316-BW315","v":0},{"$f":"BX288+BX316-BX315","v":0},{"$f":"BY288+BY316-BY315","v":0},{"$f":"BZ288+BZ316-BZ315","v":0},{"$f":"CA288+CA316-CA315","v":0},{"$f":"CB288+CB316-CB315","v":0},{"$f":"CC288+CC316-CC315","v":0},{"$f":"CD288+CD316-CD315","v":0},{"$f":"CE288+CE316-CE315","v":0},{"$f":"CF288+CF316-CF315","v":0},{"$f":"CG288+CG316-CG315","v":0},{"$f":"CH288+CH316-CH315","v":0},{"$f":"CI288+CI316-CI315","v":0},{"$f":"CJ288+CJ316-CJ315","v":0},{"$f":"CK288+CK316-CK315","v":0},{"$f":"CL288+CL316-CL315","v":0},{"$f":"CM288+CM316-CM315","v":0},{"$f":"CN288+CN316-CN315","v":0},{"$f":"CO288+CO316-CO315","v":0},{"$f":"CP288+CP316-CP315","v":0},{"$f":"CQ288+CQ316-CQ315","v":0},{"$f":"CR288+CR316-CR315","v":0},{"$f":"CS288+CS316-CS315","v":0},{"$f":"CT288+CT316-CT315","v":0},{"$f":"CU288+CU316-CU315","v":0},{"$f":"CV288+CV316-CV315","v":0},{"$f":"CW288+CW316-CW315","v":0},{"$f":"CX288+CX316-CX315","v":0},{"$f":"CY288+CY316-CY315","v":0},{"$f":"CZ288+CZ316-CZ315","v":0},{"$f":"DA288+DA316-DA315","v":0},{"$f":"DB288+DB316-DB315","v":0},{"$f":"DC288+DC316-DC315","v":0},{"$f":"DD288+DD316-DD315","v":0},{"$f":"DE288+DE316-DE315","v":0},{"$f":"DF288+DF316-DF315","v":0},{"$f":"DG288+DG316-DG315","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N288+N316-N315","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR288+AR316-AR315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX288+BX316-BX315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G319/G288","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK319/AK288","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ319/BJ288","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI319/CI288","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G324+G325","v":0},null,null,null,null,null,null,{"$f":"N324+N325","v":0},null,{"$f":"P324+P325","v":0},{"$f":"Q324+Q325","v":0},{"$f":"R324+R325","v":0},{"$f":"S324+S325","v":0},{"$f":"T324+T325","v":0},{"$f":"U324+U325","v":0},{"$f":"V324+V325","v":0},{"$f":"W324+W325","v":0},{"$f":"X324+X325","v":0},{"$f":"Y324+Y325","v":0},{"$f":"Z324+Z325","v":0},{"$f":"AA324+AA325","v":0},{"$f":"AB324+AB325","v":0},{"$f":"AC324+AC325","v":0},{"$f":"AD324+AD325","v":0},{"$f":"AE324+AE325","v":0},{"$f":"AF324+AF325","v":0},{"$f":"AG324+AG325","v":0},{"$f":"AH324+AH325","v":0},{"$f":"AI324+AI325","v":0},{"$f":"AJ324+AJ325","v":0},{"$f":"AK324+AK325","v":0},{"$f":"AL324+AL325","v":0},{"$f":"AM324+AM325","v":0},{"$f":"AN324+AN325","v":0},{"$f":"AO324+AO325","v":0},{"$f":"AP324+AP325","v":0},{"$f":"AQ324+AQ325","v":0},{"$f":"AR324+AR325","v":0},{"$f":"AS324+AS325","v":0},{"$f":"AT324+AT325","v":0},{"$f":"AU324+AU325","v":0},{"$f":"AV324+AV325","v":0},{"$f":"AW324+AW325","v":0},{"$f":"AX324+AX325","v":0},{"$f":"AY324+AY325","v":0},{"$f":"AZ324+AZ325","v":0},{"$f":"BA324+BA325","v":0},{"$f":"BB324+BB325","v":0},{"$f":"BC324+BC325","v":0},{"$f":"BD324+BD325","v":0},{"$f":"BE324+BE325","v":0},{"$f":"BF324+BF325","v":0},{"$f":"BG324+BG325","v":0},{"$f":"BH324+BH325","v":0},{"$f":"BI324+BI325","v":0},{"$f":"BJ324+BJ325","v":0},{"$f":"BK324+BK325","v":0},{"$f":"BL324+BL325","v":0},{"$f":"BM324+BM325","v":0},{"$f":"BN324+BN325","v":0},{"$f":"BO324+BO325","v":0},{"$f":"BP324+BP325","v":0},{"$f":"BQ324+BQ325","v":0},{"$f":"BR324+BR325","v":0},{"$f":"BS324+BS325","v":0},{"$f":"BT324+BT325","v":0},{"$f":"BU324+BU325","v":0},{"$f":"BV324+BV325","v":0},{"$f":"BW324+BW325","v":0},{"$f":"BX324+BX325","v":0},{"$f":"BY324+BY325","v":0},{"$f":"BZ324+BZ325","v":0},{"$f":"CA324+CA325","v":0},{"$f":"CB324+CB325","v":0},{"$f":"CC324+CC325","v":0},{"$f":"CD324+CD325","v":0},{"$f":"CE324+CE325","v":0},{"$f":"CF324+CF325","v":0},{"$f":"CG324+CG325","v":0},{"$f":"CH324+CH325","v":0},{"$f":"CI324+CI325","v":0},{"$f":"CJ324+CJ325","v":0},{"$f":"CK324+CK325","v":0},{"$f":"CL324+CL325","v":0},{"$f":"CM324+CM325","v":0},{"$f":"CN324+CN325","v":0},{"$f":"CO324+CO325","v":0},{"$f":"CP324+CP325","v":0},{"$f":"CQ324+CQ325","v":0},{"$f":"CR324+CR325","v":0},{"$f":"CS324+CS325","v":0},{"$f":"CT324+CT325","v":0},{"$f":"CU324+CU325","v":0},{"$f":"CV324+CV325","v":0},{"$f":"CW324+CW325","v":0},{"$f":"CX324+CX325","v":0},{"$f":"CY324+CY325","v":0},{"$f":"CZ324+CZ325","v":0},{"$f":"DA324+DA325","v":0},{"$f":"DB324+DB325","v":0},{"$f":"DC324+DC325","v":0},{"$f":"DD324+DD325","v":0},{"$f":"DE324+DE325","v":0},{"$f":"DF324+DF325","v":0},{"$f":"DG324+DG325","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D348","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP348","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N355+N356","v":0},null,{"$f":"P355+P356","v":0},{"$f":"Q355+Q356","v":0},{"$f":"R355+R356","v":0},{"$f":"S355+S356","v":0},{"$f":"T355+T356","v":0},{"$f":"U355+U356","v":0},{"$f":"V355+V356","v":0},{"$f":"W355+W356","v":0},{"$f":"X355+X356","v":0},{"$f":"Y355+Y356","v":0},{"$f":"Z355+Z356","v":0},{"$f":"AA355+AA356","v":0},{"$f":"AB355+AB356","v":0},{"$f":"AC355+AC356","v":0},{"$f":"AD355+AD356","v":0},{"$f":"AE355+AE356","v":0},{"$f":"AF355+AF356","v":0},{"$f":"AG355+AG356","v":0},{"$f":"AH355+AH356","v":0},{"$f":"AI355+AI356","v":0},{"$f":"AJ355+AJ356","v":0},{"$f":"AK355+AK356","v":0},{"$f":"AL355+AL356","v":0},{"$f":"AM355+AM356","v":0},{"$f":"AN355+AN356","v":0},{"$f":"AO355+AO356","v":0},{"$f":"AP355+AP356","v":0},{"$f":"AQ355+AQ356","v":0},{"$f":"AR355+AR356","v":0},{"$f":"AS355+AS356","v":0},{"$f":"AT355+AT356","v":0},{"$f":"AU355+AU356","v":0},{"$f":"AV355+AV356","v":0},{"$f":"AW355+AW356","v":0},{"$f":"AX355+AX356","v":0},{"$f":"AY355+AY356","v":0},{"$f":"AZ355+AZ356","v":0},{"$f":"BA355+BA356","v":0},{"$f":"BB355+BB356","v":0},{"$f":"BC355+BC356","v":0},{"$f":"BD355+BD356","v":0},{"$f":"BE355+BE356","v":0},{"$f":"BF355+BF356","v":0},{"$f":"BG355+BG356","v":0},{"$f":"BH355+BH356","v":0},{"$f":"BI355+BI356","v":0},{"$f":"BJ355+BJ356","v":0},{"$f":"BK355+BK356","v":0},{"$f":"BL355+BL356","v":0},{"$f":"BM355+BM356","v":0},{"$f":"BN355+BN356","v":0},{"$f":"BO355+BO356","v":0},{"$f":"BP355+BP356","v":0},{"$f":"BQ355+BQ356","v":0},{"$f":"BR355+BR356","v":0},{"$f":"BS355+BS356","v":0},{"$f":"BT355+BT356","v":0},{"$f":"BU355+BU356","v":0},{"$f":"BV355+BV356","v":0},{"$f":"BW355+BW356","v":0},{"$f":"BX355+BX356","v":0},{"$f":"BY355+BY356","v":0},{"$f":"BZ355+BZ356","v":0},{"$f":"CA355+CA356","v":0},{"$f":"CB355+CB356","v":0},{"$f":"CC355+CC356","v":0},{"$f":"CD355+CD356","v":0},{"$f":"CE355+CE356","v":0},{"$f":"CF355+CF356","v":0},{"$f":"CG355+CG356","v":0},{"$f":"CH355+CH356","v":0},{"$f":"CI355+CI356","v":0},{"$f":"CJ355+CJ356","v":0},{"$f":"CK355+CK356","v":0},{"$f":"CL355+CL356","v":0},{"$f":"CM355+CM356","v":0},{"$f":"CN355+CN356","v":0},{"$f":"CO355+CO356","v":0},{"$f":"CP355+CP356","v":0},{"$f":"CQ355+CQ356","v":0},{"$f":"CR355+CR356","v":0},{"$f":"CS355+CS356","v":0},{"$f":"CT355+CT356","v":0},{"$f":"CU355+CU356","v":0},{"$f":"CV355+CV356","v":0},{"$f":"CW355+CW356","v":0},{"$f":"CX355+CX356","v":0},{"$f":"CY355+CY356","v":0},{"$f":"CZ355+CZ356","v":0},{"$f":"DA355+DA356","v":0},{"$f":"DB355+DB356","v":0},{"$f":"DC355+DC356","v":0},{"$f":"DD355+DD356","v":0},{"$f":"DE355+DE356","v":0},{"$f":"DF355+DF356","v":0},{"$f":"DG355+DG356","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N330+N358-N357","v":0},null,{"$f":"P330+P358-P357","v":0},{"$f":"Q330+Q358-Q357","v":0},{"$f":"R330+R358-R357","v":0},{"$f":"S330+S358-S357","v":0},{"$f":"T330+T358-T357","v":0},{"$f":"U330+U358-U357","v":0},{"$f":"V330+V358-V357","v":0},{"$f":"W330+W358-W357","v":0},{"$f":"X330+X358-X357","v":0},{"$f":"Y330+Y358-Y357","v":0},{"$f":"Z330+Z358-Z357","v":0},{"$f":"AA330+AA358-AA357","v":0},{"$f":"AB330+AB358-AB357","v":0},{"$f":"AC330+AC358-AC357","v":0},{"$f":"AD330+AD358-AD357","v":0},{"$f":"AE330+AE358-AE357","v":0},{"$f":"AF330+AF358-AF357","v":0},{"$f":"AG330+AG358-AG357","v":0},{"$f":"AH330+AH358-AH357","v":0},{"$f":"AI330+AI358-AI357","v":0},{"$f":"AJ330+AJ358-AJ357","v":0},{"$f":"AK330+AK358-AK357","v":0},{"$f":"AL330+AL358-AL357","v":0},{"$f":"AM330+AM358-AM357","v":0},{"$f":"AN330+AN358-AN357","v":0},{"$f":"AO330+AO358-AO357","v":0},{"$f":"AP330+AP358-AP357","v":0},{"$f":"AQ330+AQ358-AQ357","v":0},{"$f":"AR330+AR358-AR357","v":0},{"$f":"AS330+AS358-AS357","v":0},{"$f":"AT330+AT358-AT357","v":0},{"$f":"AU330+AU358-AU357","v":0},{"$f":"AV330+AV358-AV357","v":0},{"$f":"AW330+AW358-AW357","v":0},{"$f":"AX330+AX358-AX357","v":0},{"$f":"AY330+AY358-AY357","v":0},{"$f":"AZ330+AZ358-AZ357","v":0},{"$f":"BA330+BA358-BA357","v":0},{"$f":"BB330+BB358-BB357","v":0},{"$f":"BC330+BC358-BC357","v":0},{"$f":"BD330+BD358-BD357","v":0},{"$f":"BE330+BE358-BE357","v":0},{"$f":"BF330+BF358-BF357","v":0},{"$f":"BG330+BG358-BG357","v":0},{"$f":"BH330+BH358-BH357","v":0},{"$f":"BI330+BI358-BI357","v":0},{"$f":"BJ330+BJ358-BJ357","v":0},{"$f":"BK330+BK358-BK357","v":0},{"$f":"BL330+BL358-BL357","v":0},{"$f":"BM330+BM358-BM357","v":0},{"$f":"BN330+BN358-BN357","v":0},{"$f":"BO330+BO358-BO357","v":0},{"$f":"BP330+BP358-BP357","v":0},{"$f":"BQ330+BQ358-BQ357","v":0},{"$f":"BR330+BR358-BR357","v":0},{"$f":"BS330+BS358-BS357","v":0},{"$f":"BT330+BT358-BT357","v":0},{"$f":"BU330+BU358-BU357","v":0},{"$f":"BV330+BV358-BV357","v":0},{"$f":"BW330+BW358-BW357","v":0},{"$f":"BX330+BX358-BX357","v":0},{"$f":"BY330+BY358-BY357","v":0},{"$f":"BZ330+BZ358-BZ357","v":0},{"$f":"CA330+CA358-CA357","v":0},{"$f":"CB330+CB358-CB357","v":0},{"$f":"CC330+CC358-CC357","v":0},{"$f":"CD330+CD358-CD357","v":0},{"$f":"CE330+CE358-CE357","v":0},{"$f":"CF330+CF358-CF357","v":0},{"$f":"CG330+CG358-CG357","v":0},{"$f":"CH330+CH358-CH357","v":0},{"$f":"CI330+CI358-CI357","v":0},{"$f":"CJ330+CJ358-CJ357","v":0},{"$f":"CK330+CK358-CK357","v":0},{"$f":"CL330+CL358-CL357","v":0},{"$f":"CM330+CM358-CM357","v":0},{"$f":"CN330+CN358-CN357","v":0},{"$f":"CO330+CO358-CO357","v":0},{"$f":"CP330+CP358-CP357","v":0},{"$f":"CQ330+CQ358-CQ357","v":0},{"$f":"CR330+CR358-CR357","v":0},{"$f":"CS330+CS358-CS357","v":0},{"$f":"CT330+CT358-CT357","v":0},{"$f":"CU330+CU358-CU357","v":0},{"$f":"CV330+CV358-CV357","v":0},{"$f":"CW330+CW358-CW357","v":0},{"$f":"CX330+CX358-CX357","v":0},{"$f":"CY330+CY358-CY357","v":0},{"$f":"CZ330+CZ358-CZ357","v":0},{"$f":"DA330+DA358-DA357","v":0},{"$f":"DB330+DB358-DB357","v":0},{"$f":"DC330+DC358-DC357","v":0},{"$f":"DD330+DD358-DD357","v":0},{"$f":"DE330+DE358-DE357","v":0},{"$f":"DF330+DF358-DF357","v":0},{"$f":"DG330+DG358-DG357","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N330+N358-N357","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR330+AR358-AR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX330+BX358-BX357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G361/G330","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK361/AK330","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ361/BJ330","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI361/CI330","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G366+G367","v":0},null,null,null,null,null,null,{"$f":"N366+N367","v":0},null,{"$f":"P366+P367","v":0},{"$f":"Q366+Q367","v":0},{"$f":"R366+R367","v":0},{"$f":"S366+S367","v":0},{"$f":"T366+T367","v":0},{"$f":"U366+U367","v":0},{"$f":"V366+V367","v":0},{"$f":"W366+W367","v":0},{"$f":"X366+X367","v":0},{"$f":"Y366+Y367","v":0},{"$f":"Z366+Z367","v":0},{"$f":"AA366+AA367","v":0},{"$f":"AB366+AB367","v":0},{"$f":"AC366+AC367","v":0},{"$f":"AD366+AD367","v":0},{"$f":"AE366+AE367","v":0},{"$f":"AF366+AF367","v":0},{"$f":"AG366+AG367","v":0},{"$f":"AH366+AH367","v":0},{"$f":"AI366+AI367","v":0},{"$f":"AJ366+AJ367","v":0},{"$f":"AK366+AK367","v":0},{"$f":"AL366+AL367","v":0},{"$f":"AM366+AM367","v":0},{"$f":"AN366+AN367","v":0},{"$f":"AO366+AO367","v":0},{"$f":"AP366+AP367","v":0},{"$f":"AQ366+AQ367","v":0},{"$f":"AR366+AR367","v":0},{"$f":"AS366+AS367","v":0},{"$f":"AT366+AT367","v":0},{"$f":"AU366+AU367","v":0},{"$f":"AV366+AV367","v":0},{"$f":"AW366+AW367","v":0},{"$f":"AX366+AX367","v":0},{"$f":"AY366+AY367","v":0},{"$f":"AZ366+AZ367","v":0},{"$f":"BA366+BA367","v":0},{"$f":"BB366+BB367","v":0},{"$f":"BC366+BC367","v":0},{"$f":"BD366+BD367","v":0},{"$f":"BE366+BE367","v":0},{"$f":"BF366+BF367","v":0},{"$f":"BG366+BG367","v":0},{"$f":"BH366+BH367","v":0},{"$f":"BI366+BI367","v":0},{"$f":"BJ366+BJ367","v":0},{"$f":"BK366+BK367","v":0},{"$f":"BL366+BL367","v":0},{"$f":"BM366+BM367","v":0},{"$f":"BN366+BN367","v":0},{"$f":"BO366+BO367","v":0},{"$f":"BP366+BP367","v":0},{"$f":"BQ366+BQ367","v":0},{"$f":"BR366+BR367","v":0},{"$f":"BS366+BS367","v":0},{"$f":"BT366+BT367","v":0},{"$f":"BU366+BU367","v":0},{"$f":"BV366+BV367","v":0},{"$f":"BW366+BW367","v":0},{"$f":"BX366+BX367","v":0},{"$f":"BY366+BY367","v":0},{"$f":"BZ366+BZ367","v":0},{"$f":"CA366+CA367","v":0},{"$f":"CB366+CB367","v":0},{"$f":"CC366+CC367","v":0},{"$f":"CD366+CD367","v":0},{"$f":"CE366+CE367","v":0},{"$f":"CF366+CF367","v":0},{"$f":"CG366+CG367","v":0},{"$f":"CH366+CH367","v":0},{"$f":"CI366+CI367","v":0},{"$f":"CJ366+CJ367","v":0},{"$f":"CK366+CK367","v":0},{"$f":"CL366+CL367","v":0},{"$f":"CM366+CM367","v":0},{"$f":"CN366+CN367","v":0},{"$f":"CO366+CO367","v":0},{"$f":"CP366+CP367","v":0},{"$f":"CQ366+CQ367","v":0},{"$f":"CR366+CR367","v":0},{"$f":"CS366+CS367","v":0},{"$f":"CT366+CT367","v":0},{"$f":"CU366+CU367","v":0},{"$f":"CV366+CV367","v":0},{"$f":"CW366+CW367","v":0},{"$f":"CX366+CX367","v":0},{"$f":"CY366+CY367","v":0},{"$f":"CZ366+CZ367","v":0},{"$f":"DA366+DA367","v":0},{"$f":"DB366+DB367","v":0},{"$f":"DC366+DC367","v":0},{"$f":"DD366+DD367","v":0},{"$f":"DE366+DE367","v":0},{"$f":"DF366+DF367","v":0},{"$f":"DG366+DG367","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,1494837.7301860615,53122.332560331102,50651.52639473429,48798.421770536697,47563.018687738324,46945.317146339119,47563.018687738324,48180.720229137507,50651.52639473429,56828.541808726288,67329.468012512676,73506.483426504667,74124.184967903857,72888.781885105447,73506.483426504667,74741.886509303062,74124.184967903857,72271.080343706257,69182.572636710276,67947.169553911866,66711.766471113471,72888.781885105447,64240.960305516688,63005.557222718278,58063.944891524683,1338559.2402120642,47563.018687738324,47563.018687738324,47563.018687738324,47563.018687738324,47563.018687738324,47563.018687738324,47563.018687738324,48798.421770536697,51886.929477532685,58063.944891524683,61770.15413991989,62387.855681319088,63005.557222718278,63005.557222718278,62387.855681319088,60534.751057121488,58681.646432923895,58681.646432923895,60534.751057121488,61770.15413991989,59917.049515722269,58063.944891524683,58063.944891524683,58063.944891524683,1189693.1687348571,43239.107897943933,43239.107897943933,43239.107897943933,43239.107897943933,43239.107897943933,43239.107897943933,43239.107897943933,44474.510980742321,46327.615604939921,49416.123311935917,53740.034101730293,56828.541808726288,57446.2433501255,56210.84026732709,54357.735643129497,51886.929477532685,50651.52639473429,51886.929477532685,54357.735643129497,55593.138725927907,55593.138725927907,49416.123311935917,49416.123311935917,49416.123311935917,1494837.7301860615,53122.332560331102,50651.52639473429,48798.421770536697,47563.018687738324,46945.317146339119,47563.018687738324,48180.720229137507,50651.52639473429,56828.541808726288,67329.468012512676,73506.483426504667,74124.184967903857,72888.781885105447,73506.483426504667,74741.886509303062,74124.184967903857,72271.080343706257,69182.572636710276,67947.169553911866,66711.766471113471,72888.781885105447,64240.960305516688,63005.557222718278,58063.944891524683]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D396","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP396","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N397+N398","v":0},null,{"$f":"P397+P398","v":0},{"$f":"Q397+Q398","v":0},{"$f":"R397+R398","v":0},{"$f":"S397+S398","v":0},{"$f":"T397+T398","v":0},{"$f":"U397+U398","v":0},{"$f":"V397+V398","v":0},{"$f":"W397+W398","v":0},{"$f":"X397+X398","v":0},{"$f":"Y397+Y398","v":0},{"$f":"Z397+Z398","v":0},{"$f":"AA397+AA398","v":0},{"$f":"AB397+AB398","v":0},{"$f":"AC397+AC398","v":0},{"$f":"AD397+AD398","v":0},{"$f":"AE397+AE398","v":0},{"$f":"AF397+AF398","v":0},{"$f":"AG397+AG398","v":0},{"$f":"AH397+AH398","v":0},{"$f":"AI397+AI398","v":0},{"$f":"AJ397+AJ398","v":0},{"$f":"AK397+AK398","v":0},{"$f":"AL397+AL398","v":0},{"$f":"AM397+AM398","v":0},{"$f":"AN397+AN398","v":0},{"$f":"AO397+AO398","v":0},{"$f":"AP397+AP398","v":0},{"$f":"AQ397+AQ398","v":0},{"$f":"AR397+AR398","v":0},{"$f":"AS397+AS398","v":0},{"$f":"AT397+AT398","v":0},{"$f":"AU397+AU398","v":0},{"$f":"AV397+AV398","v":0},{"$f":"AW397+AW398","v":0},{"$f":"AX397+AX398","v":0},{"$f":"AY397+AY398","v":0},{"$f":"AZ397+AZ398","v":0},{"$f":"BA397+BA398","v":0},{"$f":"BB397+BB398","v":0},{"$f":"BC397+BC398","v":0},{"$f":"BD397+BD398","v":0},{"$f":"BE397+BE398","v":0},{"$f":"BF397+BF398","v":0},{"$f":"BG397+BG398","v":0},{"$f":"BH397+BH398","v":0},{"$f":"BI397+BI398","v":0},{"$f":"BJ397+BJ398","v":0},{"$f":"BK397+BK398","v":0},{"$f":"BL397+BL398","v":0},{"$f":"BM397+BM398","v":0},{"$f":"BN397+BN398","v":0},{"$f":"BO397+BO398","v":0},{"$f":"BP397+BP398","v":0},{"$f":"BQ397+BQ398","v":0},{"$f":"BR397+BR398","v":0},{"$f":"BS397+BS398","v":0},{"$f":"BT397+BT398","v":0},{"$f":"BU397+BU398","v":0},{"$f":"BV397+BV398","v":0},{"$f":"BW397+BW398","v":0},{"$f":"BX397+BX398","v":0},{"$f":"BY397+BY398","v":0},{"$f":"BZ397+BZ398","v":0},{"$f":"CA397+CA398","v":0},{"$f":"CB397+CB398","v":0},{"$f":"CC397+CC398","v":0},{"$f":"CD397+CD398","v":0},{"$f":"CE397+CE398","v":0},{"$f":"CF397+CF398","v":0},{"$f":"CG397+CG398","v":0},{"$f":"CH397+CH398","v":0},{"$f":"CI397+CI398","v":0},{"$f":"CJ397+CJ398","v":0},{"$f":"CK397+CK398","v":0},{"$f":"CL397+CL398","v":0},{"$f":"CM397+CM398","v":0},{"$f":"CN397+CN398","v":0},{"$f":"CO397+CO398","v":0},{"$f":"CP397+CP398","v":0},{"$f":"CQ397+CQ398","v":0},{"$f":"CR397+CR398","v":0},{"$f":"CS397+CS398","v":0},{"$f":"CT397+CT398","v":0},{"$f":"CU397+CU398","v":0},{"$f":"CV397+CV398","v":0},{"$f":"CW397+CW398","v":0},{"$f":"CX397+CX398","v":0},{"$f":"CY397+CY398","v":0},{"$f":"CZ397+CZ398","v":0},{"$f":"DA397+DA398","v":0},{"$f":"DB397+DB398","v":0},{"$f":"DC397+DC398","v":0},{"$f":"DD397+DD398","v":0},{"$f":"DE397+DE398","v":0},{"$f":"DF397+DF398","v":0},{"$f":"DG397+DG398","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CY372+CY400-CY399","v":0},{"$f":"CZ372+CZ400-CZ399","v":0},{"$f":"DA372+DA400-DA399","v":0},{"$f":"DB372+DB400-DB399","v":0},{"$f":"DC372+DC400-DC399","v":0},{"$f":"DD372+DD400-DD399","v":0},{"$f":"DE372+DE400-DE399","v":0},{"$f":"DF372+DF400-DF399","v":0},{"$f":"DG372+DG400-DG399","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N372+N400-N399","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR372+AR400-AR399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX372+BX400-BX399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G403/G372","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK403/AK372","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ403/BJ372","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI403/CI372","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G408+G409","v":0},null,null,null,null,null,null,{"$f":"N408+N409","v":0},null,{"$f":"P408+P409","v":0},{"$f":"Q408+Q409","v":0},{"$f":"R408+R409","v":0},{"$f":"S408+S409","v":0},{"$f":"T408+T409","v":0},{"$f":"U408+U409","v":0},{"$f":"V408+V409","v":0},{"$f":"W408+W409","v":0},{"$f":"X408+X409","v":0},{"$f":"Y408+Y409","v":0},{"$f":"Z408+Z409","v":0},{"$f":"AA408+AA409","v":0},{"$f":"AB408+AB409","v":0},{"$f":"AC408+AC409","v":0},{"$f":"AD408+AD409","v":0},{"$f":"AE408+AE409","v":0},{"$f":"AF408+AF409","v":0},{"$f":"AG408+AG409","v":0},{"$f":"AH408+AH409","v":0},{"$f":"AI408+AI409","v":0},{"$f":"AJ408+AJ409","v":0},{"$f":"AK408+AK409","v":0},{"$f":"AL408+AL409","v":0},{"$f":"AM408+AM409","v":0},{"$f":"AN408+AN409","v":0},{"$f":"AO408+AO409","v":0},{"$f":"AP408+AP409","v":0},{"$f":"AQ408+AQ409","v":0},{"$f":"AR408+AR409","v":0},{"$f":"AS408+AS409","v":0},{"$f":"AT408+AT409","v":0},{"$f":"AU408+AU409","v":0},{"$f":"AV408+AV409","v":0},{"$f":"AW408+AW409","v":0},{"$f":"AX408+AX409","v":0},{"$f":"AY408+AY409","v":0},{"$f":"AZ408+AZ409","v":0},{"$f":"BA408+BA409","v":0},{"$f":"BB408+BB409","v":0},{"$f":"BC408+BC409","v":0},{"$f":"BD408+BD409","v":0},{"$f":"BE408+BE409","v":0},{"$f":"BF408+BF409","v":0},{"$f":"BG408+BG409","v":0},{"$f":"BH408+BH409","v":0},{"$f":"BI408+BI409","v":0},{"$f":"BJ408+BJ409","v":0},{"$f":"BK408+BK409","v":0},{"$f":"BL408+BL409","v":0},{"$f":"BM408+BM409","v":0},{"$f":"BN408+BN409","v":0},{"$f":"BO408+BO409","v":0},{"$f":"BP408+BP409","v":0},{"$f":"BQ408+BQ409","v":0},{"$f":"BR408+BR409","v":0},{"$f":"BS408+BS409","v":0},{"$f":"BT408+BT409","v":0},{"$f":"BU408+BU409","v":0},{"$f":"BV408+BV409","v":0},{"$f":"BW408+BW409","v":0},{"$f":"BX408+BX409","v":0},{"$f":"BY408+BY409","v":0},{"$f":"BZ408+BZ409","v":0},{"$f":"CA408+CA409","v":0},{"$f":"CB408+CB409","v":0},{"$f":"CC408+CC409","v":0},{"$f":"CD408+CD409","v":0},{"$f":"CE408+CE409","v":0},{"$f":"CF408+CF409","v":0},{"$f":"CG408+CG409","v":0},{"$f":"CH408+CH409","v":0},{"$f":"CI408+CI409","v":0},{"$f":"CJ408+CJ409","v":0},{"$f":"CK408+CK409","v":0},{"$f":"CL408+CL409","v":0},{"$f":"CM408+CM409","v":0},{"$f":"CN408+CN409","v":0},{"$f":"CO408+CO409","v":0},{"$f":"CP408+CP409","v":0},{"$f":"CQ408+CQ409","v":0},{"$f":"CR408+CR409","v":0},{"$f":"CS408+CS409","v":0},{"$f":"CT408+CT409","v":0},{"$f":"CU408+CU409","v":0},{"$f":"CV408+CV409","v":0},{"$f":"CW408+CW409","v":0},{"$f":"CX408+CX409","v":0},{"$f":"CY408+CY409","v":0},{"$f":"CZ408+CZ409","v":0},{"$f":"DA408+DA409","v":0},{"$f":"DB408+DB409","v":0},{"$f":"DC408+DC409","v":0},{"$f":"DD408+DD409","v":0},{"$f":"DE408+DE409","v":0},{"$f":"DF408+DF409","v":0},{"$f":"DG408+DG409","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N439+N440","v":0},null,{"$f":"P439+P440","v":0},{"$f":"Q439+Q440","v":0},{"$f":"R439+R440","v":0},{"$f":"S439+S440","v":0},{"$f":"T439+T440","v":0},{"$f":"U439+U440","v":0},{"$f":"V439+V440","v":0},{"$f":"W439+W440","v":0},{"$f":"X439+X440","v":0},{"$f":"Y439+Y440","v":0},{"$f":"Z439+Z440","v":0},{"$f":"AA439+AA440","v":0},{"$f":"AB439+AB440","v":0},{"$f":"AC439+AC440","v":0},{"$f":"AD439+AD440","v":0},{"$f":"AE439+AE440","v":0},{"$f":"AF439+AF440","v":0},{"$f":"AG439+AG440","v":0},{"$f":"AH439+AH440","v":0},{"$f":"AI439+AI440","v":0},{"$f":"AJ439+AJ440","v":0},{"$f":"AK439+AK440","v":0},{"$f":"AL439+AL440","v":0},{"$f":"AM439+AM440","v":0},{"$f":"AN439+AN440","v":0},{"$f":"AO439+AO440","v":0},{"$f":"AP439+AP440","v":0},{"$f":"AQ439+AQ440","v":0},{"$f":"AR439+AR440","v":0},{"$f":"AS439+AS440","v":0},{"$f":"AT439+AT440","v":0},{"$f":"AU439+AU440","v":0},{"$f":"AV439+AV440","v":0},{"$f":"AW439+AW440","v":0},{"$f":"AX439+AX440","v":0},{"$f":"AY439+AY440","v":0},{"$f":"AZ439+AZ440","v":0},{"$f":"BA439+BA440","v":0},{"$f":"BB439+BB440","v":0},{"$f":"BC439+BC440","v":0},{"$f":"BD439+BD440","v":0},{"$f":"BE439+BE440","v":0},{"$f":"BF439+BF440","v":0},{"$f":"BG439+BG440","v":0},{"$f":"BH439+BH440","v":0},{"$f":"BI439+BI440","v":0},{"$f":"BJ439+BJ440","v":0},{"$f":"BK439+BK440","v":0},{"$f":"BL439+BL440","v":0},{"$f":"BM439+BM440","v":0},{"$f":"BN439+BN440","v":0},{"$f":"BO439+BO440","v":0},{"$f":"BP439+BP440","v":0},{"$f":"BQ439+BQ440","v":0},{"$f":"BR439+BR440","v":0},{"$f":"BS439+BS440","v":0},{"$f":"BT439+BT440","v":0},{"$f":"BU439+BU440","v":0},{"$f":"BV439+BV440","v":0},{"$f":"BW439+BW440","v":0},{"$f":"BX439+BX440","v":0},{"$f":"BY439+BY440","v":0},{"$f":"BZ439+BZ440","v":0},{"$f":"CA439+CA440","v":0},{"$f":"CB439+CB440","v":0},{"$f":"CC439+CC440","v":0},{"$f":"CD439+CD440","v":0},{"$f":"CE439+CE440","v":0},{"$f":"CF439+CF440","v":0},{"$f":"CG439+CG440","v":0},{"$f":"CH439+CH440","v":0},{"$f":"CI439+CI440","v":0},{"$f":"CJ439+CJ440","v":0},{"$f":"CK439+CK440","v":0},{"$f":"CL439+CL440","v":0},{"$f":"CM439+CM440","v":0},{"$f":"CN439+CN440","v":0},{"$f":"CO439+CO440","v":0},{"$f":"CP439+CP440","v":0},{"$f":"CQ439+CQ440","v":0},{"$f":"CR439+CR440","v":0},{"$f":"CS439+CS440","v":0},{"$f":"CT439+CT440","v":0},{"$f":"CU439+CU440","v":0},{"$f":"CV439+CV440","v":0},{"$f":"CW439+CW440","v":0},{"$f":"CX439+CX440","v":0},{"$f":"CY439+CY440","v":0},{"$f":"CZ439+CZ440","v":0},{"$f":"DA439+DA440","v":0},{"$f":"DB439+DB440","v":0},{"$f":"DC439+DC440","v":0},{"$f":"DD439+DD440","v":0},{"$f":"DE439+DE440","v":0},{"$f":"DF439+DF440","v":0},{"$f":"DG439+DG440","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N414+N442-N441","v":0},null,{"$f":"P414+P442-P441","v":0},{"$f":"Q414+Q442-Q441","v":0},{"$f":"R414+R442-R441","v":0},{"$f":"S414+S442-S441","v":0},{"$f":"T414+T442-T441","v":0},{"$f":"U414+U442-U441","v":0},{"$f":"V414+V442-V441","v":0},{"$f":"W414+W442-W441","v":0},{"$f":"X414+X442-X441","v":0},{"$f":"Y414+Y442-Y441","v":0},{"$f":"Z414+Z442-Z441","v":0},{"$f":"AA414+AA442-AA441","v":0},{"$f":"AB414+AB442-AB441","v":0},{"$f":"AC414+AC442-AC441","v":0},{"$f":"AD414+AD442-AD441","v":0},{"$f":"AE414+AE442-AE441","v":0},{"$f":"AF414+AF442-AF441","v":0},{"$f":"AG414+AG442-AG441","v":0},{"$f":"AH414+AH442-AH441","v":0},{"$f":"AI414+AI442-AI441","v":0},{"$f":"AJ414+AJ442-AJ441","v":0},{"$f":"AK414+AK442-AK441","v":0},{"$f":"AL414+AL442-AL441","v":0},{"$f":"AM414+AM442-AM441","v":0},{"$f":"AN414+AN442-AN441","v":0},{"$f":"AO414+AO442-AO441","v":0},{"$f":"AP414+AP442-AP441","v":0},{"$f":"AQ414+AQ442-AQ441","v":0},{"$f":"AR414+AR442-AR441","v":0},{"$f":"AS414+AS442-AS441","v":0},{"$f":"AT414+AT442-AT441","v":0},{"$f":"AU414+AU442-AU441","v":0},{"$f":"AV414+AV442-AV441","v":0},{"$f":"AW414+AW442-AW441","v":0},{"$f":"AX414+AX442-AX441","v":0},{"$f":"AY414+AY442-AY441","v":0},{"$f":"AZ414+AZ442-AZ441","v":0},{"$f":"BA414+BA442-BA441","v":0},{"$f":"BB414+BB442-BB441","v":0},{"$f":"BC414+BC442-BC441","v":0},{"$f":"BD414+BD442-BD441","v":0},{"$f":"BE414+BE442-BE441","v":0},{"$f":"BF414+BF442-BF441","v":0},{"$f":"BG414+BG442-BG441","v":0},{"$f":"BH414+BH442-BH441","v":0},{"$f":"BI414+BI442-BI441","v":0},{"$f":"BJ414+BJ442-BJ441","v":0},{"$f":"BK414+BK442-BK441","v":0},{"$f":"BL414+BL442-BL441","v":0},{"$f":"BM414+BM442-BM441","v":0},{"$f":"BN414+BN442-BN441","v":0},{"$f":"BO414+BO442-BO441","v":0},{"$f":"BP414+BP442-BP441","v":0},{"$f":"BQ414+BQ442-BQ441","v":0},{"$f":"BR414+BR442-BR441","v":0},{"$f":"BS414+BS442-BS441","v":0},{"$f":"BT414+BT442-BT441","v":0},{"$f":"BU414+BU442-BU441","v":0},{"$f":"BV414+BV442-BV441","v":0},{"$f":"BW414+BW442-BW441","v":0},{"$f":"BX414+BX442-BX441","v":0},{"$f":"BY414+BY442-BY441","v":0},{"$f":"BZ414+BZ442-BZ441","v":0},{"$f":"CA414+CA442-CA441","v":0},{"$f":"CB414+CB442-CB441","v":0},{"$f":"CC414+CC442-CC441","v":0},{"$f":"CD414+CD442-CD441","v":0},{"$f":"CE414+CE442-CE441","v":0},{"$f":"CF414+CF442-CF441","v":0},{"$f":"CG414+CG442-CG441","v":0},{"$f":"CH414+CH442-CH441","v":0},{"$f":"CI414+CI442-CI441","v":0},{"$f":"CJ414+CJ442-CJ441","v":0},{"$f":"CK414+CK442-CK441","v":0},{"$f":"CL414+CL442-CL441","v":0},{"$f":"CM414+CM442-CM441","v":0},{"$f":"CN414+CN442-CN441","v":0},{"$f":"CO414+CO442-CO441","v":0},{"$f":"CP414+CP442-CP441","v":0},{"$f":"CQ414+CQ442-CQ441","v":0},{"$f":"CR414+CR442-CR441","v":0},{"$f":"CS414+CS442-CS441","v":0},{"$f":"CT414+CT442-CT441","v":0},{"$f":"CU414+CU442-CU441","v":0},{"$f":"CV414+CV442-CV441","v":0},{"$f":"CW414+CW442-CW441","v":0},{"$f":"CX414+CX442-CX441","v":0},{"$f":"CY414+CY442-CY441","v":0},{"$f":"CZ414+CZ442-CZ441","v":0},{"$f":"DA414+DA442-DA441","v":0},{"$f":"DB414+DB442-DB441","v":0},{"$f":"DC414+DC442-DC441","v":0},{"$f":"DD414+DD442-DD441","v":0},{"$f":"DE414+DE442-DE441","v":0},{"$f":"DF414+DF442-DF441","v":0},{"$f":"DG414+DG442-DG441","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N414+N442-N441","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR414+AR442-AR441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX414+BX442-BX441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G445/G414","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK445/AK414","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ445/BJ414","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI445/CI414","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CY450+CY451","v":0},{"$f":"CZ450+CZ451","v":0},{"$f":"DA450+DA451","v":0},{"$f":"DB450+DB451","v":0},{"$f":"DC450+DC451","v":0},{"$f":"DD450+DD451","v":0},{"$f":"DE450+DE451","v":0},{"$f":"DF450+DF451","v":0},{"$f":"DG450+DG451","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N481+N482","v":0},null,{"$f":"P481+P482","v":0},{"$f":"Q481+Q482","v":0},{"$f":"R481+R482","v":0},{"$f":"S481+S482","v":0},{"$f":"T481+T482","v":0},{"$f":"U481+U482","v":0},{"$f":"V481+V482","v":0},{"$f":"W481+W482","v":0},{"$f":"X481+X482","v":0},{"$f":"Y481+Y482","v":0},{"$f":"Z481+Z482","v":0},{"$f":"AA481+AA482","v":0},{"$f":"AB481+AB482","v":0},{"$f":"AC481+AC482","v":0},{"$f":"AD481+AD482","v":0},{"$f":"AE481+AE482","v":0},{"$f":"AF481+AF482","v":0},{"$f":"AG481+AG482","v":0},{"$f":"AH481+AH482","v":0},{"$f":"AI481+AI482","v":0},{"$f":"AJ481+AJ482","v":0},{"$f":"AK481+AK482","v":0},{"$f":"AL481+AL482","v":0},{"$f":"AM481+AM482","v":0},{"$f":"AN481+AN482","v":0},{"$f":"AO481+AO482","v":0},{"$f":"AP481+AP482","v":0},{"$f":"AQ481+AQ482","v":0},{"$f":"AR481+AR482","v":0},{"$f":"AS481+AS482","v":0},{"$f":"AT481+AT482","v":0},{"$f":"AU481+AU482","v":0},{"$f":"AV481+AV482","v":0},{"$f":"AW481+AW482","v":0},{"$f":"AX481+AX482","v":0},{"$f":"AY481+AY482","v":0},{"$f":"AZ481+AZ482","v":0},{"$f":"BA481+BA482","v":0},{"$f":"BB481+BB482","v":0},{"$f":"BC481+BC482","v":0},{"$f":"BD481+BD482","v":0},{"$f":"BE481+BE482","v":0},{"$f":"BF481+BF482","v":0},{"$f":"BG481+BG482","v":0},{"$f":"BH481+BH482","v":0},{"$f":"BI481+BI482","v":0},{"$f":"BJ481+BJ482","v":0},{"$f":"BK481+BK482","v":0},{"$f":"BL481+BL482","v":0},{"$f":"BM481+BM482","v":0},{"$f":"BN481+BN482","v":0},{"$f":"BO481+BO482","v":0},{"$f":"BP481+BP482","v":0},{"$f":"BQ481+BQ482","v":0},{"$f":"BR481+BR482","v":0},{"$f":"BS481+BS482","v":0},{"$f":"BT481+BT482","v":0},{"$f":"BU481+BU482","v":0},{"$f":"BV481+BV482","v":0},{"$f":"BW481+BW482","v":0},{"$f":"BX481+BX482","v":0},{"$f":"BY481+BY482","v":0},{"$f":"BZ481+BZ482","v":0},{"$f":"CA481+CA482","v":0},{"$f":"CB481+CB482","v":0},{"$f":"CC481+CC482","v":0},{"$f":"CD481+CD482","v":0},{"$f":"CE481+CE482","v":0},{"$f":"CF481+CF482","v":0},{"$f":"CG481+CG482","v":0},{"$f":"CH481+CH482","v":0},{"$f":"CI481+CI482","v":0},{"$f":"CJ481+CJ482","v":0},{"$f":"CK481+CK482","v":0},{"$f":"CL481+CL482","v":0},{"$f":"CM481+CM482","v":0},{"$f":"CN481+CN482","v":0},{"$f":"CO481+CO482","v":0},{"$f":"CP481+CP482","v":0},{"$f":"CQ481+CQ482","v":0},{"$f":"CR481+CR482","v":0},{"$f":"CS481+CS482","v":0},{"$f":"CT481+CT482","v":0},{"$f":"CU481+CU482","v":0},{"$f":"CV481+CV482","v":0},{"$f":"CW481+CW482","v":0},{"$f":"CX481+CX482","v":0},{"$f":"CY481+CY482","v":0},{"$f":"CZ481+CZ482","v":0},{"$f":"DA481+DA482","v":0},{"$f":"DB481+DB482","v":0},{"$f":"DC481+DC482","v":0},{"$f":"DD481+DD482","v":0},{"$f":"DE481+DE482","v":0},{"$f":"DF481+DF482","v":0},{"$f":"DG481+DG482","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N456+N484-N483","v":0},null,{"$f":"P456+P484-P483","v":0},{"$f":"Q456+Q484-Q483","v":0},{"$f":"R456+R484-R483","v":0},{"$f":"S456+S484-S483","v":0},{"$f":"T456+T484-T483","v":0},{"$f":"U456+U484-U483","v":0},{"$f":"V456+V484-V483","v":0},{"$f":"W456+W484-W483","v":0},{"$f":"X456+X484-X483","v":0},{"$f":"Y456+Y484-Y483","v":0},{"$f":"Z456+Z484-Z483","v":0},{"$f":"AA456+AA484-AA483","v":0},{"$f":"AB456+AB484-AB483","v":0},{"$f":"AC456+AC484-AC483","v":0},{"$f":"AD456+AD484-AD483","v":0},{"$f":"AE456+AE484-AE483","v":0},{"$f":"AF456+AF484-AF483","v":0},{"$f":"AG456+AG484-AG483","v":0},{"$f":"AH456+AH484-AH483","v":0},{"$f":"AI456+AI484-AI483","v":0},{"$f":"AJ456+AJ484-AJ483","v":0},{"$f":"AK456+AK484-AK483","v":0},{"$f":"AL456+AL484-AL483","v":0},{"$f":"AM456+AM484-AM483","v":0},{"$f":"AN456+AN484-AN483","v":0},{"$f":"AO456+AO484-AO483","v":0},{"$f":"AP456+AP484-AP483","v":0},{"$f":"AQ456+AQ484-AQ483","v":0},{"$f":"AR456+AR484-AR483","v":0},{"$f":"AS456+AS484-AS483","v":0},{"$f":"AT456+AT484-AT483","v":0},{"$f":"AU456+AU484-AU483","v":0},{"$f":"AV456+AV484-AV483","v":0},{"$f":"AW456+AW484-AW483","v":0},{"$f":"AX456+AX484-AX483","v":0},{"$f":"AY456+AY484-AY483","v":0},{"$f":"AZ456+AZ484-AZ483","v":0},{"$f":"BA456+BA484-BA483","v":0},{"$f":"BB456+BB484-BB483","v":0},{"$f":"BC456+BC484-BC483","v":0},{"$f":"BD456+BD484-BD483","v":0},{"$f":"BE456+BE484-BE483","v":0},{"$f":"BF456+BF484-BF483","v":0},{"$f":"BG456+BG484-BG483","v":0},{"$f":"BH456+BH484-BH483","v":0},{"$f":"BI456+BI484-BI483","v":0},{"$f":"BJ456+BJ484-BJ483","v":0},{"$f":"BK456+BK484-BK483","v":0},{"$f":"BL456+BL484-BL483","v":0},{"$f":"BM456+BM484-BM483","v":0},{"$f":"BN456+BN484-BN483","v":0},{"$f":"BO456+BO484-BO483","v":0},{"$f":"BP456+BP484-BP483","v":0},{"$f":"BQ456+BQ484-BQ483","v":0},{"$f":"BR456+BR484-BR483","v":0},{"$f":"BS456+BS484-BS483","v":0},{"$f":"BT456+BT484-BT483","v":0},{"$f":"BU456+BU484-BU483","v":0},{"$f":"BV456+BV484-BV483","v":0},{"$f":"BW456+BW484-BW483","v":0},{"$f":"BX456+BX484-BX483","v":0},{"$f":"BY456+BY484-BY483","v":0},{"$f":"BZ456+BZ484-BZ483","v":0},{"$f":"CA456+CA484-CA483","v":0},{"$f":"CB456+CB484-CB483","v":0},{"$f":"CC456+CC484-CC483","v":0},{"$f":"CD456+CD484-CD483","v":0},{"$f":"CE456+CE484-CE483","v":0},{"$f":"CF456+CF484-CF483","v":0},{"$f":"CG456+CG484-CG483","v":0},{"$f":"CH456+CH484-CH483","v":0},{"$f":"CI456+CI484-CI483","v":0},{"$f":"CJ456+CJ484-CJ483","v":0},{"$f":"CK456+CK484-CK483","v":0},{"$f":"CL456+CL484-CL483","v":0},{"$f":"CM456+CM484-CM483","v":0},{"$f":"CN456+CN484-CN483","v":0},{"$f":"CO456+CO484-CO483","v":0},{"$f":"CP456+CP484-CP483","v":0},{"$f":"CQ456+CQ484-CQ483","v":0},{"$f":"CR456+CR484-CR483","v":0},{"$f":"CS456+CS484-CS483","v":0},{"$f":"CT456+CT484-CT483","v":0},{"$f":"CU456+CU484-CU483","v":0},{"$f":"CV456+CV484-CV483","v":0},{"$f":"CW456+CW484-CW483","v":0},{"$f":"CX456+CX484-CX483","v":0},{"$f":"CY456+CY484-CY483","v":0},{"$f":"CZ456+CZ484-CZ483","v":0},{"$f":"DA456+DA484-DA483","v":0},{"$f":"DB456+DB484-DB483","v":0},{"$f":"DC456+DC484-DC483","v":0},{"$f":"DD456+DD484-DD483","v":0},{"$f":"DE456+DE484-DE483","v":0},{"$f":"DF456+DF484-DF483","v":0},{"$f":"DG456+DG484-DG483","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N456+N484-N483","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR456+AR484-AR483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX456+BX484-BX483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G487/G456","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK487/AK456","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ487/BJ456","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI487/CI456","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G492+G493","v":2500},null,null,null,null,null,null,{"$f":"N492+N493","v":0},null,{"$f":"P492+P493","v":0},{"$f":"Q492+Q493","v":0},{"$f":"R492+R493","v":0},{"$f":"S492+S493","v":0},{"$f":"T492+T493","v":0},{"$f":"U492+U493","v":0},{"$f":"V492+V493","v":0},{"$f":"W492+W493","v":0},{"$f":"X492+X493","v":0},{"$f":"Y492+Y493","v":0},{"$f":"Z492+Z493","v":0},{"$f":"AA492+AA493","v":0},{"$f":"AB492+AB493","v":0},{"$f":"AC492+AC493","v":0},{"$f":"AD492+AD493","v":0},{"$f":"AE492+AE493","v":0},{"$f":"AF492+AF493","v":0},{"$f":"AG492+AG493","v":0},{"$f":"AH492+AH493","v":0},{"$f":"AI492+AI493","v":0},{"$f":"AJ492+AJ493","v":0},{"$f":"AK492+AK493","v":0},{"$f":"AL492+AL493","v":0},{"$f":"AM492+AM493","v":0},{"$f":"AN492+AN493","v":0},{"$f":"AO492+AO493","v":0},{"$f":"AP492+AP493","v":0},{"$f":"AQ492+AQ493","v":0},{"$f":"AR492+AR493","v":0},{"$f":"AS492+AS493","v":0},{"$f":"AT492+AT493","v":0},{"$f":"AU492+AU493","v":0},{"$f":"AV492+AV493","v":0},{"$f":"AW492+AW493","v":0},{"$f":"AX492+AX493","v":0},{"$f":"AY492+AY493","v":0},{"$f":"AZ492+AZ493","v":0},{"$f":"BA492+BA493","v":0},{"$f":"BB492+BB493","v":0},{"$f":"BC492+BC493","v":0},{"$f":"BD492+BD493","v":0},{"$f":"BE492+BE493","v":0},{"$f":"BF492+BF493","v":0},{"$f":"BG492+BG493","v":0},{"$f":"BH492+BH493","v":0},{"$f":"BI492+BI493","v":0},{"$f":"BJ492+BJ493","v":0},{"$f":"BK492+BK493","v":0},{"$f":"BL492+BL493","v":0},{"$f":"BM492+BM493","v":0},{"$f":"BN492+BN493","v":0},{"$f":"BO492+BO493","v":0},{"$f":"BP492+BP493","v":0},{"$f":"BQ492+BQ493","v":0},{"$f":"BR492+BR493","v":0},{"$f":"BS492+BS493","v":0},{"$f":"BT492+BT493","v":0},{"$f":"BU492+BU493","v":0},{"$f":"BV492+BV493","v":0},{"$f":"BW492+BW493","v":0},{"$f":"BX492+BX493","v":0},{"$f":"BY492+BY493","v":0},{"$f":"BZ492+BZ493","v":0},{"$f":"CA492+CA493","v":0},{"$f":"CB492+CB493","v":0},{"$f":"CC492+CC493","v":0},{"$f":"CD492+CD493","v":0},{"$f":"CE492+CE493","v":0},{"$f":"CF492+CF493","v":0},{"$f":"CG492+CG493","v":0},{"$f":"CH492+CH493","v":0},{"$f":"CI492+CI493","v":0},{"$f":"CJ492+CJ493","v":0},{"$f":"CK492+CK493","v":0},{"$f":"CL492+CL493","v":0},{"$f":"CM492+CM493","v":0},{"$f":"CN492+CN493","v":0},{"$f":"CO492+CO493","v":0},{"$f":"CP492+CP493","v":0},{"$f":"CQ492+CQ493","v":0},{"$f":"CR492+CR493","v":0},{"$f":"CS492+CS493","v":0},{"$f":"CT492+CT493","v":0},{"$f":"CU492+CU493","v":0},{"$f":"CV492+CV493","v":0},{"$f":"CW492+CW493","v":0},{"$f":"CX492+CX493","v":0},{"$f":"CY492+CY493","v":0},{"$f":"CZ492+CZ493","v":0},{"$f":"DA492+DA493","v":0},{"$f":"DB492+DB493","v":0},{"$f":"DC492+DC493","v":0},{"$f":"DD492+DD493","v":0},{"$f":"DE492+DE493","v":0},{"$f":"DF492+DF493","v":0},{"$f":"DG492+DG493","v":0}]
[null,null,null,2500,2500,2500,2500,2500,2500,2500]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N523+N524","v":0},null,{"$f":"P523+P524","v":0},{"$f":"Q523+Q524","v":0},{"$f":"R523+R524","v":0},{"$f":"S523+S524","v":0},{"$f":"T523+T524","v":0},{"$f":"U523+U524","v":0},{"$f":"V523+V524","v":0},{"$f":"W523+W524","v":0},{"$f":"X523+X524","v":0},{"$f":"Y523+Y524","v":0},{"$f":"Z523+Z524","v":0},{"$f":"AA523+AA524","v":0},{"$f":"AB523+AB524","v":0},{"$f":"AC523+AC524","v":0},{"$f":"AD523+AD524","v":0},{"$f":"AE523+AE524","v":0},{"$f":"AF523+AF524","v":0},{"$f":"AG523+AG524","v":0},{"$f":"AH523+AH524","v":0},{"$f":"AI523+AI524","v":0},{"$f":"AJ523+AJ524","v":0},{"$f":"AK523+AK524","v":0},{"$f":"AL523+AL524","v":0},{"$f":"AM523+AM524","v":0},{"$f":"AN523+AN524","v":0},{"$f":"AO523+AO524","v":0},{"$f":"AP523+AP524","v":0},{"$f":"AQ523+AQ524","v":0},{"$f":"AR523+AR524","v":0},{"$f":"AS523+AS524","v":0},{"$f":"AT523+AT524","v":0},{"$f":"AU523+AU524","v":0},{"$f":"AV523+AV524","v":0},{"$f":"AW523+AW524","v":0},{"$f":"AX523+AX524","v":0},{"$f":"AY523+AY524","v":0},{"$f":"AZ523+AZ524","v":0},{"$f":"BA523+BA524","v":0},{"$f":"BB523+BB524","v":0},{"$f":"BC523+BC524","v":0},{"$f":"BD523+BD524","v":0},{"$f":"BE523+BE524","v":0},{"$f":"BF523+BF524","v":0},{"$f":"BG523+BG524","v":0},{"$f":"BH523+BH524","v":0},{"$f":"BI523+BI524","v":0},{"$f":"BJ523+BJ524","v":0},{"$f":"BK523+BK524","v":0},{"$f":"BL523+BL524","v":0},{"$f":"BM523+BM524","v":0},{"$f":"BN523+BN524","v":0},{"$f":"BO523+BO524","v":0},{"$f":"BP523+BP524","v":0},{"$f":"BQ523+BQ524","v":0},{"$f":"BR523+BR524","v":0},{"$f":"BS523+BS524","v":0},{"$f":"BT523+BT524","v":0},{"$f":"BU523+BU524","v":0},{"$f":"BV523+BV524","v":0},{"$f":"BW523+BW524","v":0},{"$f":"BX523+BX524","v":0},{"$f":"BY523+BY524","v":0},{"$f":"BZ523+BZ524","v":0},{"$f":"CA523+CA524","v":0},{"$f":"CB523+CB524","v":0},{"$f":"CC523+CC524","v":0},{"$f":"CD523+CD524","v":0},{"$f":"CE523+CE524","v":0},{"$f":"CF523+CF524","v":0},{"$f":"CG523+CG524","v":0},{"$f":"CH523+CH524","v":0},{"$f":"CI523+CI524","v":0},{"$f":"CJ523+CJ524","v":0},{"$f":"CK523+CK524","v":0},{"$f":"CL523+CL524","v":0},{"$f":"CM523+CM524","v":0},{"$f":"CN523+CN524","v":0},{"$f":"CO523+CO524","v":0},{"$f":"CP523+CP524","v":0},{"$f":"CQ523+CQ524","v":0},{"$f":"CR523+CR524","v":0},{"$f":"CS523+CS524","v":0},{"$f":"CT523+CT524","v":0},{"$f":"CU523+CU524","v":0},{"$f":"CV523+CV524","v":0},{"$f":"CW523+CW524","v":0},{"$f":"CX523+CX524","v":0},{"$f":"CY523+CY524","v":0},{"$f":"CZ523+CZ524","v":0},{"$f":"DA523+DA524","v":0},{"$f":"DB523+DB524","v":0},{"$f":"DC523+DC524","v":0},{"$f":"DD523+DD524","v":0},{"$f":"DE523+DE524","v":0},{"$f":"DF523+DF524","v":0},{"$f":"DG523+DG524","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N498+N526-N525","v":0},null,{"$f":"P498+P526-P525","v":0},{"$f":"Q498+Q526-Q525","v":0},{"$f":"R498+R526-R525","v":0},{"$f":"S498+S526-S525","v":0},{"$f":"T498+T526-T525","v":0},{"$f":"U498+U526-U525","v":0},{"$f":"V498+V526-V525","v":0},{"$f":"W498+W526-W525","v":0},{"$f":"X498+X526-X525","v":0},{"$f":"Y498+Y526-Y525","v":0},{"$f":"Z498+Z526-Z525","v":0},{"$f":"AA498+AA526-AA525","v":0},{"$f":"AB498+AB526-AB525","v":0},{"$f":"AC498+AC526-AC525","v":0},{"$f":"AD498+AD526-AD525","v":0},{"$f":"AE498+AE526-AE525","v":0},{"$f":"AF498+AF526-AF525","v":0},{"$f":"AG498+AG526-AG525","v":0},{"$f":"AH498+AH526-AH525","v":0},{"$f":"AI498+AI526-AI525","v":0},{"$f":"AJ498+AJ526-AJ525","v":0},{"$f":"AK498+AK526-AK525","v":0},{"$f":"AL498+AL526-AL525","v":0},{"$f":"AM498+AM526-AM525","v":0},{"$f":"AN498+AN526-AN525","v":0},{"$f":"AO498+AO526-AO525","v":0},{"$f":"AP498+AP526-AP525","v":0},{"$f":"AQ498+AQ526-AQ525","v":0},{"$f":"AR498+AR526-AR525","v":0},{"$f":"AS498+AS526-AS525","v":0},{"$f":"AT498+AT526-AT525","v":0},{"$f":"AU498+AU526-AU525","v":0},{"$f":"AV498+AV526-AV525","v":0},{"$f":"AW498+AW526-AW525","v":0},{"$f":"AX498+AX526-AX525","v":0},{"$f":"AY498+AY526-AY525","v":0},{"$f":"AZ498+AZ526-AZ525","v":0},{"$f":"BA498+BA526-BA525","v":0},{"$f":"BB498+BB526-BB525","v":0},{"$f":"BC498+BC526-BC525","v":0},{"$f":"BD498+BD526-BD525","v":0},{"$f":"BE498+BE526-BE525","v":0},{"$f":"BF498+BF526-BF525","v":0},{"$f":"BG498+BG526-BG525","v":0},{"$f":"BH498+BH526-BH525","v":0},{"$f":"BI498+BI526-BI525","v":0},{"$f":"BJ498+BJ526-BJ525","v":0},{"$f":"BK498+BK526-BK525","v":0},{"$f":"BL498+BL526-BL525","v":0},{"$f":"BM498+BM526-BM525","v":0},{"$f":"BN498+BN526-BN525","v":0},{"$f":"BO498+BO526-BO525","v":0},{"$f":"BP498+BP526-BP525","v":0},{"$f":"BQ498+BQ526-BQ525","v":0},{"$f":"BR498+BR526-BR525","v":0},{"$f":"BS498+BS526-BS525","v":0},{"$f":"BT498+BT526-BT525","v":0},{"$f":"BU498+BU526-BU525","v":0},{"$f":"BV498+BV526-BV525","v":0},{"$f":"BW498+BW526-BW525","v":0},{"$f":"BX498+BX526-BX525","v":0},{"$f":"BY498+BY526-BY525","v":0},{"$f":"BZ498+BZ526-BZ525","v":0},{"$f":"CA498+CA526-CA525","v":0},{"$f":"CB498+CB526-CB525","v":0},{"$f":"CC498+CC526-CC525","v":0},{"$f":"CD498+CD526-CD525","v":0},{"$f":"CE498+CE526-CE525","v":0},{"$f":"CF498+CF526-CF525","v":0},{"$f":"CG498+CG526-CG525","v":0},{"$f":"CH498+CH526-CH525","v":0},{"$f":"CI498+CI526-CI525","v":0},{"$f":"CJ498+CJ526-CJ525","v":0},{"$f":"CK498+CK526-CK525","v":0},{"$f":"CL498+CL526-CL525","v":0},{"$f":"CM498+CM526-CM525","v":0},{"$f":"CN498+CN526-CN525","v":0},{"$f":"CO498+CO526-CO525","v":0},{"$f":"CP498+CP526-CP525","v":0},{"$f":"CQ498+CQ526-CQ525","v":0},{"$f":"CR498+CR526-CR525","v":0},{"$f":"CS498+CS526-CS525","v":0},{"$f":"CT498+CT526-CT525","v":0},{"$f":"CU498+CU526-CU525","v":0},{"$f":"CV498+CV526-CV525","v":0},{"$f":"CW498+CW526-CW525","v":0},{"$f":"CX498+CX526-CX525","v":0},{"$f":"CY498+CY526-CY525","v":0},{"$f":"CZ498+CZ526-CZ525","v":0},{"$f":"DA498+DA526-DA525","v":0},{"$f":"DB498+DB526-DB525","v":0},{"$f":"DC498+DC526-DC525","v":0},{"$f":"DD498+DD526-DD525","v":0},{"$f":"DE498+DE526-DE525","v":0},{"$f":"DF498+DF526-DF525","v":0},{"$f":"DG498+DG526-DG525","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N498+N526-N525","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR498+AR526-AR525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX498+BX526-BX525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G529/G498","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK529/AK498","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ529/BJ498","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI529/CI498","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total Produced by Forca",null,{"$f":"G540","v":2500},null,null,null,null,null,null,{"$f":"N540","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força"]
[]
[]
[null,null,null,null,"Net Excess Production"]
[null,null,null,null,null,null,{"$f":"G571/G565","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK571/AK565","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ571/BJ565","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI571/CI565","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"C844*C$858+D844*D$858+B844*B$858","v":0}]
[null,null,null,null,{"$f":"C845*C$858+D845*D$858+B845*B$858","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[]
[]
[null,0.22]

{"sheet":"Detailed Production Projections","index":13,"n_rows":633,"n_cols":102,"rows_kept":633,"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)",{"$f":"4*AB11+4*BA11+19*C11+BZ11*4","v":18569914.949167706},613550.6771987672,20693.332348605956,19657.993433178628,18623.61494346134,17589.236453744059,16554.857964026771,15519.519048599443,16554.857964026771,23797.428243467853,24831.806733185134,25866.185222902426,28970.28111776432,28970.28111776432,31039.998522908933,28970.28111776432,28970.28111776432,28970.28111776432,28970.28111776432,28970.28111776432,31039.998522908933,34143.133992060779,33108.755502343491,30004.659607481604,27935.902628047035,23797.428243467853,582075.83461230737,19969.101775673123,18827.999374904455,18827.999374904455,18257.453939301293,18065.270213624433,18432.244309596394,18581.763976380978,16865.923650572309,19950.992089002077,23125.10736621041,24485.407799516903,24127.465610443756,31229.855422489061,29602.299495663181,28106.869880240145,27566.353151773994,27566.353151773994,28731.466988689939,30941.579833973763,31932.755879357326,30309.107936151995,27061.657524879098,25720.602051979531,23790.203815204826,532486.50878670858,21020.1071322875,19818.946710425735,19818.946710425735,19218.372567685568,19218.372567685568,19818.946710425735,18581.763976380978,15179.33128551508,17955.892880101877,2143.8012186446199,22036.867019565205,21714.719049399369,28106.869880240145,26642.069546096856,25296.182892216137,24809.717836596596,24809.717836596596,25858.320289820938,27847.421850576382,28739.480291421598,27278.197142536792,27061.657524879098,25720.602051979531,23790.203815204826,613550.6771987672,20693.332348605956,19657.993433178628,18623.61494346134,17589.236453744059,16554.857964026771,15519.519048599443,16554.857964026771,23797.428243467853,24831.806733185134,25866.185222902426,28970.28111776432,28970.28111776432,31039.998522908933,28970.28111776432,28970.28111776432,28970.28111776432,28970.28111776432,28970.28111776432,31039.998522908933,34143.133992060779,33108.755502343491,30004.659607481604,27935.902628047035,23797.428243467853]
["Self-Consumption",{"$f":"4*AB12+4*BA12+19*C12+BZ12*4","v":88536},{"$f":"SUM(D12:AA12)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC12:AZ12)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB12:BY12)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA12","v":2856},{"$f":"BB12","v":119},{"$f":"BC12","v":119},{"$f":"BD12","v":119},{"$f":"BE12","v":119},{"$f":"BF12","v":119},{"$f":"BG12","v":119},{"$f":"BH12","v":119},{"$f":"BI12","v":119},{"$f":"BJ12","v":119},{"$f":"BK12","v":119},{"$f":"BL12","v":119},{"$f":"BM12","v":119},{"$f":"BN12","v":119},{"$f":"BO12","v":119},{"$f":"BP12","v":119},{"$f":"BQ12","v":119},{"$f":"BR12","v":119},{"$f":"BS12","v":119},{"$f":"BT12","v":119},{"$f":"BU12","v":119},{"$f":"BV12","v":119},{"$f":"BW12","v":119},{"$f":"BX12","v":119},{"$f":"BY12","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B11:B12)","v":18658450.949167706},616406.6771987672,20812.332348605956,19776.993433178628,18742.61494346134,17708.236453744059,16673.857964026771,15638.519048599443,16673.857964026771,23916.428243467853,24950.806733185134,25985.185222902426,29089.28111776432,29089.28111776432,31158.998522908933,29089.28111776432,29089.28111776432,29089.28111776432,29089.28111776432,29089.28111776432,31158.998522908933,34262.133992060779,33227.755502343491,30123.659607481604,28054.902628047035,23916.428243467853,584931.83461230737,20088.101775673123,18946.999374904455,18946.999374904455,18376.453939301293,18184.270213624433,{"$f":"SUM(AH11:AH12)","v":18551.244309596394},18700.763976380978,16984.923650572309,20069.992089002077,23244.10736621041,24604.407799516903,24246.465610443756,31348.855422489061,29721.299495663181,28225.869880240145,27685.353151773994,27685.353151773994,28850.466988689939,31060.579833973763,32051.755879357326,30428.107936151995,27180.657524879098,25839.602051979531,23909.203815204826,535342.50878670858,21139.1071322875,19937.946710425735,19937.946710425735,19337.372567685568,19337.372567685568,19937.946710425735,18700.763976380978,15298.33128551508,18074.892880101877,2262.8012186446199,22155.867019565205,21833.719049399369,{"$f":"SUM(BN11:BN12)","v":28225.869880240145},26761.069546096856,25415.182892216137,24928.717836596596,24928.717836596596,25977.320289820938,27966.421850576382,28858.480291421598,27397.197142536792,27180.657524879098,25839.602051979531,23909.203815204826,616406.6771987672,20812.332348605956,19776.993433178628,18742.61494346134,17708.236453744059,16673.857964026771,15638.519048599443,16673.857964026771,23916.428243467853,24950.806733185134,25985.185222902426,29089.28111776432,29089.28111776432,31158.998522908933,29089.28111776432,29089.28111776432,29089.28111776432,29089.28111776432,29089.28111776432,31158.998522908933,{"$f":"SUM(CT11:CT12)","v":34262.133992060779},33227.755502343491,30123.659607481604,28054.902628047035,23916.428243467853]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M13:U13)","v":260769.15157016166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL13:AT13)","v":245612.17886680141},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK13:BS13)","v":202489.26556917644}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB16+4*BA16+19*C16+BZ16*4","v":6285480.5160000008},202757.43600000002,5679.4800000000005,5679.4800000000005,5679.4800000000005,4543.5839999999998,3407.6880000000001,4543.5839999999998,5679.4800000000005,5679.4800000000005,8519.2199999999993,9087.1679999999997,10223.064,11358.960000000001,11358.960000000001,10223.064,12494.856,12494.856,7951.2719999999999,9087.1679999999997,11358.960000000001,11358.960000000001,10223.064,10223.064,9087.1679999999997,6815.3760000000002,202757.43600000002,5679.4800000000005,5679.4800000000005,5679.4800000000005,4543.5839999999998,3407.6880000000001,4543.5839999999998,5679.4800000000005,5679.4800000000005,8519.2199999999993,9087.1679999999997,10223.064,11358.960000000001,11358.960000000001,10223.064,12494.856,12494.856,7951.2719999999999,9087.1679999999997,11358.960000000001,11358.960000000001,10223.064,10223.064,9087.1679999999997,6815.3760000000002,202757.43600000002,5679.4800000000005,5679.4800000000005,5679.4800000000005,4543.5839999999998,3407.6880000000001,4543.5839999999998,5679.4800000000005,5679.4800000000005,8519.2199999999993,9087.1679999999997,10223.064,11358.960000000001,11358.960000000001,10223.064,12494.856,12494.856,7951.2719999999999,9087.1679999999997,11358.960000000001,11358.960000000001,10223.064,10223.064,9087.1679999999997,6815.3760000000002,202757.43600000002,5679.4800000000005,5679.4800000000005,5679.4800000000005,4543.5839999999998,3407.6880000000001,4543.5839999999998,5679.4800000000005,5679.4800000000005,8519.2199999999993,9087.1679999999997,10223.064,11358.960000000001,11358.960000000001,10223.064,12494.856,12494.856,7951.2719999999999,9087.1679999999997,11358.960000000001,11358.960000000001,10223.064,10223.064,9087.1679999999997,6815.3760000000002]
["   Geothermal",1274472,{"$f":"SUM(D17:AA17)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(AC17:AZ17)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(BB17:BY17)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(CA17:CX17)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713}]
["   Hydro",522442.80000000028,16852.993548387105,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,16852.993548387105,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,16852.993548387105,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,16852.993548387105,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907,702.20806451612907]
["   PV",720409.86909915484,23239.028035456606,{"$f":"Inputs!$E$43/Inputs!$E$31*D31","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E31","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F31","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G31","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H31","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I31","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J31","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K31","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*L31","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*M31","v":522.42321170892603},{"$f":"Inputs!$E$43/Inputs!$E$31*N31","v":1743.3673469387757},{"$f":"Inputs!$E$43/Inputs!$E$31*O31","v":2711.9047619047624},{"$f":"Inputs!$E$43/Inputs!$E$31*P31","v":3345.856524427953},{"$f":"Inputs!$E$43/Inputs!$E$31*Q31","v":4073.7270665842102},{"$f":"Inputs!$E$43/Inputs!$E$31*R31","v":3809.5804988662135},{"$f":"Inputs!$E$43/Inputs!$E$31*S31","v":3439.7753040610187},{"$f":"Inputs!$E$43/Inputs!$E$31*T31","v":2430.1484230055657},{"$f":"Inputs!$E$43/Inputs!$E$31*U31","v":1162.2448979591838},{"$f":"Inputs!$E$43/Inputs!$E$31*V31","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*W31","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X31","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y31","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z31","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA31","v":0},{"$f":"C19","v":23239.028035456606},{"$f":"D19","v":0},0,0,0,0,0,0,0,0,522.42321170892603,1743.3673469387757,2711.9047619047624,3345.856524427953,4073.7270665842102,3809.5804988662135,3439.7753040610187,2430.1484230055657,1162.2448979591838,0,0,0,0,0,0,23239.028035456606,0,0,0,0,0,0,0,0,0,522.42321170892603,1743.3673469387757,2711.9047619047624,3345.856524427953,4073.7270665842102,3809.5804988662135,3439.7753040610187,2430.1484230055657,1162.2448979591838,0,0,0,0,0,0,23239.028035456606,0,0,0,0,0,0,0,0,0,522.42321170892603,1743.3673469387757,2711.9047619047624,3345.856524427953,4073.7270665842102,{"$f":"BP19","v":3809.5804988662135},3439.7753040610187,2430.1484230055657,1162.2448979591838,0,0,0,0,0,0]
["   Waste",1063066.7241746555,34292.474973375989,0,0,0,0,0,0,0,2286,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,{"$f":"C20","v":34292.474973375989},0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,34292.474973375989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34292.474973375989,0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0]
["Total Projected Renewables Production",{"$f":"SUM(B16:B20)","v":9865871.9092738125},318253.9325572197,8094.6880645161291,8094.6880645161291,8094.6880645161291,6958.7920645161284,5822.8960645161296,6958.7920645161284,8094.6880645161291,10380.688064516129,13220.6048483287,14310.976060037627,16667.816195267475,18772.249610233463,19406.201372756655,18998.17591491291,21005.821347194913,20636.016152389719,15082.805271334266,14950.797746287884,16060.344848328701,16060.344848328701,14924.4488483287,14924.4488483287,11502.376064516129,9230.5840645161297,318253.9325572197,8094.6880645161291,8094.6880645161291,8094.6880645161291,6958.7920645161284,5822.8960645161296,{"$f":"SUM(AH16:AH20)","v":6958.7920645161284},8094.6880645161291,10380.8648483287,13220.6048483287,14310.976060037627,16667.816195267475,18772.249610233463,19406.201372756655,18998.17591491291,21005.821347194913,20636.016152389719,15082.805271334266,14950.797746287884,16060.344848328701,16060.344848328701,14924.4488483287,14924.4488483287,11502.376064516129,9230.5840645161297,318253.9325572197,8094.6880645161291,8094.6880645161291,8094.6880645161291,6958.7920645161284,5822.8960645161296,6958.7920645161284,8094.6880645161291,8094.6880645161291,10934.428064516129,12024.799276225056,14381.639411454906,16486.072826420892,{"$f":"SUM(BN16:BN20)","v":17120.024588944085},16711.99913110034,18719.644563382342,18349.839368577148,12796.628487521695,12664.620962475314,13774.16806451613,13774.16806451613,12638.27206451613,12638.27206451613,11502.376064516129,9230.5840645161297,318253.9325572197,8094.6880645161291,8094.6880645161291,8094.6880645161291,6958.7920645161284,5822.8960645161296,6958.7920645161284,8094.6880645161291,10380.8648483287,13220.6048483287,14310.976060037627,16667.816195267475,18772.249610233463,19406.201372756655,18998.17591491291,21005.821347194913,20636.016152389719,15082.805271334266,14950.797746287884,16060.344848328701,{"$f":"SUM(CT16:CT20)","v":16060.344848328701},14924.4488483287,14924.4488483287,11502.376064516129,9230.5840645161297]
[]
["Minimum Non-Renewables Production",{"$f":"4*AB23+4*BA23+19*C23+BZ23*4","v":5208000},{"$f":"SUM(D23:AA23)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(AC23:AZ23)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(BB23:BY23)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(CA23:CX23)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000}]
["Losses",{"$f":"4*AB24+4*BA24+19*C24+BZ24*4","v":-972870.34236508061},-31825.39325572197,{"$f":"0.1*D21*-1","v":-809.46880645161298},-809.46880645161298,-809.46880645161298,-695.87920645161284,-582.28960645161294,-695.87920645161284,-809.46880645161298,-1038.068806451613,-1322.0604848328701,-1431.0976060037628,-1666.7816195267476,-1877.2249610233464,-1940.6201372756657,-1899.8175914912911,-2100.5821347194915,-2063.601615238972,-1508.2805271334266,-1495.0797746287885,-1606.0344848328702,-1606.0344848328702,-1492.4448848328702,-1492.4448848328702,-1150.2376064516129,-923.058406451613,-31825.410934103227,{"$f":"0.1*AC21*-1","v":-809.46880645161298},-809.46880645161298,-809.46880645161298,-695.87920645161284,-582.28960645161294,-695.87920645161284,-809.46880645161298,-1038.0864848328699,-1322.0604848328701,-1431.0976060037628,-1666.7816195267476,-1877.2249610233464,-1940.6201372756657,-1899.8175914912911,-2100.5821347194915,-2063.601615238972,-1508.2805271334266,-1495.0797746287885,-1606.0344848328702,-1606.0344848328702,-1492.4448848328702,-1492.4448848328702,-1150.2376064516129,-923.058406451613,-28396.145758384373,{"$f":"0.1*BB21*-1","v":-809.46880645161298},-809.46880645161298,-809.46880645161298,-695.87920645161284,-582.28960645161294,-695.87920645161284,-809.46880645161298,-809.46880645161298,-1093.442806451613,-1202.4799276225056,-1438.1639411454908,-1648.6072826420893,-1712.0024588944086,-1671.199913110034,-1871.9644563382344,-1834.983936857715,-1279.6628487521696,-1266.4620962475315,-1377.4168064516132,-1377.4168064516132,-1263.8272064516132,-1263.8272064516132,-1150.2376064516129,-923.058406451613,-31825.410934103227,{"$f":"0.1*CA21*-1","v":-809.46880645161298},-809.46880645161298,-809.46880645161298,-695.87920645161284,-582.28960645161294,-695.87920645161284,-809.46880645161298,-1038.0864848328699,-1322.0604848328701,-1431.0976060037628,-1666.7816195267476,-1877.2249610233464,-1940.6201372756657,-1899.8175914912911,-2100.5821347194915,-2063.601615238972,-1508.2805271334266,-1495.0797746287885,-1606.0344848328702,-1606.0344848328702,-1492.4448848328702,-1492.4448848328702,-1150.2376064516129,-923.058406451613]
["Net Projected Demand (Surplus)",{"$f":"4*AB25+4*BA25+19*C25+BZ25*4","v":4557449.3822589796},{"$f":"C13-C21-C23-C24","v":161978.13789726948},6527.1130905414402,5491.774175114112,4457.3956853968239,4445.3235956795434,4433.2515059622538,2375.606190534927,2388.6387059622548,7573.8089854033369,6052.2623696893052,6105.3067688685624,7088.2465420235931,5194.2564685542038,6693.4172874279429,4990.9227943427004,3184.0419052888983,3516.8665806135732,8514.7563735634812,8633.5631461052235,9704.6881594131009,12807.823628564949,12795.751538847662,9691.6556439857741,10702.764169982518,8608.9025854033371,130503.3129891909,5802.8825176086075,4661.7801168399392,4661.7801168399392,5113.5410812367772,5943.6637555599164,5288.331451531878,{"$f":"AI13-AI21-AI23-AI24","v":4415.5447183164624},642.14528707647946,1171.4477255062473,3364.2289121765461,2603.373223776176,351.44096123364011,6883.2741870080717,5622.9411722415616,2320.6306677647235,2112.9386146232473,7110.8284075731544,8394.7490170308429,9606.2694704779315,10597.445515861495,9996.1039726561648,6748.6535613832675,8487.4635939150139,8601.6781571403098,77484.721987873258,6853.8878742229836,5652.7274523612186,5652.7274523612186,6074.4597096210528,7096.7661096210513,6675.033852361219,4415.5447183164624,1013.1120274505637,1233.9076220373615,-15559.518129957931,2212.3915492557899,-3.7464943794332157,5817.847750190469,{"$f":"BO13-BO21-BO23-BO24","v":4720.2703281065506},1567.5027851720288,1413.8624048771626,6411.7521978270697,7579.1614235931556,8569.670592511864,9461.72903335708,9022.7522844722753,8806.2126668145811,8487.4635939150139,8601.6781571403098,161978.15557565072,6527.1130905414402,5491.774175114112,4457.3956853968239,4445.3235956795434,4433.2515059622538,2375.606190534927,2388.6387059622548,7573.6498799720239,6052.2623696893052,6105.3067688685624,7088.2465420235931,5194.2564685542038,6693.4172874279429,4990.9227943427004,3184.0419052888983,3516.8665806135732,8514.7563735634812,8633.5631461052235,9704.6881594131009,12807.823628564949,{"$f":"CU13-CU21-CU23-CU24","v":12795.751538847662},9691.6556439857741,10702.764169982518,8608.9025854033371]
[]
["FORÇA PRODUCTION AND SALES"]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D28","v":"V"},{"$f":"E28","v":"SV"},"SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V"]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB31+4*BA31+19*C31+BZ31*4","v":1118306.648},{"$f":"SUM(D31:AA31)","v":36074.408000000003},{"$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},{"$f":"'Hourly Production'!K15","v":810.96800000000007},{"$f":"'Hourly Production'!L15","v":2706.2640000000001},{"$f":"'Hourly Production'!M15","v":4209.7440000000006},{"$f":"'Hourly Production'!N15","v":5193.84},{"$f":"'Hourly Production'!O15","v":6323.728000000001},{"$f":"'Hourly Production'!P15","v":5913.6880000000001},{"$f":"'Hourly Production'!Q15","v":5339.6320000000005},{"$f":"'Hourly Production'!R15","v":3772.3679999999999},{"$f":"'Hourly Production'!S15","v":1804.1760000000002},{"$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(AC31:AZ31)","v":36074.408000000003},{"$f":"D31","v":0},{"$f":"E31","v":0},0,0,0,0,0,0,0,810.96800000000007,2706.2640000000001,4209.7440000000006,5193.84,6323.728000000001,5913.6880000000001,5339.6320000000005,3772.3679999999999,1804.1760000000002,0,0,0,0,0,0,{"$f":"SUM(BB31:BY31)","v":36074.408000000003},{"$f":"AC31","v":0},{"$f":"AD31","v":0},{"$f":"AE31","v":0},{"$f":"AF31","v":0},{"$f":"AG31","v":0},{"$f":"AH31","v":0},{"$f":"AI31","v":0},{"$f":"AJ31","v":0},{"$f":"AK31","v":0},{"$f":"AL31","v":810.96800000000007},{"$f":"AM31","v":2706.2640000000001},{"$f":"AN31","v":4209.7440000000006},{"$f":"AO31","v":5193.84},{"$f":"AP31","v":6323.728000000001},{"$f":"AQ31","v":5913.6880000000001},{"$f":"AR31","v":5339.6320000000005},{"$f":"AS31","v":3772.3679999999999},{"$f":"AT31","v":1804.1760000000002},{"$f":"AU31","v":0},{"$f":"AV31","v":0},{"$f":"AW31","v":0},{"$f":"AX31","v":0},{"$f":"AY31","v":0},0,{"$f":"SUM(CA31:CX31)","v":36074.408000000003},{"$f":"BB31","v":0},{"$f":"BC31","v":0},{"$f":"BD31","v":0},{"$f":"BE31","v":0},{"$f":"BF31","v":0},{"$f":"BG31","v":0},{"$f":"BH31","v":0},{"$f":"BI31","v":0},{"$f":"BJ31","v":0},{"$f":"BK31","v":810.96800000000007},{"$f":"BL31","v":2706.2640000000001},{"$f":"BM31","v":4209.7440000000006},{"$f":"BN31","v":5193.84},{"$f":"BO31","v":6323.728000000001},{"$f":"BP31","v":5913.6880000000001},{"$f":"BQ31","v":5339.6320000000005},{"$f":"BR31","v":3772.3679999999999},{"$f":"BS31","v":1804.1760000000002},{"$f":"BT31","v":0},{"$f":"BU31","v":0},{"$f":"BV31","v":0},{"$f":"BW31","v":0},{"$f":"BX31","v":0},{"$f":"BY31","v":0}]
["AC Losses",{"$f":"4*AB32+4*BA32+19*C32+BZ32*4","v":-38038.082325071984},{"$f":"SUM(D32:AA32)","v":-1227.0349137119997},{"$f":"Inputs!$E$51*D31*-1","v":0},{"$f":"Inputs!$E$51*E31*-1","v":0},{"$f":"Inputs!$E$51*F31*-1","v":0},{"$f":"Inputs!$E$51*G31*-1","v":0},{"$f":"Inputs!$E$51*H31*-1","v":0},{"$f":"Inputs!$E$51*I31*-1","v":0},{"$f":"Inputs!$E$51*J31*-1","v":0},{"$f":"Inputs!$E$51*K31*-1","v":0},{"$f":"Inputs!$E$51*L31*-1","v":0},{"$f":"Inputs!$E$51*M31*-1","v":-27.584265551999994},{"$f":"Inputs!$E$51*N31*-1","v":-92.050863695999979},{"$f":"Inputs!$E$51*O31*-1","v":-143.19023241599999},{"$f":"Inputs!$E$51*P31*-1","v":-176.66327375999995},{"$f":"Inputs!$E$51*Q31*-1","v":-215.09528419199995},{"$f":"Inputs!$E$51*R31*-1","v":-201.14818363199993},{"$f":"Inputs!$E$51*S31*-1","v":-181.62224284799996},{"$f":"Inputs!$E$51*T31*-1","v":-128.31332515199995},{"$f":"Inputs!$E$51*U31*-1","v":-61.367242463999986},{"$f":"Inputs!$E$51*V31*-1","v":0},{"$f":"Inputs!$E$51*W31*-1","v":0},{"$f":"Inputs!$E$51*X31*-1","v":0},{"$f":"Inputs!$E$51*Y31*-1","v":0},{"$f":"Inputs!$E$51*Z31*-1","v":0},{"$f":"Inputs!$E$51*AA31*-1","v":0},{"$f":"SUM(AC32:AZ32)","v":-1227.0349137119997},{"$f":"Inputs!$E$51*AC31*-1","v":0},{"$f":"Inputs!$E$51*AD31*-1","v":0},{"$f":"Inputs!$E$51*AE31*-1","v":0},{"$f":"Inputs!$E$51*AF31*-1","v":0},{"$f":"Inputs!$E$51*AG31*-1","v":0},{"$f":"Inputs!$E$51*AH31*-1","v":0},{"$f":"Inputs!$E$51*AI31*-1","v":0},{"$f":"Inputs!$E$51*AJ31*-1","v":0},{"$f":"Inputs!$E$51*AK31*-1","v":0},{"$f":"Inputs!$E$51*AL31*-1","v":-27.584265551999994},{"$f":"Inputs!$E$51*AM31*-1","v":-92.050863695999979},{"$f":"Inputs!$E$51*AN31*-1","v":-143.19023241599999},{"$f":"Inputs!$E$51*AO31*-1","v":-176.66327375999995},{"$f":"Inputs!$E$51*AP31*-1","v":-215.09528419199995},{"$f":"Inputs!$E$51*AQ31*-1","v":-201.14818363199993},{"$f":"Inputs!$E$51*AR31*-1","v":-181.62224284799996},{"$f":"Inputs!$E$51*AS31*-1","v":-128.31332515199995},{"$f":"Inputs!$E$51*AT31*-1","v":-61.367242463999986},{"$f":"Inputs!$E$51*AU31*-1","v":0},{"$f":"Inputs!$E$51*AV31*-1","v":0},{"$f":"Inputs!$E$51*AW31*-1","v":0},{"$f":"Inputs!$E$51*AX31*-1","v":0},{"$f":"Inputs!$E$51*AY31*-1","v":0},{"$f":"Inputs!$E$51*AZ31*-1","v":0},-1227.0349137119997,{"$f":"Inputs!$E$51*BB31*-1","v":0},{"$f":"Inputs!$E$51*BC31*-1","v":0},{"$f":"Inputs!$E$51*BD31*-1","v":0},{"$f":"Inputs!$E$51*BE31*-1","v":0},{"$f":"Inputs!$E$51*BF31*-1","v":0},{"$f":"Inputs!$E$51*BG31*-1","v":0},{"$f":"Inputs!$E$51*BH31*-1","v":0},{"$f":"Inputs!$E$51*BI31*-1","v":0},{"$f":"Inputs!$E$51*BJ31*-1","v":0},{"$f":"Inputs!$E$51*BK31*-1","v":-27.584265551999994},{"$f":"Inputs!$E$51*BL31*-1","v":-92.050863695999979},{"$f":"Inputs!$E$51*BM31*-1","v":-143.19023241599999},{"$f":"Inputs!$E$51*BN31*-1","v":-176.66327375999995},{"$f":"Inputs!$E$51*BO31*-1","v":-215.09528419199995},{"$f":"Inputs!$E$51*BP31*-1","v":-201.14818363199993},{"$f":"Inputs!$E$51*BQ31*-1","v":-181.62224284799996},{"$f":"Inputs!$E$51*BR31*-1","v":-128.31332515199995},{"$f":"Inputs!$E$51*BS31*-1","v":-61.367242463999986},{"$f":"Inputs!$E$51*BT31*-1","v":0},{"$f":"Inputs!$E$51*BU31*-1","v":0},{"$f":"Inputs!$E$51*BV31*-1","v":0},{"$f":"Inputs!$E$51*BW31*-1","v":0},{"$f":"Inputs!$E$51*BX31*-1","v":0},{"$f":"Inputs!$E$51*BY31*-1","v":0},-1227.0349137119997,{"$f":"Inputs!$E$51*CA31*-1","v":0},{"$f":"Inputs!$E$51*CB31*-1","v":0},{"$f":"Inputs!$E$51*CC31*-1","v":0},{"$f":"Inputs!$E$51*CD31*-1","v":0},{"$f":"Inputs!$E$51*CE31*-1","v":0},{"$f":"Inputs!$E$51*CF31*-1","v":0},{"$f":"Inputs!$E$51*CG31*-1","v":0},{"$f":"Inputs!$E$51*CH31*-1","v":0},{"$f":"Inputs!$E$51*CI31*-1","v":0},{"$f":"Inputs!$E$51*CJ31*-1","v":-27.584265551999994},{"$f":"Inputs!$E$51*CK31*-1","v":-92.050863695999979},{"$f":"Inputs!$E$51*CL31*-1","v":-143.19023241599999},{"$f":"Inputs!$E$51*CM31*-1","v":-176.66327375999995},{"$f":"Inputs!$E$51*CN31*-1","v":-215.09528419199995},{"$f":"Inputs!$E$51*CO31*-1","v":-201.14818363199993},{"$f":"Inputs!$E$51*CP31*-1","v":-181.62224284799996},{"$f":"Inputs!$E$51*CQ31*-1","v":-128.31332515199995},{"$f":"Inputs!$E$51*CR31*-1","v":-61.367242463999986},{"$f":"Inputs!$E$51*CS31*-1","v":0},{"$f":"Inputs!$E$51*CT31*-1","v":0},{"$f":"Inputs!$E$51*CU31*-1","v":0},{"$f":"Inputs!$E$51*CV31*-1","v":0},{"$f":"Inputs!$E$51*CW31*-1","v":0},{"$f":"Inputs!$E$51*CX31*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB33+4*BA33+19*C33+BZ33*4","v":1080268.565674928},{"$f":"SUM(D33:AA33)","v":34847.373086288004},{"$f":"D31+D32","v":0},{"$f":"E31+E32","v":0},0,0,0,0,0,0,0,783.38373444800004,2614.2131363040003,4066.5537675840005,5017.1767262399999,6108.6327158080012,5712.5398163680002,5158.0097571520009,3644.0546748480001,1742.8087575360003,0,0,0,0,0,0,{"$f":"SUM(AC33:AZ33)","v":34847.373086288004},{"$f":"AC31+AC32","v":0},{"$f":"AD31+AD32","v":0},{"$f":"AE31+AE32","v":0},{"$f":"AF31+AF32","v":0},{"$f":"AG31+AG32","v":0},{"$f":"AH31+AH32","v":0},{"$f":"AI31+AI32","v":0},{"$f":"AJ31+AJ32","v":0},{"$f":"AK31+AK32","v":0},{"$f":"AL31+AL32","v":783.38373444800004},{"$f":"AM31+AM32","v":2614.2131363040003},{"$f":"AN31+AN32","v":4066.5537675840005},{"$f":"AO31+AO32","v":5017.1767262399999},{"$f":"AP31+AP32","v":6108.6327158080012},{"$f":"AQ31+AQ32","v":5712.5398163680002},{"$f":"AR31+AR32","v":5158.0097571520009},{"$f":"AS31+AS32","v":3644.0546748480001},{"$f":"AT31+AT32","v":1742.8087575360003},{"$f":"AU31+AU32","v":0},{"$f":"AV31+AV32","v":0},{"$f":"AW31+AW32","v":0},{"$f":"AX31+AX32","v":0},{"$f":"AY31+AY32","v":0},{"$f":"AZ31+AZ32","v":0},34847.373086288004,{"$f":"BB31+BB32","v":0},{"$f":"BC31+BC32","v":0},{"$f":"BD31+BD32","v":0},{"$f":"BE31+BE32","v":0},{"$f":"BF31+BF32","v":0},{"$f":"BG31+BG32","v":0},{"$f":"BH31+BH32","v":0},{"$f":"BI31+BI32","v":0},{"$f":"BJ31+BJ32","v":0},{"$f":"BK31+BK32","v":783.38373444800004},{"$f":"BL31+BL32","v":2614.2131363040003},{"$f":"BM31+BM32","v":4066.5537675840005},{"$f":"BN31+BN32","v":5017.1767262399999},{"$f":"BO31+BO32","v":6108.6327158080012},{"$f":"BP31+BP32","v":5712.5398163680002},{"$f":"BQ31+BQ32","v":5158.0097571520009},{"$f":"BR31+BR32","v":3644.0546748480001},{"$f":"BS31+BS32","v":1742.8087575360003},{"$f":"BT31+BT32","v":0},{"$f":"BU31+BU32","v":0},{"$f":"BV31+BV32","v":0},{"$f":"BW31+BW32","v":0},{"$f":"BX31+BX32","v":0},{"$f":"BY31+BY32","v":0},34847.373086288004,{"$f":"CA31+CA32","v":0},{"$f":"CB31+CB32","v":0},{"$f":"CC31+CC32","v":0},{"$f":"CD31+CD32","v":0},{"$f":"CE31+CE32","v":0},{"$f":"CF31+CF32","v":0},{"$f":"CG31+CG32","v":0},{"$f":"CH31+CH32","v":0},{"$f":"CI31+CI32","v":0},{"$f":"CJ31+CJ32","v":783.38373444800004},{"$f":"CK31+CK32","v":2614.2131363040003},{"$f":"CL31+CL32","v":4066.5537675840005},{"$f":"CM31+CM32","v":5017.1767262399999},{"$f":"CN31+CN32","v":6108.6327158080012},{"$f":"CO31+CO32","v":5712.5398163680002},{"$f":"CP31+CP32","v":5158.0097571520009},{"$f":"CQ31+CQ32","v":3644.0546748480001},{"$f":"CR31+CR32","v":1742.8087575360003},{"$f":"CS31+CS32","v":0},{"$f":"CT31+CT32","v":0},{"$f":"CU31+CU32","v":0},{"$f":"CV31+CV32","v":0},{"$f":"CW31+CW32","v":0},{"$f":"CX31+CX32","v":0}]
["PV Production used internally",{"$f":"4*AB34+4*BA34+19*C34+BZ34*4","v":-33201},{"$f":"SUM(D34:AA34)","v":-1071},{"$f":"IF(D33>Inputs!$E$81,Inputs!$E$81,D33)*-1","v":0},{"$f":"IF(E33>Inputs!$E$81,Inputs!$E$81,E33)*-1","v":0},{"$f":"IF(F33>Inputs!$E$81,Inputs!$E$81,F33)*-1","v":0},{"$f":"IF(G33>Inputs!$E$81,Inputs!$E$81,G33)*-1","v":0},{"$f":"IF(H33>Inputs!$E$81,Inputs!$E$81,H33)*-1","v":0},{"$f":"IF(I33>Inputs!$E$81,Inputs!$E$81,I33)*-1","v":0},{"$f":"IF(J33>Inputs!$E$81,Inputs!$E$81,J33)*-1","v":0},{"$f":"IF(K33>Inputs!$E$81,Inputs!$E$81,K33)*-1","v":0},{"$f":"IF(L33>Inputs!$E$81,Inputs!$E$81,L33)*-1","v":0},{"$f":"IF(M33>Inputs!$E$81,Inputs!$E$81,M33)*-1","v":-119},{"$f":"IF(N33>Inputs!$E$81,Inputs!$E$81,N33)*-1","v":-119},{"$f":"IF(O33>Inputs!$E$81,Inputs!$E$81,O33)*-1","v":-119},{"$f":"IF(P33>Inputs!$E$81,Inputs!$E$81,P33)*-1","v":-119},{"$f":"IF(Q33>Inputs!$E$81,Inputs!$E$81,Q33)*-1","v":-119},{"$f":"IF(R33>Inputs!$E$81,Inputs!$E$81,R33)*-1","v":-119},{"$f":"IF(S33>Inputs!$E$81,Inputs!$E$81,S33)*-1","v":-119},{"$f":"IF(T33>Inputs!$E$81,Inputs!$E$81,T33)*-1","v":-119},{"$f":"IF(U33>Inputs!$E$81,Inputs!$E$81,U33)*-1","v":-119},{"$f":"IF(V33>Inputs!$E$81,Inputs!$E$81,V33)*-1","v":0},{"$f":"IF(W33>Inputs!$E$81,Inputs!$E$81,W33)*-1","v":0},{"$f":"IF(X33>Inputs!$E$81,Inputs!$E$81,X33)*-1","v":0},{"$f":"IF(Y33>Inputs!$E$81,Inputs!$E$81,Y33)*-1","v":0},{"$f":"IF(Z33>Inputs!$E$81,Inputs!$E$81,Z33)*-1","v":0},{"$f":"IF(AA33>Inputs!$E$81,Inputs!$E$81,AA33)*-1","v":0},{"$f":"SUM(AC34:AZ34)","v":-1071},{"$f":"IF(AC33>Inputs!$E$81,Inputs!$E$81,AC33)*-1","v":0},{"$f":"IF(AD33>Inputs!$E$81,Inputs!$E$81,AD33)*-1","v":0},{"$f":"IF(AE33>Inputs!$E$81,Inputs!$E$81,AE33)*-1","v":0},{"$f":"IF(AF33>Inputs!$E$81,Inputs!$E$81,AF33)*-1","v":0},{"$f":"IF(AG33>Inputs!$E$81,Inputs!$E$81,AG33)*-1","v":0},{"$f":"IF(AH33>Inputs!$E$81,Inputs!$E$81,AH33)*-1","v":0},{"$f":"IF(AI33>Inputs!$E$81,Inputs!$E$81,AI33)*-1","v":0},{"$f":"IF(AJ33>Inputs!$E$81,Inputs!$E$81,AJ33)*-1","v":0},{"$f":"IF(AK33>Inputs!$E$81,Inputs!$E$81,AK33)*-1","v":0},{"$f":"IF(AL33>Inputs!$E$81,Inputs!$E$81,AL33)*-1","v":-119},{"$f":"IF(AM33>Inputs!$E$81,Inputs!$E$81,AM33)*-1","v":-119},{"$f":"IF(AN33>Inputs!$E$81,Inputs!$E$81,AN33)*-1","v":-119},{"$f":"IF(AO33>Inputs!$E$81,Inputs!$E$81,AO33)*-1","v":-119},{"$f":"IF(AP33>Inputs!$E$81,Inputs!$E$81,AP33)*-1","v":-119},{"$f":"IF(AQ33>Inputs!$E$81,Inputs!$E$81,AQ33)*-1","v":-119},{"$f":"IF(AR33>Inputs!$E$81,Inputs!$E$81,AR33)*-1","v":-119},{"$f":"IF(AS33>Inputs!$E$81,Inputs!$E$81,AS33)*-1","v":-119},{"$f":"IF(AT33>Inputs!$E$81,Inputs!$E$81,AT33)*-1","v":-119},{"$f":"IF(AU33>Inputs!$E$81,Inputs!$E$81,AU33)*-1","v":0},{"$f":"IF(AV33>Inputs!$E$81,Inputs!$E$81,AV33)*-1","v":0},{"$f":"IF(AW33>Inputs!$E$81,Inputs!$E$81,AW33)*-1","v":0},{"$f":"IF(AX33>Inputs!$E$81,Inputs!$E$81,AX33)*-1","v":0},{"$f":"IF(AY33>Inputs!$E$81,Inputs!$E$81,AY33)*-1","v":0},{"$f":"IF(AZ33>Inputs!$E$81,Inputs!$E$81,AZ33)*-1","v":0},{"$f":"SUM(BB34:BY34)","v":-1071},{"$f":"IF(BB33>Inputs!$E$81,Inputs!$E$81,BB33)*-1","v":0},{"$f":"IF(BC33>Inputs!$E$81,Inputs!$E$81,BC33)*-1","v":0},{"$f":"IF(BD33>Inputs!$E$81,Inputs!$E$81,BD33)*-1","v":0},{"$f":"IF(BE33>Inputs!$E$81,Inputs!$E$81,BE33)*-1","v":0},{"$f":"IF(BF33>Inputs!$E$81,Inputs!$E$81,BF33)*-1","v":0},{"$f":"IF(BG33>Inputs!$E$81,Inputs!$E$81,BG33)*-1","v":0},{"$f":"IF(BH33>Inputs!$E$81,Inputs!$E$81,BH33)*-1","v":0},{"$f":"IF(BI33>Inputs!$E$81,Inputs!$E$81,BI33)*-1","v":0},{"$f":"IF(BJ33>Inputs!$E$81,Inputs!$E$81,BJ33)*-1","v":0},{"$f":"IF(BK33>Inputs!$E$81,Inputs!$E$81,BK33)*-1","v":-119},{"$f":"IF(BL33>Inputs!$E$81,Inputs!$E$81,BL33)*-1","v":-119},{"$f":"IF(BM33>Inputs!$E$81,Inputs!$E$81,BM33)*-1","v":-119},{"$f":"IF(BN33>Inputs!$E$81,Inputs!$E$81,BN33)*-1","v":-119},{"$f":"IF(BO33>Inputs!$E$81,Inputs!$E$81,BO33)*-1","v":-119},{"$f":"IF(BP33>Inputs!$E$81,Inputs!$E$81,BP33)*-1","v":-119},{"$f":"IF(BQ33>Inputs!$E$81,Inputs!$E$81,BQ33)*-1","v":-119},{"$f":"IF(BR33>Inputs!$E$81,Inputs!$E$81,BR33)*-1","v":-119},{"$f":"IF(BS33>Inputs!$E$81,Inputs!$E$81,BS33)*-1","v":-119},{"$f":"IF(BT33>Inputs!$E$81,Inputs!$E$81,BT33)*-1","v":0},{"$f":"IF(BU33>Inputs!$E$81,Inputs!$E$81,BU33)*-1","v":0},{"$f":"IF(BV33>Inputs!$E$81,Inputs!$E$81,BV33)*-1","v":0},{"$f":"IF(BW33>Inputs!$E$81,Inputs!$E$81,BW33)*-1","v":0},{"$f":"IF(BX33>Inputs!$E$81,Inputs!$E$81,BX33)*-1","v":0},{"$f":"IF(BY33>Inputs!$E$81,Inputs!$E$81,BY33)*-1","v":0},{"$f":"SUM(CA34:CX34)","v":-1071},{"$f":"IF(CA33>Inputs!$E$81,Inputs!$E$81,CA33)*-1","v":0},{"$f":"IF(CB33>Inputs!$E$81,Inputs!$E$81,CB33)*-1","v":0},{"$f":"IF(CC33>Inputs!$E$81,Inputs!$E$81,CC33)*-1","v":0},{"$f":"IF(CD33>Inputs!$E$81,Inputs!$E$81,CD33)*-1","v":0},{"$f":"IF(CE33>Inputs!$E$81,Inputs!$E$81,CE33)*-1","v":0},{"$f":"IF(CF33>Inputs!$E$81,Inputs!$E$81,CF33)*-1","v":0},{"$f":"IF(CG33>Inputs!$E$81,Inputs!$E$81,CG33)*-1","v":0},{"$f":"IF(CH33>Inputs!$E$81,Inputs!$E$81,CH33)*-1","v":0},{"$f":"IF(CI33>Inputs!$E$81,Inputs!$E$81,CI33)*-1","v":0},{"$f":"IF(CJ33>Inputs!$E$81,Inputs!$E$81,CJ33)*-1","v":-119},{"$f":"IF(CK33>Inputs!$E$81,Inputs!$E$81,CK33)*-1","v":-119},{"$f":"IF(CL33>Inputs!$E$81,Inputs!$E$81,CL33)*-1","v":-119},{"$f":"IF(CM33>Inputs!$E$81,Inputs!$E$81,CM33)*-1","v":-119},{"$f":"IF(CN33>Inputs!$E$81,Inputs!$E$81,CN33)*-1","v":-119},{"$f":"IF(CO33>Inputs!$E$81,Inputs!$E$81,CO33)*-1","v":-119},{"$f":"IF(CP33>Inputs!$E$81,Inputs!$E$81,CP33)*-1","v":-119},{"$f":"IF(CQ33>Inputs!$E$81,Inputs!$E$81,CQ33)*-1","v":-119},{"$f":"IF(CR33>Inputs!$E$81,Inputs!$E$81,CR33)*-1","v":-119},{"$f":"IF(CS33>Inputs!$E$81,Inputs!$E$81,CS33)*-1","v":0},{"$f":"IF(CT33>Inputs!$E$81,Inputs!$E$81,CT33)*-1","v":0},{"$f":"IF(CU33>Inputs!$E$81,Inputs!$E$81,CU33)*-1","v":0},{"$f":"IF(CV33>Inputs!$E$81,Inputs!$E$81,CV33)*-1","v":0},{"$f":"IF(CW33>Inputs!$E$81,Inputs!$E$81,CW33)*-1","v":0},{"$f":"IF(CX33>Inputs!$E$81,Inputs!$E$81,CX33)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB35+4*BA35+19*C35+BZ35*4","v":1047067.565674928},{"$f":"SUM(D35:AA35)","v":33776.373086288004},{"$f":"D33+D34","v":0},{"$f":"E33+E34","v":0},0,0,0,0,0,0,0,664.38373444800004,2495.2131363040003,3947.5537675840005,4898.1767262399999,5989.6327158080012,5593.5398163680002,5039.0097571520009,3525.0546748480001,1623.8087575360003,0,0,0,0,0,0,{"$f":"SUM(AC35:AZ35)","v":33776.373086288004},{"$f":"AC33+AC34","v":0},{"$f":"AD33+AD34","v":0},0,0,0,0,0,0,0,664.38373444800004,2495.2131363040003,3947.5537675840005,4898.1767262399999,5989.6327158080012,5593.5398163680002,5039.0097571520009,3525.0546748480001,1623.8087575360003,0,0,0,0,0,0,{"$f":"SUM(BB35:BY35)","v":33776.373086288004},{"$f":"BB33+BB34","v":0},{"$f":"BC33+BC34","v":0},0,0,0,0,0,0,0,664.38373444800004,2495.2131363040003,3947.5537675840005,4898.1767262399999,5989.6327158080012,5593.5398163680002,5039.0097571520009,3525.0546748480001,1623.8087575360003,0,0,0,0,0,0,{"$f":"SUM(CA35:CX35)","v":33776.373086288004},{"$f":"CA33+CA34","v":0},{"$f":"CB33+CB34","v":0},0,0,0,0,0,0,0,664.38373444800004,2495.2131363040003,3947.5537675840005,4898.1767262399999,5989.6327158080012,5593.5398163680002,5039.0097571520009,3525.0546748480001,1623.8087575360003,0,0,0,0,0,0]
[]
["Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB38+4*BA38+19*C38+BZ38*4","v":837761.13046081783},{"$f":"SUM(D38:AA38)","v":28846.022077205173},{"$f":"IF(D25<0,0,IF(D25>D35,D35,D25))","v":0},{"$f":"IF(E25<0,0,IF(E25>E35,E35,E25))","v":0},0,0,0,0,0,0,0,664.38373444800004,2495.2131363040003,3947.5537675840005,4898.1767262399999,4990.9227943427004,3184.0419052888983,3516.8665806135732,3525.0546748480001,1623.8087575360003,0,0,0,0,0,0,{"$f":"SUM(AC38:AZ38)","v":23614.588445239173},{"$f":"IF(AC25<0,0,IF(AC25>AC35,AC35,AC25))","v":0},{"$f":"IF(AD25<0,0,IF(AD25>AD35,AD35,AD25))","v":0},0,0,0,0,0,0,0,664.38373444800004,2495.2131363040003,351.44096123364011,4898.1767262399999,5622.9411722415616,2320.6306677647235,2112.9386146232473,3525.0546748480001,1623.8087575360003,0,0,0,0,0,0,{"$f":"SUM(BB38:BY38)","v":19961.067226035535},{"$f":"IF(BB25<0,0,IF(BB25>BB35,BB35,BB25))","v":0},0,0,0,0,0,0,0,0,0,2212.3915492557899,0,4898.1767262399999,4720.2703281065506,1567.5027851720288,1413.8624048771626,3525.0546748480001,1623.8087575360003,0,0,0,0,0,0,{"$f":"SUM(CA38:CX38)","v":28846.022077205173},{"$f":"IF(CA25<0,0,IF(CA25>CA35,CA35,CA25))","v":0},{"$f":"IF(CB25<0,0,IF(CB25>CB35,CB35,CB25))","v":0},0,0,0,0,0,0,0,664.38373444800004,2495.2131363040003,3947.5537675840005,4898.1767262399999,4990.9227943427004,3184.0419052888983,3516.8665806135732,3525.0546748480001,1623.8087575360003,0,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B25-B38","v":3719688.2517981618},{"$f":"C25-C38","v":133132.1158200643},6527.1130905414402,5491.774175114112,4457.3956853968239,4445.3235956795434,4433.2515059622538,2375.606190534927,2388.6387059622548,7573.8089854033369,6052.2623696893052,5440.9230344205625,4593.0334057195923,1246.7027009702033,1795.2405611879431,0,0,0,4989.7016987154811,7009.754388569223,9704.6881594131009,12807.823628564949,12795.751538847662,9691.6556439857741,10702.764169982518,8608.9025854033371,106888.72454395173,5802.8825176086075,4661.7801168399392,4661.7801168399392,5113.5410812367772,5943.6637555599164,5288.331451531878,4415.5447183164624,642.14528707647946,1171.4477255062473,2699.8451777285463,108.16008747217575,0,1985.0974607680719,0,0,0,3585.7737327251543,6770.9402594948424,9606.2694704779315,10597.445515861495,9996.1039726561648,6748.6535613832675,8487.4635939150139,8601.6781571403098,57523.654761837723,6853.8878742229836,5652.7274523612186,5652.7274523612186,6074.4597096210528,7096.7661096210513,6675.033852361219,4415.5447183164624,1013.1120274505637,1233.9076220373615,-15559.518129957931,0,-3.7464943794332157,919.67102395046913,{"$f":"BO25-BO38","v":0},0,0,2886.6975229790696,5955.3526660571551,8569.670592511864,9461.72903335708,9022.7522844722753,8806.2126668145811,8487.4635939150139,8601.6781571403098,133132.13349844553,6527.1130905414402,5491.774175114112,4457.3956853968239,4445.3235956795434,4433.2515059622538,2375.606190534927,2388.6387059622548,7573.6498799720239,6052.2623696893052,5440.9230344205625,4593.0334057195923,1246.7027009702033,1795.2405611879431,0,0,0,4989.7016987154811,7009.754388569223,9704.6881594131009,12807.823628564949,12795.751538847662,9691.6556439857741,10702.764169982518,8608.9025854033371]
[]
["Summary"]
["Produced",{"$f":"B33","v":1080268.565674928},{"$f":"SUM(D42:AA42)","v":34847.373086288004},{"$f":"D33","v":0},0,0,0,0,0,0,0,0,783.38373444800004,2614.2131363040003,4066.5537675840005,5017.1767262399999,6108.6327158080012,5712.5398163680002,5158.0097571520009,3644.0546748480001,1742.8087575360003,0,0,0,0,0,0,34847.373086288004,0,0,0,0,0,0,0,{"$f":"AJ33","v":0},0,783.38373444800004,2614.2131363040003,4066.5537675840005,5017.1767262399999,6108.6327158080012,5712.5398163680002,5158.0097571520009,3644.0546748480001,1742.8087575360003,0,0,0,0,0,0,34847.373086288004,0,0,0,0,0,0,0,0,0,783.38373444800004,2614.2131363040003,4066.5537675840005,5017.1767262399999,6108.6327158080012,{"$f":"BP33","v":5712.5398163680002},5158.0097571520009,3644.0546748480001,1742.8087575360003,0,0,0,0,0,0,34847.373086288004,0,0,0,0,0,0,0,0,0,783.38373444800004,2614.2131363040003,4066.5537675840005,5017.1767262399999,6108.6327158080012,5712.5398163680002,5158.0097571520009,3644.0546748480001,1742.8087575360003,0,0,0,0,0,0]
["Used",{"$f":"B34","v":-33201},{"$f":"C34","v":-1071},{"$f":"D34","v":0},0,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,0,-1071,0,0,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,0,-1071,0,0,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,{"$f":"BP34","v":-119},-119,-119,-119,0,0,0,0,0,0,-1071,0,0,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB44+4*BA44+18*C44+BZ44*4","v":808915.10838361271},{"$f":"SUM(D44:AA44)","v":28846.022077205173},{"$f":"D38","v":0},{"$f":"E38","v":0},0,0,0,0,0,0,0,664.38373444800004,2495.2131363040003,3947.5537675840005,4898.1767262399999,4990.9227943427004,3184.0419052888983,3516.8665806135732,3525.0546748480001,1623.8087575360003,0,0,0,0,0,0,23614.588445239173,0,0,0,0,0,0,0,0,0,664.38373444800004,2495.2131363040003,351.44096123364011,4898.1767262399999,5622.9411722415616,2320.6306677647235,2112.9386146232473,3525.0546748480001,1623.8087575360003,0,0,0,0,0,0,19961.067226035535,0,0,0,0,0,0,0,0,0,0,2212.3915492557899,0,4898.1767262399999,4720.2703281065506,1567.5027851720288,{"$f":"BQ38","v":1413.8624048771626},3525.0546748480001,1623.8087575360003,0,0,0,0,0,0,28846.022077205173,0,0,0,0,0,0,0,0,0,664.38373444800004,2495.2131363040003,3947.5537675840005,4898.1767262399999,4990.9227943427004,3184.0419052888983,3516.8665806135732,3525.0546748480001,1623.8087575360003,0,0,0,0,0,0]
["  Ponta",35723.792665792003,{"$f":"SUM(D45:AA45)","v":1623.8087575360003},{"$f":"IF(D28=\"P\",D44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1623.8087575360003,0,0,0,0,0,0,{"$f":"SUM(AC45:AZ45)","v":0},{"$f":"IF(AC28=\"P\",AC44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB45:BY45)","v":0},{"$f":"IF(BB28=\"P\",BB44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA45:CX45)","v":1623.8087575360003},{"$f":"IF(CA28=\"P\",CA44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1623.8087575360003,0,0,0,0,0,0]
["  Cheia",658915.22451586137,27222.213319669172,{"$f":"IF(D28=\"C\",D44,0)","v":0},0,0,0,0,0,0,0,0,664.38373444800004,2495.2131363040003,3947.5537675840005,4898.1767262399999,4990.9227943427004,3184.0419052888983,3516.8665806135732,3525.0546748480001,0,0,0,0,0,0,0,15006.632870784888,{"$f":"IF(AC28=\"C\",AC44,0)","v":0},0,0,0,0,0,0,0,0,0,2495.2131363040003,351.44096123364011,4898.1767262399999,0,0,2112.9386146232473,3525.0546748480001,1623.8087575360003,0,0,0,0,0,0,0,{"$f":"IF(BB28=\"C\",BB44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27222.213319669172,{"$f":"IF(CA28=\"C\",CA44,0)","v":0},0,0,0,0,0,0,0,0,664.38373444800004,2495.2131363040003,3947.5537675840005,4898.1767262399999,4990.9227943427004,3184.0419052888983,3516.8665806135732,3525.0546748480001,0,0,0,0,0,0,0]
["  Vazio",114276.09120195928,0,{"$f":"IF(D28=\"V\",D44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8607.9555744542849,{"$f":"IF(AC28=\"V\",AC44,0)","v":0},0,0,0,0,0,0,0,0,664.38373444800004,0,0,0,5622.9411722415616,2320.6306677647235,0,0,0,0,0,0,0,0,0,19961.067226035535,{"$f":"IF(BB28=\"V\",BB44,0)","v":0},0,0,0,0,0,0,0,0,0,2212.3915492557899,0,4898.1767262399999,4720.2703281065506,1567.5027851720288,1413.8624048771626,3525.0546748480001,1623.8087575360003,0,0,0,0,0,0,0,{"$f":"IF(CA28=\"V\",CA44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D28=\"SV\",D44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC28=\"SV\",AC44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB28=\"SV\",BB44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA28=\"SV\",CA44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",204376.0842050275,4930.3510090828304,{"$f":"D42+D43-D44","v":0},{"$f":"E42+E43-E44","v":0},0,0,0,0,0,0,0,0,0,0,0,998.70992146530079,2409.4979110791019,1522.1431765384277,0,0,0,0,0,0,0,0,10161.784641048831,0,0,0,0,0,0,0,0,0,0,0,3596.1128063503602,0,366.69154356643958,3272.9091486032767,2926.0711425287536,0,0,0,0,0,0,0,0,13815.305860252469,0,0,0,0,0,0,0,0,0,664.38373444800004,282.8215870482104,3947.5537675840005,0,1269.3623877014506,4026.0370311959714,{"$f":"BQ42+BQ43-BQ44","v":3625.1473522748383},0,0,0,0,0,0,0,0,4930.3510090828313,0,0,0,0,0,0,0,0,0,0,0,0,0,998.70992146530079,2409.4979110791019,1522.1431765384277,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B49=0,0,B49/B42)","v":0.18919006874678226},0.14148415138422185,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16349156479498692,0.42179100514542178,0.2951028106195131,0,0,0,0,0,0,0,0,0.29160834063120139,0,0,0,0,0,{"$f":"IF(AH49=0,0,AH49/AH42)","v":0},0,0,0,0,0,0.88431458475141811,0,6.0028415625236448E-2,0.57293415080022558,0.56728685680974478,0,0,0,0,0,0,0,0,0.39645185954314055,0,0,0,0,0,0,0,0,0,0.84809488023918234,0.10818612419952349,0.97073689251360873,{"$f":"IF(BN49=0,0,BN49/BN42)","v":0},0.20779811895001932,0.70477181089578866,0.70281901798426727,0,0,0,0,0,0,0,0,0.14148415138422188,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16349156479498692,0.42179100514542178,0.2951028106195131,0,0,0,{"$f":"IF(CT49=0,0,CT49/CT42)","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)",{"$f":"4*AB57+4*BA57+16*C57+BZ57*4","v":16514396.065922055},596872.51264995523,21107.198995578074,20051.153301842201,18996.08724233057,17941.021182818942,16885.955123307307,16347.578887285097,17403.144368165948,21686.470158333952,24811.2536229902,26383.508927360468,28514.828037547297,29032.497495260966,30625.939790794801,27997.638792688653,27997.638792688653,27997.638792688653,27997.638792688653,27480.449547830016,28556.702598505217,30170.333042464175,29632.456227811192,28535.515607341651,26487.039734630387,24232.823587002265,587728.32697071927,20163.041753204106,19010.856962428516,19010.856962428516,18434.770387809473,18240.72017320096,18610.628394798456,18762.230124961359,17029.725552659653,20144.756185200702,23349.698479690927,24723.210154966862,24361.791630258485,31533.159873884633,29889.797118918719,28379.843886496175,27834.077657909711,27834.077657909711,29010.507083973866,31242.084551971842,32242.886902140192,30603.470085143705,27324.480425542552,25970.400617787884,24021.25434743251,556508.12626001821,21224.254477056944,20011.428381503709,20011.428381503709,19405.021460852076,19405.021460852076,20011.428381503709,18762.230124961359,15326.752997393691,18130.280628689681,21014.728631721831,22250.889139470179,21925.612467232637,28379.843886496175,26900.817407026858,25541.859497846555,25050.669892118742,25050.669892118742,26109.456375576487,28117.876096774664,29018.598211926175,27543.123076629323,27324.480425542552,25970.400617787884,24021.25434743251,596872.51264995523,21107.198995578074,20051.153301842201,18996.08724233057,17941.021182818942,16885.955123307307,16347.578887285097,17403.144368165948,21686.470158333952,24811.2536229902,26383.508927360468,28514.828037547297,29032.497495260966,30625.939790794801,27997.638792688653,27997.638792688653,27997.638792688653,27997.638792688653,27480.449547830016,28556.702598505217,30170.333042464175,29632.456227811192,28535.515607341651,26487.039734630387,24232.823587002265]
["Self-Consumption",{"$f":"4*AB58+4*BA58+16*C58+BZ58*4","v":79968},{"$f":"SUM(D58:AA58)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC58:AZ58)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB58:BY58)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA58","v":2856},{"$f":"BB58","v":119},{"$f":"BC58","v":119},{"$f":"BD58","v":119},{"$f":"BE58","v":119},{"$f":"BF58","v":119},{"$f":"BG58","v":119},{"$f":"BH58","v":119},{"$f":"BI58","v":119},{"$f":"BJ58","v":119},{"$f":"BK58","v":119},{"$f":"BL58","v":119},{"$f":"BM58","v":119},{"$f":"BN58","v":119},{"$f":"BO58","v":119},{"$f":"BP58","v":119},{"$f":"BQ58","v":119},{"$f":"BR58","v":119},{"$f":"BS58","v":119},{"$f":"BT58","v":119},{"$f":"BU58","v":119},{"$f":"BV58","v":119},{"$f":"BW58","v":119},{"$f":"BX58","v":119},{"$f":"BY58","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B57:B58)","v":16594364.065922055},599728.51264995523,21226.198995578074,20170.153301842201,19115.08724233057,18060.021182818942,17004.955123307307,16466.578887285097,17522.144368165948,21805.470158333952,24930.2536229902,26502.508927360468,28633.828037547297,29151.497495260966,30744.939790794801,28116.638792688653,28116.638792688653,28116.638792688653,28116.638792688653,27599.449547830016,28675.702598505217,30289.333042464175,29751.456227811192,28654.515607341651,26606.039734630387,24351.823587002265,590584.32697071927,20282.041753204106,19129.856962428516,19129.856962428516,18553.770387809473,18359.72017320096,{"$f":"SUM(AH57:AH58)","v":18729.628394798456},18881.230124961359,17148.725552659653,20263.756185200702,23468.698479690927,24842.210154966862,24480.791630258485,31652.159873884633,30008.797118918719,28498.843886496175,27953.077657909711,27953.077657909711,29129.507083973866,31361.084551971842,32361.886902140192,30722.470085143705,27443.480425542552,26089.400617787884,24140.25434743251,559364.12626001821,21343.254477056944,20130.428381503709,20130.428381503709,19524.021460852076,19524.021460852076,20130.428381503709,18881.230124961359,15445.752997393691,18249.280628689681,21133.728631721831,22369.889139470179,22044.612467232637,{"$f":"SUM(BN57:BN58)","v":28498.843886496175},27019.817407026858,25660.859497846555,25169.669892118742,25169.669892118742,26228.456375576487,28236.876096774664,29137.598211926175,27662.123076629323,27443.480425542552,26089.400617787884,24140.25434743251,599728.51264995523,21226.198995578074,20170.153301842201,19115.08724233057,18060.021182818942,17004.955123307307,16466.578887285097,17522.144368165948,21805.470158333952,24930.2536229902,26502.508927360468,28633.828037547297,29151.497495260966,30744.939790794801,28116.638792688653,28116.638792688653,28116.638792688653,28116.638792688653,27599.449547830016,28675.702598505217,{"$f":"SUM(CT57:CT58)","v":30289.333042464175},29751.456227811192,28654.515607341651,26606.039734630387,24351.823587002265]
[null,{"$f":"4*AB60+4*BA60+16*C60+BZ60*4","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(L59:V59)","v":308704.7351910437},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK59:AU59)","v":299612.00428118161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ59:BT59)","v":269781.70391507255}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB62+4*BA62+16*C62+BZ62*4","v":4969545},177483.75,4971.5336134453783,4971.5336134453783,4971.5336134453783,3977.2268907563025,2982.9201680672272,3977.2268907563025,4971.5336134453783,4971.5336134453783,7457.3004201680687,7954.453781512605,8948.7605042016821,9943.0672268907565,9943.0672268907565,8948.7605042016821,10937.373949579833,10937.373949579833,6960.1470588235306,7954.453781512605,9943.0672268907565,9943.0672268907565,8948.7605042016821,8948.7605042016821,7954.453781512605,5965.8403361344544,177483.75,4971.5336134453783,4971.5336134453783,4971.5336134453783,3977.2268907563025,2982.9201680672272,3977.2268907563025,4971.5336134453783,4971.5336134453783,7457.3004201680687,7954.453781512605,8948.7605042016821,9943.0672268907565,9943.0672268907565,8948.7605042016821,10937.373949579833,10937.373949579833,6960.1470588235306,7954.453781512605,9943.0672268907565,9943.0672268907565,8948.7605042016821,8948.7605042016821,7954.453781512605,5965.8403361344544,177483.75,4971.5336134453783,4971.5336134453783,4971.5336134453783,3977.2268907563025,2982.9201680672272,3977.2268907563025,4971.5336134453783,4971.5336134453783,7457.3004201680687,7954.453781512605,8948.7605042016821,9943.0672268907565,9943.0672268907565,8948.7605042016821,10937.373949579833,10937.373949579833,6960.1470588235306,7954.453781512605,9943.0672268907565,9943.0672268907565,8948.7605042016821,8948.7605042016821,7954.453781512605,5965.8403361344544,177483.75,4971.5336134453783,4971.5336134453783,4971.5336134453783,3977.2268907563025,2982.9201680672272,3977.2268907563025,4971.5336134453783,4971.5336134453783,7457.3004201680687,7954.453781512605,8948.7605042016821,9943.0672268907565,9943.0672268907565,8948.7605042016821,10937.373949579833,10937.373949579833,6960.1470588235306,7954.453781512605,9943.0672268907565,9943.0672268907565,8948.7605042016821,8948.7605042016821,7954.453781512605,5965.8403361344544]
["   Geothermal",1151136,{"$f":"SUM(D63:AA63)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(AC63:AZ63)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(BB63:BY63)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(CA63:CX63)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713}]
["   Hydro",515899.99999999948,18424.999999999982,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,18424.999999999982,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,18424.999999999982,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,18424.999999999982,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303,767.70833333333303]
["   PV",733036.0750360752,{"$f":"SUM(D65:AA65)","v":26179.859822716971},{"$f":"Inputs!$E$43/Inputs!$E$31*D77","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E77","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F77","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G77","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H77","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I77","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J77","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K77","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*L77","v":187.83755926613071},{"$f":"Inputs!$E$43/Inputs!$E$31*M77","v":1185.7245928674502},{"$f":"Inputs!$E$43/Inputs!$E$31*N77","v":2095.5627705627708},{"$f":"Inputs!$E$43/Inputs!$E$31*O77","v":3386.945990517419},{"$f":"Inputs!$E$43/Inputs!$E$31*P77","v":3786.1008039579474},{"$f":"Inputs!$E$43/Inputs!$E$31*Q77","v":3592.3933209647503},{"$f":"Inputs!$E$43/Inputs!$E$31*R77","v":4003.287981859411},{"$f":"Inputs!$E$43/Inputs!$E$31*S77","v":3698.0519480519483},{"$f":"Inputs!$E$43/Inputs!$E$31*T77","v":2711.9047619047624},{"$f":"Inputs!$E$43/Inputs!$E$31*U77","v":1426.3914656771801},{"$f":"Inputs!$E$43/Inputs!$E$31*V77","v":105.65862708719851},{"$f":"Inputs!$E$43/Inputs!$E$31*W77","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X77","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y77","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z77","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA77","v":0},{"$f":"C65","v":26179.859822716971},{"$f":"D65","v":0},{"$f":"E65","v":0},{"$f":"F65","v":0},{"$f":"G65","v":0},{"$f":"H65","v":0},{"$f":"I65","v":0},{"$f":"J65","v":0},{"$f":"K65","v":0},{"$f":"L65","v":187.83755926613071},{"$f":"M65","v":1185.7245928674502},{"$f":"N65","v":2095.5627705627708},{"$f":"O65","v":3386.945990517419},{"$f":"P65","v":3786.1008039579474},{"$f":"Q65","v":3592.3933209647503},{"$f":"R65","v":4003.287981859411},{"$f":"S65","v":3698.0519480519483},{"$f":"T65","v":2711.9047619047624},{"$f":"U65","v":1426.3914656771801},{"$f":"V65","v":105.65862708719851},{"$f":"W65","v":0},{"$f":"X65","v":0},{"$f":"Y65","v":0},{"$f":"Z65","v":0},{"$f":"AA65","v":0},{"$f":"AB65","v":26179.859822716971},{"$f":"AC65","v":0},{"$f":"AD65","v":0},{"$f":"AE65","v":0},{"$f":"AF65","v":0},{"$f":"AG65","v":0},{"$f":"AH65","v":0},{"$f":"AI65","v":0},{"$f":"AJ65","v":0},{"$f":"AK65","v":187.83755926613071},{"$f":"AL65","v":1185.7245928674502},{"$f":"AM65","v":2095.5627705627708},{"$f":"AN65","v":3386.945990517419},{"$f":"AO65","v":3786.1008039579474},{"$f":"AP65","v":3592.3933209647503},{"$f":"AQ65","v":4003.287981859411},{"$f":"AR65","v":3698.0519480519483},{"$f":"AS65","v":2711.9047619047624},{"$f":"AT65","v":1426.3914656771801},{"$f":"AU65","v":105.65862708719851},{"$f":"AV65","v":0},{"$f":"AW65","v":0},{"$f":"AX65","v":0},{"$f":"AY65","v":0},{"$f":"AZ65","v":0},{"$f":"BA65","v":26179.859822716971},{"$f":"BB65","v":0},{"$f":"BC65","v":0},{"$f":"BD65","v":0},{"$f":"BE65","v":0},{"$f":"BF65","v":0},{"$f":"BG65","v":0},{"$f":"BH65","v":0},{"$f":"BI65","v":0},{"$f":"BJ65","v":187.83755926613071},{"$f":"BK65","v":1185.7245928674502},{"$f":"BL65","v":2095.5627705627708},{"$f":"BM65","v":3386.945990517419},{"$f":"BN65","v":3786.1008039579474},{"$f":"BO65","v":3592.3933209647503},{"$f":"BP65","v":4003.287981859411},{"$f":"BQ65","v":3698.0519480519483},{"$f":"BR65","v":2711.9047619047624},{"$f":"BS65","v":1426.3914656771801},{"$f":"BT65","v":105.65862708719851},{"$f":"BU65","v":0},{"$f":"BV65","v":0},{"$f":"BW65","v":0},{"$f":"BX65","v":0},{"$f":"BY65","v":0}]
["   Waste",960189.29925452766,34292.474973375989,0,0,0,0,0,0,0,2286,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,{"$f":"C66","v":34292.474973375989},0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,34292.474973375989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34292.474973375989,0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0]
["Total Projected Renewables Production",{"$f":"SUM(B62:B66)","v":8329806.3742906014},297493.08479609288,7452.2419467787113,7452.2419467787113,7452.2419467787113,6457.935224089636,5463.6285014005598,6457.935224089636,7452.2419467787113,9738.2419467787113,12412.023096580104,13907.063491525958,15811.208391910357,18096.89833455408,18496.053147994608,17308.038942312338,19707.547048585147,19402.311014777682,14438.936937874198,14147.730364335688,14815.610971123861,14709.952344036661,13715.645621347587,13715.645621347587,10435.162114845938,8446.5486694677875,297493.08479609288,7452.2419467787113,7452.2419467787113,7452.2419467787113,6457.935224089636,5463.6285014005598,{"$f":"SUM(AH62:AH66)","v":6457.935224089636},7452.2419467787113,9738.4187305912819,12412.023096580104,13907.063491525958,15811.208391910357,18096.89833455408,18496.053147994608,17308.038942312338,19707.547048585147,19402.311014777682,14438.936937874198,14147.730364335688,14815.610971123861,14709.952344036661,13715.645621347587,13715.645621347587,10435.162114845938,8446.5486694677875,297493.08479609288,7452.2419467787113,7452.2419467787113,7452.2419467787113,6457.935224089636,5463.6285014005598,6457.935224089636,7452.2419467787113,7452.2419467787113,10125.846312767533,11620.886707713387,13525.031608097786,15810.721550741509,{"$f":"SUM(BN62:BN66)","v":16209.876364182037},15021.862158499767,17421.370264772577,17116.134230965112,12152.760154061627,11861.553580523117,12529.43418731129,12423.77556022409,11429.468837535016,11429.468837535016,10435.162114845938,8446.5486694677875,297493.08479609288,7452.2419467787113,7452.2419467787113,7452.2419467787113,6457.935224089636,5463.6285014005598,6457.935224089636,7452.2419467787113,9738.4187305912819,12412.023096580104,13907.063491525958,15811.208391910357,18096.89833455408,18496.053147994608,17308.038942312338,19707.547048585147,19402.311014777682,14438.936937874198,14147.730364335688,14815.610971123861,{"$f":"SUM(CT62:CT66)","v":14709.952344036661},13715.645621347587,13715.645621347587,10435.162114845938,8446.5486694677875]
[null,{"$f":"4*AB68+4*BA68+16*C68+BZ68*4","v":0}]
["Minimum Non-Renewables Production",4704000,{"$f":"SUM(D69:AA69)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(AC69:AZ69)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(BB69:BY69)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(CA69:CX69)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000}]
["Losses",-819263.78886675998,-29749.308479609299,{"$f":"0.1*D67*-1","v":-745.2241946778712},-745.2241946778712,-745.2241946778712,-645.79352240896367,-546.36285014005603,-645.79352240896367,-745.2241946778712,-973.82419467787122,-1241.2023096580106,-1390.706349152596,-1581.1208391910359,-1809.689833455408,-1849.6053147994608,-1730.8038942312339,-1970.7547048585147,-1940.2311014777683,-1443.8936937874198,-1414.7730364335689,-1481.5610971123861,-1470.9952344036662,-1371.5645621347587,-1371.5645621347587,-1043.5162114845939,-844.65486694677884,-29749.326157990556,{"$f":"0.1*AC67*-1","v":-745.2241946778712},-745.2241946778712,-745.2241946778712,-645.79352240896367,-546.36285014005603,-645.79352240896367,-745.2241946778712,-973.84187305912826,-1241.2023096580106,-1390.706349152596,-1581.1208391910359,-1809.689833455408,-1849.6053147994608,-1730.8038942312339,-1970.7547048585147,-1940.2311014777683,-1443.8936937874198,-1414.7730364335689,-1481.5610971123861,-1470.9952344036662,-1371.5645621347587,-1371.5645621347587,-1043.5162114845939,-844.65486694677884,-26320.060982271698,{"$f":"0.1*BB67*-1","v":-745.2241946778712},-745.2241946778712,-745.2241946778712,-645.79352240896367,-546.36285014005603,-645.79352240896367,-745.2241946778712,-745.2241946778712,-1012.5846312767534,-1162.0886707713387,-1352.5031608097788,-1581.0721550741509,-1620.9876364182037,-1502.1862158499769,-1742.1370264772577,-1711.6134230965113,-1215.2760154061627,-1186.1553580523118,-1252.943418731129,-1242.3775560224092,-1142.9468837535017,-1142.9468837535017,-1043.5162114845939,-844.65486694677884,-29749.326157990556,{"$f":"0.1*CA67*-1","v":-745.2241946778712},-745.2241946778712,-745.2241946778712,-645.79352240896367,-546.36285014005603,-645.79352240896367,-745.2241946778712,-973.84187305912826,-1241.2023096580106,-1390.706349152596,-1581.1208391910359,-1809.689833455408,-1849.6053147994608,-1730.8038942312339,-1970.7547048585147,-1940.2311014777683,-1443.8936937874198,-1414.7730364335689,-1481.5610971123861,-1470.9952344036662,-1371.5645621347587,-1371.5645621347587,-1043.5162114845939,-844.65486694677884]
["Net Projected Demand (Surplus)",4379821.4804982133,{"$f":"C59-C67-C69-C70","v":163984.73633347164},7519.1812434772337,6463.1355497413615,5408.06949022973,5247.8794811382686,5087.6894720468044,3654.437185604424,3815.1266160651076,6041.0524062331115,6759.4328360681066,6986.1517849871061,7403.7404848279757,5864.2889941622943,7098.4919575996537,5539.403744607549,3379.8464489620201,3654.5588793887387,8121.5955486018747,7866.4922199278972,8341.6527244937424,10050.375932831181,10407.375168598364,9310.4345481288237,10214.393831269042,9749.9297844812572,154840.56833261694,6575.0240011032665,5422.8392103276756,5422.8392103276756,5741.628686128799,6442.4545219404572,5917.4866931177821,{"$f":"AI59-AI67-AI69-AI70","v":5174.2123728605193},1384.1486951274992,2092.9353982786088,3952.3413373175654,3612.1226022475412,1193.5831291598133,8005.7120406894865,7431.5620708376155,3762.0515427695427,3490.9977446097969,7958.0344138229329,9396.5497560717467,11027.034677960368,12122.929792507197,11378.389025930877,8099.3993663297233,9697.7547144265391,9538.3605449115021,120191.10244619702,7636.2367249561039,6423.4106294028688,6423.4106294028688,6711.8797591714028,7606.7558095915738,7318.2866798230352,5174.2123728605193,1738.7352452928508,2136.0189471989015,3674.930594779783,3197.3606921821711,814.96307156527837,6909.9551587323422,{"$f":"BO59-BO67-BO69-BO70","v":6500.1414643770677},2981.6262595512362,2765.1490842501412,7232.1857534632773,8553.0581531056814,9960.385328194503,10956.200207724494,10375.601122847809,10156.958471761038,9697.7547144265391,9538.3605449115021,163984.7540118529,7519.1812434772337,6463.1355497413615,5408.06949022973,5247.8794811382686,5087.6894720468044,3654.437185604424,3815.1266160651076,6040.8933008017984,6759.4328360681066,6986.1517849871061,7403.7404848279757,5864.2889941622943,7098.4919575996537,5539.403744607549,3379.8464489620201,3654.5588793887387,8121.5955486018747,7866.4922199278972,8341.6527244937424,10050.375932831181,{"$f":"CU59-CU67-CU69-CU70","v":10407.375168598364},9310.4345481288237,10214.393831269042,9749.9297844812572]
[]
["FORÇA PRODUCTION AND SALES"]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D74","v":"V"},{"$f":"E74","v":"SV"},{"$f":"F74","v":"SV"},{"$f":"G74","v":"SV"},{"$f":"H74","v":"SV"},{"$f":"I74","v":"SV"},{"$f":"J74","v":"C"},{"$f":"K74","v":"C"},{"$f":"L74","v":"C"},{"$f":"M74","v":"C"},{"$f":"N74","v":"C"},{"$f":"O74","v":"C"},{"$f":"P74","v":"C"},{"$f":"Q74","v":"C"},{"$f":"R74","v":"C"},{"$f":"S74","v":"C"},{"$f":"T74","v":"C"},{"$f":"U74","v":"P"},{"$f":"V74","v":"P"},{"$f":"W74","v":"P"},{"$f":"X74","v":"P"},{"$f":"Y74","v":"V"},{"$f":"Z74","v":"V"},{"$f":"AA74","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB77+4*BA77+16*C77+BZ77*4","v":1137906.56},{"$f":"SUM(D77:AA77)","v":40639.520000000004},{"$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":291.584},{"$f":"'Hourly Production'!K16*1","v":1840.624},{"$f":"'Hourly Production'!L16*1","v":3252.9839999999999},{"$f":"'Hourly Production'!M16*1","v":5257.6239999999998},{"$f":"'Hourly Production'!N16*1","v":5877.2400000000007},{"$f":"'Hourly Production'!O16*1","v":5576.5440000000008},{"$f":"'Hourly Production'!P16*1","v":6214.3840000000009},{"$f":"'Hourly Production'!Q16*1","v":5740.56},{"$f":"'Hourly Production'!R16*1","v":4209.7440000000006},{"$f":"'Hourly Production'!S16*1","v":2214.2160000000003},{"$f":"'Hourly Production'!T16*1","v":164.01599999999999},{"$f":"'Hourly Production'!U16*1","v":0},{"$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(AC77:AZ77)","v":40639.520000000004},{"$f":"D77","v":0},{"$f":"E77","v":0},0,0,0,0,0,0,291.584,1840.624,3252.9839999999999,5257.6239999999998,5877.2400000000007,5576.5440000000008,6214.3840000000009,5740.56,4209.7440000000006,2214.2160000000003,164.01599999999999,0,0,0,{"$f":"Z77","v":0},{"$f":"AA77","v":0},{"$f":"SUM(BB77:BY77)","v":40639.520000000004},{"$f":"AC77","v":0},0,0,0,0,0,0,0,291.584,1840.624,3252.9839999999999,5257.6239999999998,5877.2400000000007,5576.5440000000008,6214.3840000000009,5740.56,4209.7440000000006,2214.2160000000003,164.01599999999999,0,0,0,{"$f":"AY77","v":0},0,{"$f":"SUM(CA77:CX77)","v":40639.520000000004},{"$f":"BB77","v":0},0,0,0,0,0,0,0,291.584,1840.624,3252.9839999999999,5257.6239999999998,5877.2400000000007,5576.5440000000008,6214.3840000000009,5740.56,4209.7440000000006,2214.2160000000003,164.01599999999999,0,0,0,0,0]
["AC Losses",{"$f":"4*AB78+4*BA78+16*C78+BZ78*4","v":-38704.753731839992},{"$f":"SUM(D78:AA78)","v":-1382.3126332799998},{"$f":"Inputs!$E$51*D77*-1","v":0},{"$f":"Inputs!$E$51*E77*-1","v":0},{"$f":"Inputs!$E$51*F77*-1","v":0},{"$f":"Inputs!$E$51*G77*-1","v":0},{"$f":"Inputs!$E$51*H77*-1","v":0},{"$f":"Inputs!$E$51*I77*-1","v":0},{"$f":"Inputs!$E$51*J77*-1","v":0},{"$f":"Inputs!$E$51*K77*-1","v":0},{"$f":"Inputs!$E$51*L77*-1","v":-9.9179381759999963},{"$f":"Inputs!$E$51*M77*-1","v":-62.60698473599998},{"$f":"Inputs!$E$51*N77*-1","v":-110.64699777599996},{"$f":"Inputs!$E$51*O77*-1","v":-178.83282273599994},{"$f":"Inputs!$E$51*P77*-1","v":-199.90844135999996},{"$f":"Inputs!$E$51*Q77*-1","v":-189.68056761599996},{"$f":"Inputs!$E$51*R77*-1","v":-211.37605737599995},{"$f":"Inputs!$E$51*S77*-1","v":-195.25940783999994},{"$f":"Inputs!$E$51*T77*-1","v":-143.19023241599999},{"$f":"Inputs!$E$51*U77*-1","v":-75.314343023999982},{"$f":"Inputs!$E$51*V77*-1","v":-5.5788402239999977},{"$f":"Inputs!$E$51*W77*-1","v":0},{"$f":"Inputs!$E$51*X77*-1","v":0},{"$f":"Inputs!$E$51*Y77*-1","v":0},{"$f":"Inputs!$E$51*Z77*-1","v":0},{"$f":"Inputs!$E$51*AA77*-1","v":0},{"$f":"SUM(AC78:AZ78)","v":-1382.3126332799998},{"$f":"Inputs!$E$51*AC77*-1","v":0},{"$f":"Inputs!$E$51*AD77*-1","v":0},{"$f":"Inputs!$E$51*AE77*-1","v":0},{"$f":"Inputs!$E$51*AF77*-1","v":0},{"$f":"Inputs!$E$51*AG77*-1","v":0},{"$f":"Inputs!$E$51*AH77*-1","v":0},{"$f":"Inputs!$E$51*AI77*-1","v":0},{"$f":"Inputs!$E$51*AJ77*-1","v":0},{"$f":"Inputs!$E$51*AK77*-1","v":-9.9179381759999963},{"$f":"Inputs!$E$51*AL77*-1","v":-62.60698473599998},{"$f":"Inputs!$E$51*AM77*-1","v":-110.64699777599996},{"$f":"Inputs!$E$51*AN77*-1","v":-178.83282273599994},{"$f":"Inputs!$E$51*AO77*-1","v":-199.90844135999996},{"$f":"Inputs!$E$51*AP77*-1","v":-189.68056761599996},{"$f":"Inputs!$E$51*AQ77*-1","v":-211.37605737599995},{"$f":"Inputs!$E$51*AR77*-1","v":-195.25940783999994},{"$f":"Inputs!$E$51*AS77*-1","v":-143.19023241599999},{"$f":"Inputs!$E$51*AT77*-1","v":-75.314343023999982},{"$f":"Inputs!$E$51*AU77*-1","v":-5.5788402239999977},{"$f":"Inputs!$E$51*AV77*-1","v":0},{"$f":"Inputs!$E$51*AW77*-1","v":0},{"$f":"Inputs!$E$51*AX77*-1","v":0},{"$f":"Inputs!$E$51*AY77*-1","v":0},{"$f":"Inputs!$E$51*AZ77*-1","v":0},{"$f":"SUM(BB78:BY78)","v":-1382.3126332799998},{"$f":"Inputs!$E$51*BB77*-1","v":0},{"$f":"Inputs!$E$51*BC77*-1","v":0},{"$f":"Inputs!$E$51*BD77*-1","v":0},{"$f":"Inputs!$E$51*BE77*-1","v":0},{"$f":"Inputs!$E$51*BF77*-1","v":0},{"$f":"Inputs!$E$51*BG77*-1","v":0},{"$f":"Inputs!$E$51*BH77*-1","v":0},{"$f":"Inputs!$E$51*BI77*-1","v":0},{"$f":"Inputs!$E$51*BJ77*-1","v":-9.9179381759999963},{"$f":"Inputs!$E$51*BK77*-1","v":-62.60698473599998},{"$f":"Inputs!$E$51*BL77*-1","v":-110.64699777599996},{"$f":"Inputs!$E$51*BM77*-1","v":-178.83282273599994},{"$f":"Inputs!$E$51*BN77*-1","v":-199.90844135999996},{"$f":"Inputs!$E$51*BO77*-1","v":-189.68056761599996},{"$f":"Inputs!$E$51*BP77*-1","v":-211.37605737599995},{"$f":"Inputs!$E$51*BQ77*-1","v":-195.25940783999994},{"$f":"Inputs!$E$51*BR77*-1","v":-143.19023241599999},{"$f":"Inputs!$E$51*BS77*-1","v":-75.314343023999982},{"$f":"Inputs!$E$51*BT77*-1","v":-5.5788402239999977},{"$f":"Inputs!$E$51*BU77*-1","v":0},{"$f":"Inputs!$E$51*BV77*-1","v":0},{"$f":"Inputs!$E$51*BW77*-1","v":0},{"$f":"Inputs!$E$51*BX77*-1","v":0},{"$f":"Inputs!$E$51*BY77*-1","v":0},{"$f":"SUM(CA78:CX78)","v":-1382.3126332799998},{"$f":"Inputs!$E$51*CA77*-1","v":0},{"$f":"Inputs!$E$51*CB77*-1","v":0},{"$f":"Inputs!$E$51*CC77*-1","v":0},{"$f":"Inputs!$E$51*CD77*-1","v":0},{"$f":"Inputs!$E$51*CE77*-1","v":0},{"$f":"Inputs!$E$51*CF77*-1","v":0},{"$f":"Inputs!$E$51*CG77*-1","v":0},{"$f":"Inputs!$E$51*CH77*-1","v":0},{"$f":"Inputs!$E$51*CI77*-1","v":-9.9179381759999963},{"$f":"Inputs!$E$51*CJ77*-1","v":-62.60698473599998},{"$f":"Inputs!$E$51*CK77*-1","v":-110.64699777599996},{"$f":"Inputs!$E$51*CL77*-1","v":-178.83282273599994},{"$f":"Inputs!$E$51*CM77*-1","v":-199.90844135999996},{"$f":"Inputs!$E$51*CN77*-1","v":-189.68056761599996},{"$f":"Inputs!$E$51*CO77*-1","v":-211.37605737599995},{"$f":"Inputs!$E$51*CP77*-1","v":-195.25940783999994},{"$f":"Inputs!$E$51*CQ77*-1","v":-143.19023241599999},{"$f":"Inputs!$E$51*CR77*-1","v":-75.314343023999982},{"$f":"Inputs!$E$51*CS77*-1","v":-5.5788402239999977},{"$f":"Inputs!$E$51*CT77*-1","v":0},{"$f":"Inputs!$E$51*CU77*-1","v":0},{"$f":"Inputs!$E$51*CV77*-1","v":0},{"$f":"Inputs!$E$51*CW77*-1","v":0},{"$f":"Inputs!$E$51*CX77*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB79+4*BA79+16*C79+BZ79*4","v":1099201.80626816},{"$f":"SUM(D79:AA79)","v":39257.207366720002},{"$f":"D77+D78","v":0},{"$f":"E77+E78","v":0},{"$f":"F77+F78","v":0},{"$f":"G77+G78","v":0},{"$f":"H77+H78","v":0},{"$f":"I77+I78","v":0},{"$f":"J77+J78","v":0},{"$f":"K77+K78","v":0},{"$f":"L77+L78","v":281.666061824},{"$f":"M77+M78","v":1778.0170152640001},{"$f":"N77+N78","v":3142.3370022240001},{"$f":"O77+O78","v":5078.791177264},{"$f":"P77+P78","v":5677.3315586400004},{"$f":"Q77+Q78","v":5386.8634323840006},{"$f":"R77+R78","v":6003.0079426240009},{"$f":"S77+S78","v":5545.3005921600006},{"$f":"T77+T78","v":4066.5537675840005},{"$f":"U77+U78","v":2138.9016569760006},{"$f":"V77+V78","v":158.43715977599999},{"$f":"W77+W78","v":0},{"$f":"X77+X78","v":0},{"$f":"Y77+Y78","v":0},{"$f":"Z77+Z78","v":0},{"$f":"AA77+AA78","v":0},{"$f":"SUM(AC79:AZ79)","v":39257.207366720002},{"$f":"AC77+AC78","v":0},{"$f":"AD77+AD78","v":0},{"$f":"AE77+AE78","v":0},{"$f":"AF77+AF78","v":0},{"$f":"AG77+AG78","v":0},{"$f":"AH77+AH78","v":0},{"$f":"AI77+AI78","v":0},{"$f":"AJ77+AJ78","v":0},{"$f":"AK77+AK78","v":281.666061824},{"$f":"AL77+AL78","v":1778.0170152640001},{"$f":"AM77+AM78","v":3142.3370022240001},{"$f":"AN77+AN78","v":5078.791177264},{"$f":"AO77+AO78","v":5677.3315586400004},{"$f":"AP77+AP78","v":5386.8634323840006},{"$f":"AQ77+AQ78","v":6003.0079426240009},{"$f":"AR77+AR78","v":5545.3005921600006},{"$f":"AS77+AS78","v":4066.5537675840005},{"$f":"AT77+AT78","v":2138.9016569760006},{"$f":"AU77+AU78","v":158.43715977599999},{"$f":"AV77+AV78","v":0},{"$f":"AW77+AW78","v":0},{"$f":"AX77+AX78","v":0},{"$f":"AY77+AY78","v":0},{"$f":"AZ77+AZ78","v":0},39257.207366720002,{"$f":"BB77+BB78","v":0},{"$f":"BC77+BC78","v":0},{"$f":"BD77+BD78","v":0},{"$f":"BE77+BE78","v":0},{"$f":"BF77+BF78","v":0},{"$f":"BG77+BG78","v":0},{"$f":"BH77+BH78","v":0},{"$f":"BI77+BI78","v":0},{"$f":"BJ77+BJ78","v":281.666061824},{"$f":"BK77+BK78","v":1778.0170152640001},{"$f":"BL77+BL78","v":3142.3370022240001},{"$f":"BM77+BM78","v":5078.791177264},{"$f":"BN77+BN78","v":5677.3315586400004},{"$f":"BO77+BO78","v":5386.8634323840006},{"$f":"BP77+BP78","v":6003.0079426240009},{"$f":"BQ77+BQ78","v":5545.3005921600006},{"$f":"BR77+BR78","v":4066.5537675840005},{"$f":"BS77+BS78","v":2138.9016569760006},{"$f":"BT77+BT78","v":158.43715977599999},{"$f":"BU77+BU78","v":0},{"$f":"BV77+BV78","v":0},{"$f":"BW77+BW78","v":0},{"$f":"BX77+BX78","v":0},{"$f":"BY77+BY78","v":0},39257.207366720002,{"$f":"CA77+CA78","v":0},{"$f":"CB77+CB78","v":0},{"$f":"CC77+CC78","v":0},{"$f":"CD77+CD78","v":0},{"$f":"CE77+CE78","v":0},{"$f":"CF77+CF78","v":0},{"$f":"CG77+CG78","v":0},{"$f":"CH77+CH78","v":0},{"$f":"CI77+CI78","v":281.666061824},{"$f":"CJ77+CJ78","v":1778.0170152640001},{"$f":"CK77+CK78","v":3142.3370022240001},{"$f":"CL77+CL78","v":5078.791177264},{"$f":"CM77+CM78","v":5677.3315586400004},{"$f":"CN77+CN78","v":5386.8634323840006},{"$f":"CO77+CO78","v":6003.0079426240009},{"$f":"CP77+CP78","v":5545.3005921600006},{"$f":"CQ77+CQ78","v":4066.5537675840005},{"$f":"CR77+CR78","v":2138.9016569760006},{"$f":"CS77+CS78","v":158.43715977599999},{"$f":"CT77+CT78","v":0},{"$f":"CU77+CU78","v":0},{"$f":"CV77+CV78","v":0},{"$f":"CW77+CW78","v":0},{"$f":"CX77+CX78","v":0}]
["PV Production used internally",-36652,{"$f":"SUM(D80:AA80)","v":-1309},{"$f":"IF(D79>Inputs!$E$81,Inputs!$E$81,D79)*-1","v":0},{"$f":"IF(E79>Inputs!$E$81,Inputs!$E$81,E79)*-1","v":0},{"$f":"IF(F79>Inputs!$E$81,Inputs!$E$81,F79)*-1","v":0},{"$f":"IF(G79>Inputs!$E$81,Inputs!$E$81,G79)*-1","v":0},{"$f":"IF(H79>Inputs!$E$81,Inputs!$E$81,H79)*-1","v":0},{"$f":"IF(I79>Inputs!$E$81,Inputs!$E$81,I79)*-1","v":0},{"$f":"IF(J79>Inputs!$E$81,Inputs!$E$81,J79)*-1","v":0},{"$f":"IF(K79>Inputs!$E$81,Inputs!$E$81,K79)*-1","v":0},{"$f":"IF(L79>Inputs!$E$81,Inputs!$E$81,L79)*-1","v":-119},{"$f":"IF(M79>Inputs!$E$81,Inputs!$E$81,M79)*-1","v":-119},{"$f":"IF(N79>Inputs!$E$81,Inputs!$E$81,N79)*-1","v":-119},{"$f":"IF(O79>Inputs!$E$81,Inputs!$E$81,O79)*-1","v":-119},{"$f":"IF(P79>Inputs!$E$81,Inputs!$E$81,P79)*-1","v":-119},{"$f":"IF(Q79>Inputs!$E$81,Inputs!$E$81,Q79)*-1","v":-119},{"$f":"IF(R79>Inputs!$E$81,Inputs!$E$81,R79)*-1","v":-119},{"$f":"IF(S79>Inputs!$E$81,Inputs!$E$81,S79)*-1","v":-119},{"$f":"IF(T79>Inputs!$E$81,Inputs!$E$81,T79)*-1","v":-119},{"$f":"IF(U79>Inputs!$E$81,Inputs!$E$81,U79)*-1","v":-119},{"$f":"IF(V79>Inputs!$E$81,Inputs!$E$81,V79)*-1","v":-119},{"$f":"IF(W79>Inputs!$E$81,Inputs!$E$81,W79)*-1","v":0},{"$f":"IF(X79>Inputs!$E$81,Inputs!$E$81,X79)*-1","v":0},{"$f":"IF(Y79>Inputs!$E$81,Inputs!$E$81,Y79)*-1","v":0},{"$f":"IF(Z79>Inputs!$E$81,Inputs!$E$81,Z79)*-1","v":0},{"$f":"IF(AA79>Inputs!$E$81,Inputs!$E$81,AA79)*-1","v":0},{"$f":"SUM(AC80:AZ80)","v":-1309},{"$f":"IF(AC79>Inputs!$E$81,Inputs!$E$81,AC79)*-1","v":0},{"$f":"IF(AD79>Inputs!$E$81,Inputs!$E$81,AD79)*-1","v":0},{"$f":"IF(AE79>Inputs!$E$81,Inputs!$E$81,AE79)*-1","v":0},{"$f":"IF(AF79>Inputs!$E$81,Inputs!$E$81,AF79)*-1","v":0},{"$f":"IF(AG79>Inputs!$E$81,Inputs!$E$81,AG79)*-1","v":0},{"$f":"IF(AH79>Inputs!$E$81,Inputs!$E$81,AH79)*-1","v":0},{"$f":"IF(AI79>Inputs!$E$81,Inputs!$E$81,AI79)*-1","v":0},{"$f":"IF(AJ79>Inputs!$E$81,Inputs!$E$81,AJ79)*-1","v":0},{"$f":"IF(AK79>Inputs!$E$81,Inputs!$E$81,AK79)*-1","v":-119},{"$f":"IF(AL79>Inputs!$E$81,Inputs!$E$81,AL79)*-1","v":-119},{"$f":"IF(AM79>Inputs!$E$81,Inputs!$E$81,AM79)*-1","v":-119},{"$f":"IF(AN79>Inputs!$E$81,Inputs!$E$81,AN79)*-1","v":-119},{"$f":"IF(AO79>Inputs!$E$81,Inputs!$E$81,AO79)*-1","v":-119},{"$f":"IF(AP79>Inputs!$E$81,Inputs!$E$81,AP79)*-1","v":-119},{"$f":"IF(AQ79>Inputs!$E$81,Inputs!$E$81,AQ79)*-1","v":-119},{"$f":"IF(AR79>Inputs!$E$81,Inputs!$E$81,AR79)*-1","v":-119},{"$f":"IF(AS79>Inputs!$E$81,Inputs!$E$81,AS79)*-1","v":-119},{"$f":"IF(AT79>Inputs!$E$81,Inputs!$E$81,AT79)*-1","v":-119},{"$f":"IF(AU79>Inputs!$E$81,Inputs!$E$81,AU79)*-1","v":-119},{"$f":"IF(AV79>Inputs!$E$81,Inputs!$E$81,AV79)*-1","v":0},{"$f":"IF(AW79>Inputs!$E$81,Inputs!$E$81,AW79)*-1","v":0},{"$f":"IF(AX79>Inputs!$E$81,Inputs!$E$81,AX79)*-1","v":0},{"$f":"IF(AY79>Inputs!$E$81,Inputs!$E$81,AY79)*-1","v":0},{"$f":"IF(AZ79>Inputs!$E$81,Inputs!$E$81,AZ79)*-1","v":0},{"$f":"SUM(BB80:BY80)","v":-1309},{"$f":"IF(BB79>Inputs!$E$81,Inputs!$E$81,BB79)*-1","v":0},{"$f":"IF(BC79>Inputs!$E$81,Inputs!$E$81,BC79)*-1","v":0},{"$f":"IF(BD79>Inputs!$E$81,Inputs!$E$81,BD79)*-1","v":0},{"$f":"IF(BE79>Inputs!$E$81,Inputs!$E$81,BE79)*-1","v":0},{"$f":"IF(BF79>Inputs!$E$81,Inputs!$E$81,BF79)*-1","v":0},{"$f":"IF(BG79>Inputs!$E$81,Inputs!$E$81,BG79)*-1","v":0},{"$f":"IF(BH79>Inputs!$E$81,Inputs!$E$81,BH79)*-1","v":0},{"$f":"IF(BI79>Inputs!$E$81,Inputs!$E$81,BI79)*-1","v":0},{"$f":"IF(BJ79>Inputs!$E$81,Inputs!$E$81,BJ79)*-1","v":-119},{"$f":"IF(BK79>Inputs!$E$81,Inputs!$E$81,BK79)*-1","v":-119},{"$f":"IF(BL79>Inputs!$E$81,Inputs!$E$81,BL79)*-1","v":-119},{"$f":"IF(BM79>Inputs!$E$81,Inputs!$E$81,BM79)*-1","v":-119},{"$f":"IF(BN79>Inputs!$E$81,Inputs!$E$81,BN79)*-1","v":-119},{"$f":"IF(BO79>Inputs!$E$81,Inputs!$E$81,BO79)*-1","v":-119},{"$f":"IF(BP79>Inputs!$E$81,Inputs!$E$81,BP79)*-1","v":-119},{"$f":"IF(BQ79>Inputs!$E$81,Inputs!$E$81,BQ79)*-1","v":-119},{"$f":"IF(BR79>Inputs!$E$81,Inputs!$E$81,BR79)*-1","v":-119},{"$f":"IF(BS79>Inputs!$E$81,Inputs!$E$81,BS79)*-1","v":-119},{"$f":"IF(BT79>Inputs!$E$81,Inputs!$E$81,BT79)*-1","v":-119},{"$f":"IF(BU79>Inputs!$E$81,Inputs!$E$81,BU79)*-1","v":0},{"$f":"IF(BV79>Inputs!$E$81,Inputs!$E$81,BV79)*-1","v":0},{"$f":"IF(BW79>Inputs!$E$81,Inputs!$E$81,BW79)*-1","v":0},{"$f":"IF(BX79>Inputs!$E$81,Inputs!$E$81,BX79)*-1","v":0},{"$f":"IF(BY79>Inputs!$E$81,Inputs!$E$81,BY79)*-1","v":0},{"$f":"SUM(CA80:CX80)","v":-1309},{"$f":"IF(CA79>Inputs!$E$81,Inputs!$E$81,CA79)*-1","v":0},{"$f":"IF(CB79>Inputs!$E$81,Inputs!$E$81,CB79)*-1","v":0},{"$f":"IF(CC79>Inputs!$E$81,Inputs!$E$81,CC79)*-1","v":0},{"$f":"IF(CD79>Inputs!$E$81,Inputs!$E$81,CD79)*-1","v":0},{"$f":"IF(CE79>Inputs!$E$81,Inputs!$E$81,CE79)*-1","v":0},{"$f":"IF(CF79>Inputs!$E$81,Inputs!$E$81,CF79)*-1","v":0},{"$f":"IF(CG79>Inputs!$E$81,Inputs!$E$81,CG79)*-1","v":0},{"$f":"IF(CH79>Inputs!$E$81,Inputs!$E$81,CH79)*-1","v":0},{"$f":"IF(CI79>Inputs!$E$81,Inputs!$E$81,CI79)*-1","v":-119},{"$f":"IF(CJ79>Inputs!$E$81,Inputs!$E$81,CJ79)*-1","v":-119},{"$f":"IF(CK79>Inputs!$E$81,Inputs!$E$81,CK79)*-1","v":-119},{"$f":"IF(CL79>Inputs!$E$81,Inputs!$E$81,CL79)*-1","v":-119},{"$f":"IF(CM79>Inputs!$E$81,Inputs!$E$81,CM79)*-1","v":-119},{"$f":"IF(CN79>Inputs!$E$81,Inputs!$E$81,CN79)*-1","v":-119},{"$f":"IF(CO79>Inputs!$E$81,Inputs!$E$81,CO79)*-1","v":-119},{"$f":"IF(CP79>Inputs!$E$81,Inputs!$E$81,CP79)*-1","v":-119},{"$f":"IF(CQ79>Inputs!$E$81,Inputs!$E$81,CQ79)*-1","v":-119},{"$f":"IF(CR79>Inputs!$E$81,Inputs!$E$81,CR79)*-1","v":-119},{"$f":"IF(CS79>Inputs!$E$81,Inputs!$E$81,CS79)*-1","v":-119},{"$f":"IF(CT79>Inputs!$E$81,Inputs!$E$81,CT79)*-1","v":0},{"$f":"IF(CU79>Inputs!$E$81,Inputs!$E$81,CU79)*-1","v":0},{"$f":"IF(CV79>Inputs!$E$81,Inputs!$E$81,CV79)*-1","v":0},{"$f":"IF(CW79>Inputs!$E$81,Inputs!$E$81,CW79)*-1","v":0},{"$f":"IF(CX79>Inputs!$E$81,Inputs!$E$81,CX79)*-1","v":0}]
["Net PV Production Available",1062549.80626816,{"$f":"SUM(D81:AA81)","v":37948.207366720002},{"$f":"D79+D80","v":0},{"$f":"E79+E80","v":0},0,0,0,0,0,0,162.666061824,1659.0170152640001,3023.3370022240001,4959.791177264,5558.3315586400004,5267.8634323840006,5884.0079426240009,5426.3005921600006,3947.5537675840005,2019.9016569760006,39.437159775999987,0,0,0,0,0,{"$f":"SUM(AC81:AZ81)","v":37948.207366720002},{"$f":"AC79+AC80","v":0},{"$f":"AD79+AD80","v":0},0,0,0,0,0,0,162.666061824,1659.0170152640001,3023.3370022240001,4959.791177264,5558.3315586400004,5267.8634323840006,5884.0079426240009,5426.3005921600006,3947.5537675840005,2019.9016569760006,39.437159775999987,0,0,0,0,0,{"$f":"SUM(BB81:BY81)","v":37948.207366720002},{"$f":"BB79+BB80","v":0},{"$f":"BC79+BC80","v":0},0,0,0,0,0,0,162.666061824,1659.0170152640001,3023.3370022240001,4959.791177264,5558.3315586400004,5267.8634323840006,5884.0079426240009,5426.3005921600006,3947.5537675840005,2019.9016569760006,39.437159775999987,0,0,0,0,0,{"$f":"SUM(CA81:CX81)","v":37948.207366720002},{"$f":"CA79+CA80","v":0},{"$f":"CB79+CB80","v":0},0,0,0,0,0,0,162.666061824,1659.0170152640001,3023.3370022240001,4959.791177264,5558.3315586400004,5267.8634323840006,5884.0079426240009,5426.3005921600006,3947.5537675840005,2019.9016569760006,39.437159775999987,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB84+4*BA84+16*C84+BZ84*4","v":906904.42777073442},{"$f":"SUM(D84:AA84)","v":33672.30416028676},{"$f":"IF(D71<0,0,IF(D71>D81,D81,D71))","v":0},{"$f":"IF(E71<0,0,IF(E71>E81,E81,E71))","v":0},0,0,0,0,0,0,162.666061824,1659.0170152640001,3023.3370022240001,4959.791177264,5558.3315586400004,5267.8634323840006,3379.8464489620201,3654.5588793887387,3947.5537675840005,2019.9016569760006,39.437159775999987,0,0,0,0,0,{"$f":"SUM(AC84:AZ84)","v":30124.740071211152},{"$f":"IF(AC71<0,0,IF(AC71>AC81,AC81,AC71))","v":0},{"$f":"IF(AD71<0,0,IF(AD71>AD81,AD81,AD71))","v":0},0,0,0,0,0,0,162.666061824,1659.0170152640001,3023.3370022240001,1193.5831291598133,5558.3315586400004,5267.8634323840006,3762.0515427695427,3490.9977446097969,3947.5537675840005,2019.9016569760006,39.437159775999987,0,0,0,0,0,{"$f":"SUM(BB84:BY84)","v":28239.846070038653},{"$f":"IF(BB71<0,0,IF(BB71>BB81,BB81,BB71))","v":0},0,0,0,0,0,0,0,162.666061824,1659.0170152640001,3023.3370022240001,814.96307156527837,5558.3315586400004,5267.8634323840006,2981.6262595512362,2765.1490842501412,3947.5537675840005,2019.9016569760006,39.437159775999987,0,0,0,0,0,{"$f":"SUM(CA84:CX84)","v":33672.30416028676},{"$f":"IF(CA71<0,0,IF(CA71>CA81,CA81,CA71))","v":0},{"$f":"IF(CB71<0,0,IF(CB71>CB81,CB81,CB71))","v":0},0,0,0,0,0,0,162.666061824,1659.0170152640001,3023.3370022240001,4959.791177264,5558.3315586400004,5267.8634323840006,3379.8464489620201,3654.5588793887387,3947.5537675840005,2019.9016569760006,39.437159775999987,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B71-B84","v":3472917.052727479},{"$f":"C71-C84","v":130312.43217318488},7519.1812434772337,6463.1355497413615,5408.06949022973,5247.8794811382686,5087.6894720468044,3654.437185604424,3815.1266160651076,6041.0524062331115,6596.7667742441063,5327.1347697231058,4380.4034826039751,904.49781689829433,1540.1603989596533,271.54031222354843,0,0,4174.0417810178742,5846.5905629518966,8302.2155647177424,10050.375932831181,10407.375168598364,9310.4345481288237,10214.393831269042,9749.9297844812572,124715.82826140578,6575.0240011032665,5422.8392103276756,5422.8392103276756,5741.628686128799,6442.4545219404572,5917.4866931177821,5174.2123728605193,1384.1486951274992,1930.2693364546087,2293.3243220535651,588.78560002354106,0,2447.3804820494861,2163.6986384536149,0,0,4010.4806462389324,7376.6480990957461,10987.597518184368,12122.929792507197,11378.389025930877,8099.3993663297233,9697.7547144265391,9538.3605449115021,91951.256376158373,7636.2367249561039,6423.4106294028688,6423.4106294028688,6711.8797591714028,7606.7558095915738,7318.2866798230352,5174.2123728605193,1738.7352452928508,1973.3528853749015,2015.9135795157829,174.02368995817096,0,1351.6236000923418,{"$f":"BO71-BO84","v":1232.2780319930671},0,0,3284.6319858792767,6533.1564961296808,9920.948168418503,10956.200207724494,10375.601122847809,10156.958471761038,9697.7547144265391,9538.3605449115021,130312.44985156614,7519.1812434772337,6463.1355497413615,5408.06949022973,5247.8794811382686,5087.6894720468044,3654.437185604424,3815.1266160651076,6040.8933008017984,6596.7667742441063,5327.1347697231058,4380.4034826039751,904.49781689829433,1540.1603989596533,271.54031222354843,0,0,4174.0417810178742,5846.5905629518966,8302.2155647177424,10050.375932831181,10407.375168598364,9310.4345481288237,10214.393831269042,9749.9297844812572]
[]
["Summary"]
["Produced",{"$f":"B79","v":1099201.80626816},{"$f":"SUM(D88:AA88)","v":39257.207366720002},{"$f":"D79","v":0},0,0,0,0,0,0,0,281.666061824,1778.0170152640001,3142.3370022240001,5078.791177264,5677.3315586400004,5386.8634323840006,6003.0079426240009,5545.3005921600006,4066.5537675840005,2138.9016569760006,158.43715977599999,0,0,0,0,0,39257.207366720002,0,0,0,0,0,0,0,{"$f":"AJ79","v":0},281.666061824,1778.0170152640001,3142.3370022240001,5078.791177264,5677.3315586400004,5386.8634323840006,6003.0079426240009,5545.3005921600006,4066.5537675840005,2138.9016569760006,158.43715977599999,0,0,0,0,0,39257.207366720002,0,0,0,0,0,0,0,0,281.666061824,1778.0170152640001,3142.3370022240001,5078.791177264,5677.3315586400004,5386.8634323840006,{"$f":"BP79","v":6003.0079426240009},5545.3005921600006,4066.5537675840005,2138.9016569760006,158.43715977599999,0,0,0,0,0,39257.207366720002,0,0,0,0,0,0,0,0,281.666061824,1778.0170152640001,3142.3370022240001,5078.791177264,5677.3315586400004,5386.8634323840006,6003.0079426240009,5545.3005921600006,4066.5537675840005,2138.9016569760006,158.43715977599999,0,0,0,0,0]
["Used",{"$f":"B80","v":-36652},{"$f":"C80","v":-1309},{"$f":"D80","v":0},0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,-1309,0,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,-1309,0,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,{"$f":"BP80","v":-119},-119,-119,-119,-119,0,0,0,0,0,-1309,0,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB90+4*BA90+16*C90+BZ90*4","v":906904.42777073442},{"$f":"SUM(D90:AA90)","v":33672.30416028676},{"$f":"D84","v":0},{"$f":"E84","v":0},0,0,0,0,0,0,162.666061824,1659.0170152640001,3023.3370022240001,4959.791177264,5558.3315586400004,5267.8634323840006,3379.8464489620201,3654.5588793887387,3947.5537675840005,2019.9016569760006,39.437159775999987,0,0,0,0,0,30124.740071211152,0,0,0,0,0,0,0,0,162.666061824,1659.0170152640001,3023.3370022240001,1193.5831291598133,5558.3315586400004,5267.8634323840006,3762.0515427695427,3490.9977446097969,3947.5537675840005,2019.9016569760006,39.437159775999987,0,0,0,0,0,28239.846070038653,0,0,0,0,0,0,0,0,162.666061824,1659.0170152640001,3023.3370022240001,814.96307156527837,5558.3315586400004,5267.8634323840006,2981.6262595512362,{"$f":"BQ84","v":2765.1490842501412},3947.5537675840005,2019.9016569760006,39.437159775999987,0,0,0,0,0,33672.30416028676,0,0,0,0,0,0,0,0,162.666061824,1659.0170152640001,3023.3370022240001,4959.791177264,5558.3315586400004,5267.8634323840006,3379.8464489620201,3654.5588793887387,3947.5537675840005,2019.9016569760006,39.437159775999987,0,0,0,0,0]
["  Ponta",41186.776335040013,{"$f":"SUM(D91:AA91)","v":2059.3388167520006},{"$f":"IF(D74=\"P\",D90,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2019.9016569760006,39.437159775999987,0,0,0,0,0,{"$f":"SUM(AC91:AZ91)","v":0},{"$f":"IF(AC74=\"P\",AC90,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB91:BY91)","v":0},{"$f":"IF(BB74=\"P\",BB90,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA91:CX91)","v":2059.3388167520006},{"$f":"IF(CA74=\"P\",CA90,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2019.9016569760006,39.437159775999987,0,0,0,0,0]
["  Cheia",709351.87494657375,31612.965343534765,{"$f":"IF(D74=\"C\",D90,0)","v":0},0,0,0,0,0,0,0,162.666061824,1659.0170152640001,3023.3370022240001,4959.791177264,5558.3315586400004,5267.8634323840006,3379.8464489620201,3654.5588793887387,3947.5537675840005,0,0,0,0,0,0,0,19273.142018969611,{"$f":"IF(AC74=\"C\",AC90,0)","v":0},0,0,0,0,0,0,0,0,0,3023.3370022240001,1193.5831291598133,5558.3315586400004,0,0,3490.9977446097969,3947.5537675840005,2019.9016569760006,39.437159775999987,0,0,0,0,0,0,{"$f":"IF(BB74=\"C\",BB90,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31612.965343534765,{"$f":"IF(CA74=\"C\",CA90,0)","v":0},0,0,0,0,0,0,0,162.666061824,1659.0170152640001,3023.3370022240001,4959.791177264,5558.3315586400004,5267.8634323840006,3379.8464489620201,3654.5588793887387,3947.5537675840005,0,0,0,0,0,0,0]
["  Vazio",156365.77648912079,0,{"$f":"IF(D74=\"V\",D90,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10851.598052241543,{"$f":"IF(AC74=\"V\",AC90,0)","v":0},0,0,0,0,0,0,0,162.666061824,1659.0170152640001,0,0,0,5267.8634323840006,3762.0515427695427,0,0,0,0,0,0,0,0,0,28239.846070038653,{"$f":"IF(BB74=\"V\",BB90,0)","v":0},0,0,0,0,0,0,0,162.666061824,1659.0170152640001,3023.3370022240001,814.96307156527837,5558.3315586400004,5267.8634323840006,2981.6262595512362,2765.1490842501412,3947.5537675840005,2019.9016569760006,39.437159775999987,0,0,0,0,0,0,{"$f":"IF(CA74=\"V\",CA90,0)","v":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,{"$f":"IF(D74=\"SV\",D90,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC74=\"SV\",AC90,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB74=\"SV\",BB90,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA74=\"SV\",CA90,0)","v":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",155645.37849742564,4275.9032064332423,{"$f":"D88+D89-D90","v":0},{"$f":"E88+E89-E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2504.1614936619808,1771.741712771262,0,0,0,0,0,0,0,0,7823.4672955088499,0,0,0,0,0,0,0,0,0,0,0,3766.2080481041867,0,0,2121.9563998544581,1935.3028475502038,0,0,0,0,0,0,0,0,9708.3612966813489,0,0,0,0,0,0,0,0,0,0,0,4144.8281056987216,0,0,2902.3816830727646,{"$f":"BQ88+BQ89-BQ90","v":2661.1515079098594},0,0,0,0,0,0,0,0,4275.9032064332423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2504.1614936619808,1771.741712771262,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B95=0,0,B95/B88)","v":0.14159854688180395},0.10892020837065722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41715112117066028,0.31950327729323952,0,0,0,0,0,0,0,0,0.19928741294372188,0,0,0,0,0,{"$f":"IF(AH95=0,0,AH95/AH88)","v":0},0,0,0,0,0,0.74155599564010499,0,0,0.35348219095091193,0.34899872700974111,0,0,0,0,0,0,0,0,0.24730137337561964,0,0,0,0,0,0,0,0,0,0,0,0.81610524257301431,{"$f":"IF(BN95=0,0,BN95/BN88)","v":0},0,0.48348789653676388,0.47989310294057297,0,0,0,0,0,0,0,0,0.10892020837065722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41715112117066028,0.31950327729323952,0,0,0,{"$f":"IF(CT95=0,0,CT95/CT88)","v":0},0,0,0,0]
[]
["MARCH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"AB103*5+5*BA103+16*C103+BZ103*5","v":17924010.908916816},596872.51264995523,21107.198995578074,20051.153301842201,18996.08724233057,17941.021182818942,16885.955123307307,16347.578887285097,17403.144368165948,21686.470158333952,24811.2536229902,26383.508927360468,28514.828037547297,29032.497495260966,30625.939790794801,27997.638792688653,27997.638792688653,27997.638792688653,27997.638792688653,27480.449547830016,28556.702598505217,30170.333042464175,29632.456227811192,28535.515607341651,26487.039734630387,24232.823587002265,560527.39628846967,17949.196075488893,16923.429637381887,16923.429637381887,16410.693554732701,16410.693554732701,16923.429637381887,17436.361901903492,18974.864422659684,22564.703637757462,26154.54285285524,27693.045373611429,27180.211200026035,26667.32940050654,27180.211200026035,26667.32940050654,26154.54285285524,26154.54285285524,26667.32940050654,28718.71372078222,30257.240368236056,28718.71372078222,25641.708679269843,24103.263742057767,22051.869464172058,517410.2323650819,16568.488685066666,15621.717903062856,15621.717903062856,15148.332512060953,15148.332512060953,15621.717903062856,16095.103294064764,17515.259467070471,20828.957204083817,24142.654941097149,25562.811114102857,25089.425723100951,24616.040332099044,25089.425723100951,24616.040332099044,24142.654941097149,24142.654941097149,24616.040332099044,26509.581896106673,27929.738069112391,26509.581896106673,23669.269550095232,22249.113377089525,20355.571813081911,596872.51264995523,21107.198995578074,20051.153301842201,18996.08724233057,17941.021182818942,16885.955123307307,16347.578887285097,17403.144368165948,21686.470158333952,24811.2536229902,26383.508927360468,28514.828037547297,29032.497495260966,30625.939790794801,27997.638792688653,27997.638792688653,27997.638792688653,27997.638792688653,27480.449547830016,28556.702598505217,30170.333042464175,29632.456227811192,28535.515607341651,26487.039734630387,24232.823587002265]
["Self-Consumption",{"$f":"AB104*5+5*BA104+16*C104+BZ104*5","v":88536},{"$f":"SUM(D104:AA104)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC104:AZ104)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB104:BY104)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA104","v":2856},{"$f":"BB104","v":119},{"$f":"BC104","v":119},{"$f":"BD104","v":119},{"$f":"BE104","v":119},{"$f":"BF104","v":119},{"$f":"BG104","v":119},{"$f":"BH104","v":119},{"$f":"BI104","v":119},{"$f":"BJ104","v":119},{"$f":"BK104","v":119},{"$f":"BL104","v":119},{"$f":"BM104","v":119},{"$f":"BN104","v":119},{"$f":"BO104","v":119},{"$f":"BP104","v":119},{"$f":"BQ104","v":119},{"$f":"BR104","v":119},{"$f":"BS104","v":119},{"$f":"BT104","v":119},{"$f":"BU104","v":119},{"$f":"BV104","v":119},{"$f":"BW104","v":119},{"$f":"BX104","v":119},{"$f":"BY104","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B103:B104)","v":18012546.908916816},599728.51264995523,21226.198995578074,20170.153301842201,19115.08724233057,18060.021182818942,17004.955123307307,16466.578887285097,17522.144368165948,21805.470158333952,24930.2536229902,26502.508927360468,28633.828037547297,29151.497495260966,30744.939790794801,28116.638792688653,28116.638792688653,28116.638792688653,28116.638792688653,27599.449547830016,28675.702598505217,30289.333042464175,29751.456227811192,28654.515607341651,26606.039734630387,24351.823587002265,563383.39628846967,18068.196075488893,17042.429637381887,17042.429637381887,16529.693554732701,16529.693554732701,{"$f":"SUM(AH103:AH104)","v":17042.429637381887},17555.361901903492,19093.864422659684,22683.703637757462,26273.54285285524,27812.045373611429,27299.211200026035,26786.32940050654,27299.211200026035,26786.32940050654,26273.54285285524,26273.54285285524,26786.32940050654,28837.71372078222,30376.240368236056,28837.71372078222,25760.708679269843,24222.263742057767,22170.869464172058,520266.2323650819,16687.488685066666,15740.717903062856,15740.717903062856,15267.332512060953,15267.332512060953,15740.717903062856,16214.103294064764,17634.259467070471,20947.957204083817,24261.654941097149,25681.811114102857,25208.425723100951,{"$f":"SUM(BN103:BN104)","v":24735.040332099044},25208.425723100951,24735.040332099044,24261.654941097149,24261.654941097149,24735.040332099044,26628.581896106673,28048.738069112391,26628.581896106673,23788.269550095232,22368.113377089525,20474.571813081911,599728.51264995523,21226.198995578074,20170.153301842201,19115.08724233057,18060.021182818942,17004.955123307307,16466.578887285097,17522.144368165948,21805.470158333952,24930.2536229902,26502.508927360468,28633.828037547297,29151.497495260966,30744.939790794801,28116.638792688653,28116.638792688653,28116.638792688653,28116.638792688653,27599.449547830016,28675.702598505217,{"$f":"SUM(CT103:CT104)","v":30289.333042464175},29751.456227811192,28654.515607341651,26606.039734630387,24351.823587002265]
[null,{"$f":"AB106*5+5*BA106+16*C106+BZ106*5","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(K105:V105)","v":330510.20534937759},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ105:AU105)","v":312205.36631494819},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI105:BT105)","v":288299.54694715433}]
["Projected Renewables Production"]
["   Wind",{"$f":"AB108*5+5*BA108+16*C108+BZ108*5","v":3801762.9794099997},122637.51546483871,3435.2245228246138,3435.2245228246138,3435.2245228246138,2748.1796182596913,2061.1347136947688,2748.1796182596913,3435.2245228246138,3435.2245228246138,5152.8367842369216,5496.3592365193826,6183.4041410843065,6870.4490456492276,6870.4490456492276,6183.4041410843065,7557.4939502141506,7557.4939502141506,4809.3143319544597,5496.3592365193826,6870.4490456492276,6870.4490456492276,6183.4041410843065,6183.4041410843065,5496.3592365193826,4122.2694273895377,122637.51546483871,3435.2245228246138,3435.2245228246138,3435.2245228246138,2748.1796182596913,2061.1347136947688,2748.1796182596913,3435.2245228246138,3435.2245228246138,5152.8367842369216,5496.3592365193826,6183.4041410843065,6870.4490456492276,6870.4490456492276,6183.4041410843065,7557.4939502141506,7557.4939502141506,4809.3143319544597,5496.3592365193826,6870.4490456492276,6870.4490456492276,6183.4041410843065,6183.4041410843065,5496.3592365193826,4122.2694273895377,122637.51546483871,3435.2245228246138,3435.2245228246138,3435.2245228246138,2748.1796182596913,2061.1347136947688,2748.1796182596913,3435.2245228246138,3435.2245228246138,5152.8367842369216,5496.3592365193826,6183.4041410843065,6870.4490456492276,6870.4490456492276,6183.4041410843065,7557.4939502141506,7557.4939502141506,4809.3143319544597,5496.3592365193826,6870.4490456492276,6870.4490456492276,6183.4041410843065,6183.4041410843065,5496.3592365193826,4122.2694273895377,122637.51546483871,3435.2245228246138,3435.2245228246138,3435.2245228246138,2748.1796182596913,2061.1347136947688,2748.1796182596913,3435.2245228246138,3435.2245228246138,5152.8367842369216,5496.3592365193826,6183.4041410843065,6870.4490456492276,6870.4490456492276,6183.4041410843065,7557.4939502141506,7557.4939502141506,4809.3143319544597,5496.3592365193826,6870.4490456492276,6870.4490456492276,6183.4041410843065,6183.4041410843065,5496.3592365193826,4122.2694273895377]
["   Geothermal",1274472,{"$f":"SUM(D109:AA109)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(AC109:AZ109)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(BB109:BY109)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(CA109:CX109)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713}]
["   Hydro",188000,6064.5161290322576,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,6064.5161290322576,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,6064.5161290322576,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,6064.5161290322576,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064]
["   PV",1061235.2504638219,{"$f":"SUM(D111:AA111)","v":34233.395176252321},{"$f":"Inputs!$E$43/Inputs!$E$31*D123","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E123","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F123","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G123","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H123","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I123","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J123","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K123","v":46.959389816532678},{"$f":"Inputs!$E$43/Inputs!$E$31*L123","v":798.30962688105558},{"$f":"Inputs!$E$43/Inputs!$E$31*M123","v":1772.7169655741086},{"$f":"Inputs!$E$43/Inputs!$E$31*N123","v":3099.3197278911566},{"$f":"Inputs!$E$43/Inputs!$E$31*O123","v":3210.8482787054218},{"$f":"Inputs!$E$43/Inputs!$E$31*P123","v":4648.9795918367354},{"$f":"Inputs!$E$43/Inputs!$E$31*Q123","v":4860.2968460111315},{"$f":"Inputs!$E$43/Inputs!$E$31*R123","v":4983.5652442795308},{"$f":"Inputs!$E$43/Inputs!$E$31*S123","v":4560.9307359307359},{"$f":"Inputs!$E$43/Inputs!$E$31*T123","v":3745.011337868481},{"$f":"Inputs!$E$43/Inputs!$E$31*U123","v":1931.2049062049061},{"$f":"Inputs!$E$43/Inputs!$E$31*V123","v":575.25252525252529},{"$f":"Inputs!$E$43/Inputs!$E$31*W123","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X123","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y123","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z123","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA123","v":0},{"$f":"C111","v":34233.395176252321},{"$f":"D111","v":0},{"$f":"E111","v":0},{"$f":"F111","v":0},{"$f":"G111","v":0},{"$f":"H111","v":0},{"$f":"I111","v":0},{"$f":"J111","v":0},{"$f":"K111","v":46.959389816532678},{"$f":"L111","v":798.30962688105558},{"$f":"M111","v":1772.7169655741086},{"$f":"N111","v":3099.3197278911566},{"$f":"O111","v":3210.8482787054218},{"$f":"P111","v":4648.9795918367354},{"$f":"Q111","v":4860.2968460111315},{"$f":"R111","v":4983.5652442795308},{"$f":"S111","v":4560.9307359307359},{"$f":"T111","v":3745.011337868481},{"$f":"U111","v":1931.2049062049061},{"$f":"V111","v":575.25252525252529},{"$f":"W111","v":0},{"$f":"X111","v":0},{"$f":"Y111","v":0},{"$f":"Z111","v":0},{"$f":"AA111","v":0},{"$f":"AB111","v":34233.395176252321},{"$f":"AC111","v":0},{"$f":"AD111","v":0},{"$f":"AE111","v":0},{"$f":"AF111","v":0},{"$f":"AG111","v":0},{"$f":"AH111","v":0},{"$f":"AI111","v":0},{"$f":"AJ111","v":46.959389816532678},{"$f":"AK111","v":798.30962688105558},{"$f":"AL111","v":1772.7169655741086},{"$f":"AM111","v":3099.3197278911566},{"$f":"AN111","v":3210.8482787054218},{"$f":"AO111","v":4648.9795918367354},{"$f":"AP111","v":4860.2968460111315},{"$f":"AQ111","v":4983.5652442795308},{"$f":"AR111","v":4560.9307359307359},{"$f":"AS111","v":3745.011337868481},{"$f":"AT111","v":1931.2049062049061},{"$f":"AU111","v":575.25252525252529},{"$f":"AV111","v":0},{"$f":"AW111","v":0},{"$f":"AX111","v":0},{"$f":"AY111","v":0},{"$f":"AZ111","v":0},{"$f":"BA111","v":34233.395176252321},{"$f":"BB111","v":0},{"$f":"BC111","v":0},{"$f":"BD111","v":0},{"$f":"BE111","v":0},{"$f":"BF111","v":0},{"$f":"BG111","v":0},{"$f":"BH111","v":0},{"$f":"BI111","v":46.959389816532678},{"$f":"BJ111","v":798.30962688105558},{"$f":"BK111","v":1772.7169655741086},{"$f":"BL111","v":3099.3197278911566},{"$f":"BM111","v":3210.8482787054218},{"$f":"BN111","v":4648.9795918367354},{"$f":"BO111","v":4860.2968460111315},{"$f":"BP111","v":4983.5652442795308},{"$f":"BQ111","v":4560.9307359307359},{"$f":"BR111","v":3745.011337868481},{"$f":"BS111","v":1931.2049062049061},{"$f":"BT111","v":575.25252525252529},{"$f":"BU111","v":0},{"$f":"BV111","v":0},{"$f":"BW111","v":0},{"$f":"BX111","v":0},{"$f":"BY111","v":0}]
["   Waste",1063066.7241746557,34292.474973375989,0,0,0,0,0,0,0,2286,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,{"$f":"C112","v":34292.474973375989},0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,34292.474973375989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34292.474973375989,0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0]
["Total Projected Renewables Production",{"$f":"SUM(B108:B112)","v":7388536.954048478},238339.90174349927,5400.9126948676249,5400.9126948676249,5400.9126948676249,4713.8677903027028,4026.8228857377794,4713.8677903027028,5400.9126948676249,7733.8720846841579,10203.011366973558,11520.941157949073,13534.588824831044,14333.16228021023,15771.293593341543,15295.56594295102,16792.924150349259,16370.289642000465,12806.190625678522,11679.429098579871,11697.566526757333,11122.314001504808,10435.269096939888,10435.269096939888,7462.0474085623937,6087.9575994325487,238339.90174349927,5400.9126948676249,5400.9126948676249,5400.9126948676249,4713.8677903027028,4026.8228857377794,{"$f":"SUM(AH108:AH112)","v":4713.8677903027028},5400.9126948676249,7734.0488684967277,10203.011366973558,11520.941157949073,13534.588824831044,14333.16228021023,15771.293593341543,15295.56594295102,16792.924150349259,16370.289642000465,12806.190625678522,11679.429098579871,11697.566526757333,11122.314001504808,10435.269096939888,10435.269096939888,7462.0474085623937,6087.9575994325487,238339.90174349927,5400.9126948676249,5400.9126948676249,5400.9126948676249,4713.8677903027028,4026.8228857377794,4713.8677903027028,5400.9126948676249,5447.8720846841579,7916.8345831609886,9234.7643741365027,11248.412041018473,12046.98549639766,{"$f":"SUM(BN108:BN112)","v":13485.116809528972},13009.389159138449,14506.747366536691,14084.112858187895,10520.013841865952,9393.2523147673,9411.3897429447625,8836.1372176922378,8149.0923131273175,8149.0923131273175,7462.0474085623937,6087.9575994325487,238339.90174349927,5400.9126948676249,5400.9126948676249,5400.9126948676249,4713.8677903027028,4026.8228857377794,4713.8677903027028,5400.9126948676249,7734.0488684967277,10203.011366973558,11520.941157949073,13534.588824831044,14333.16228021023,15771.293593341543,15295.56594295102,16792.924150349259,16370.289642000465,12806.190625678522,11679.429098579871,11697.566526757333,{"$f":"SUM(CT108:CT112)","v":11122.314001504808},10435.269096939888,10435.269096939888,7462.0474085623937,6087.9575994325487]
[null,{"$f":"AB114*5+5*BA114+16*C114+BZ114*5","v":0}]
["Minimum Non-Renewables Production",5208000,{"$f":"SUM(D115:AA115)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(AC115:AZ115)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(BB115:BY115)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(CA115:CX115)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000}]
["Losses",-721707.63470197236,-23833.990174349929,{"$f":"0.1*D113*-1","v":-540.09126948676249},-540.09126948676249,-540.09126948676249,-471.3867790302703,-402.68228857377795,-471.3867790302703,-540.09126948676249,-773.38720846841579,-1020.3011366973559,-1152.0941157949073,-1353.4588824831044,-1433.3162280210231,-1577.1293593341543,-1529.5565942951021,-1679.2924150349261,-1637.0289642000466,-1280.6190625678523,-1167.9429098579872,-1169.7566526757334,-1112.2314001504808,-1043.526909693989,-1043.526909693989,-746.20474085623937,-608.79575994325489,-23834.007852731185,{"$f":"0.1*AC113*-1","v":-540.09126948676249},-540.09126948676249,-540.09126948676249,-471.3867790302703,-402.68228857377795,-471.3867790302703,-540.09126948676249,-773.40488684967283,-1020.3011366973559,-1152.0941157949073,-1353.4588824831044,-1433.3162280210231,-1577.1293593341543,-1529.5565942951021,-1679.2924150349261,-1637.0289642000466,-1280.6190625678523,-1167.9429098579872,-1169.7566526757334,-1112.2314001504808,-1043.526909693989,-1043.526909693989,-746.20474085623937,-608.79575994325489,-20404.742677012335,{"$f":"0.1*BB113*-1","v":-540.09126948676249},-540.09126948676249,-540.09126948676249,-471.3867790302703,-402.68228857377795,-471.3867790302703,-540.09126948676249,-544.78720846841577,-791.68345831609895,-923.47643741365027,-1124.8412041018473,-1204.698549639766,-1348.5116809528972,-1300.938915913845,-1450.6747366536692,-1408.4112858187896,-1052.0013841865953,-939.3252314767301,-941.13897429447627,-883.61372176922384,-814.90923131273178,-814.90923131273178,-746.20474085623937,-608.79575994325489,-23834.007852731185,{"$f":"0.1*CA113*-1","v":-540.09126948676249},-540.09126948676249,-540.09126948676249,-471.3867790302703,-402.68228857377795,-471.3867790302703,-540.09126948676249,-773.40488684967283,-1020.3011366973559,-1152.0941157949073,-1353.4588824831044,-1433.3162280210231,-1577.1293593341543,-1529.5565942951021,-1679.2924150349261,-1637.0289642000466,-1280.6190625678523,-1167.9429098579872,-1169.7566526757334,-1112.2314001504808,-1043.526909693989,-1043.526909693989,-746.20474085623937,-608.79575994325489]
["Net Projected Demand (Surplus)",6137717.5895703128,{"$f":"C105-C113-C115-C116","v":217222.60108080588},9365.3775701972118,8309.3318764613396,7254.2658169497081,6817.5401715465105,6380.8145261433056,5224.0978760126654,5661.3229427850856,7844.9852821182103,8747.5433927139966,9133.661885206302,9452.6980951993573,9251.6514430717598,9550.7755567874119,7350.6294440327347,6003.0070573743196,6383.3781148882335,9591.0672295779823,10087.963359108133,11147.892724423615,13279.250441109847,13359.71404056529,12262.773420095749,12890.197066924233,11872.661747512971,180877.50239770158,6207.3746501080313,5181.6082120010251,5181.6082120010251,5287.2125434602694,5905.5529575686996,5799.9486261094553,{"$f":"AI105-AI113-AI115-AI116","v":5694.5404765226303},5133.2204410126296,6500.99340748126,8904.6958107010742,8630.9154312634892,7399.3651478368283,5592.1651664991514,6533.2018513701169,4672.6976651922068,4540.282175054821,7747.9712897445697,9274.8432117846569,11309.903846700621,13366.157766881728,12445.971533536322,9368.9664920239429,10506.421074351612,9691.7076246827637,134331.07329859497,4826.6672596858043,3879.8964776819926,3879.8964776819926,4024.8515007885198,4643.1919148969519,4498.2368917904223,4353.2818686839018,5731.17459085473,6822.8060792389288,8950.3670043742968,8558.2402771862307,7366.1387763430575,5598.4352035229695,{"$f":"BO105-BO113-BO115-BO116","v":6499.9754798763461},4678.9677022160231,4585.9533687280436,7793.6424834177924,9281.113248808475,11158.331127456384,13096.214573189376,12294.398814292084,9454.0864682806459,8652.2707093833706,7995.4099735926166,217222.61875918714,9365.3775701972118,8309.3318764613396,7254.2658169497081,6817.5401715465105,6380.8145261433056,5224.0978760126654,5661.3229427850856,7844.8261766868973,8747.5433927139966,9133.661885206302,9452.6980951993573,9251.6514430717598,9550.7755567874119,7350.6294440327347,6003.0070573743196,6383.3781148882335,9591.0672295779823,10087.963359108133,11147.892724423615,13279.250441109847,{"$f":"CU105-CU113-CU115-CU116","v":13359.71404056529},12262.773420095749,12890.197066924233,11872.661747512971]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D120","v":"V"},{"$f":"E120","v":"SV"},{"$f":"F120","v":"SV"},{"$f":"G120","v":"SV"},{"$f":"H120","v":"SV"},{"$f":"I120","v":"SV"},{"$f":"J120","v":"C"},{"$f":"K120","v":"C"},{"$f":"L120","v":"C"},{"$f":"M120","v":"C"},{"$f":"N120","v":"C"},{"$f":"O120","v":"C"},{"$f":"P120","v":"C"},{"$f":"Q120","v":"C"},{"$f":"R120","v":"C"},{"$f":"S120","v":"C"},{"$f":"T120","v":"C"},{"$f":"U120","v":"P"},{"$f":"V120","v":"P"},{"$f":"W120","v":"P"},{"$f":"X120","v":"P"},{"$f":"Y120","v":"V"},{"$f":"Z120","v":"V"},{"$f":"AA120","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"AB123*5+5*BA123+16*C123+BZ123*5","v":1647376.7039999999},{"$f":"SUM(D123:AA123)","v":53141.184000000001},{"$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},{"$f":"'Hourly Production'!I17*1","v":72.896000000000001},{"$f":"'Hourly Production'!J17*1","v":1239.2320000000002},{"$f":"'Hourly Production'!K17*1","v":2751.8240000000001},{"$f":"'Hourly Production'!L17*1","v":4811.1360000000004},{"$f":"'Hourly Production'!M17*1","v":4984.2640000000001},{"$f":"'Hourly Production'!N17*1","v":7216.7040000000006},{"$f":"'Hourly Production'!O17*1","v":7544.7359999999999},{"$f":"'Hourly Production'!P17*1","v":7736.0880000000006},{"$f":"'Hourly Production'!Q17*1","v":7080.0240000000003},{"$f":"'Hourly Production'!R17*1","v":5813.4560000000001},{"$f":"'Hourly Production'!S17*1","v":2997.848},{"$f":"'Hourly Production'!T17*1","v":892.976},{"$f":"'Hourly Production'!U17*1","v":0},{"$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(AC123:AZ123)","v":53141.184000000001},{"$f":"D123","v":0},0,0,0,0,0,0,72.896000000000001,1239.2320000000002,2751.8240000000001,4811.1360000000004,4984.2640000000001,7216.7040000000006,7544.7359999999999,7736.0880000000006,7080.0240000000003,5813.4560000000001,2997.848,892.976,0,0,0,0,0,{"$f":"SUM(BB123:BY123)","v":53141.184000000001},{"$f":"AC123","v":0},0,0,0,0,0,0,72.896000000000001,1239.2320000000002,2751.8240000000001,4811.1360000000004,4984.2640000000001,7216.7040000000006,7544.7359999999999,7736.0880000000006,7080.0240000000003,5813.4560000000001,2997.848,892.976,0,0,0,0,0,{"$f":"SUM(CA123:CX123)","v":53141.184000000001},{"$f":"BB123","v":0},0,0,0,0,0,0,72.896000000000001,1239.2320000000002,2751.8240000000001,4811.1360000000004,4984.2640000000001,7216.7040000000006,7544.7359999999999,7736.0880000000006,7080.0240000000003,5813.4560000000001,2997.848,892.976,0,0,0,0,0]
["AC Losses",{"$f":"4*AB124+4*BA124+19*C124+BZ124*4","v":-56033.871209855984},{"$f":"SUM(D124:AA124)","v":-1807.5442325759993},{"$f":"Inputs!$E$51*D123*-1","v":0},{"$f":"Inputs!$E$51*E123*-1","v":0},{"$f":"Inputs!$E$51*F123*-1","v":0},{"$f":"Inputs!$E$51*G123*-1","v":0},{"$f":"Inputs!$E$51*H123*-1","v":0},{"$f":"Inputs!$E$51*I123*-1","v":0},{"$f":"Inputs!$E$51*J123*-1","v":0},{"$f":"Inputs!$E$51*K123*-1","v":-2.4794845439999991},{"$f":"Inputs!$E$51*L123*-1","v":-42.151237247999994},{"$f":"Inputs!$E$51*M123*-1","v":-93.600541535999966},{"$f":"Inputs!$E$51*N123*-1","v":-163.64597990399997},{"$f":"Inputs!$E$51*O123*-1","v":-169.53475569599993},{"$f":"Inputs!$E$51*P123*-1","v":-245.46896985599994},{"$f":"Inputs!$E$51*Q123*-1","v":-256.6266503039999},{"$f":"Inputs!$E$51*R123*-1","v":-263.13529723199991},{"$f":"Inputs!$E$51*S123*-1","v":-240.81993633599993},{"$f":"Inputs!$E$51*T123*-1","v":-197.73889238399994},{"$f":"Inputs!$E$51*U123*-1","v":-101.96880187199996},{"$f":"Inputs!$E$51*V123*-1","v":-30.373685663999989},{"$f":"Inputs!$E$51*W123*-1","v":0},{"$f":"Inputs!$E$51*X123*-1","v":0},{"$f":"Inputs!$E$51*Y123*-1","v":0},{"$f":"Inputs!$E$51*Z123*-1","v":0},{"$f":"Inputs!$E$51*AA123*-1","v":0},{"$f":"SUM(AC124:AZ124)","v":-1807.5442325759993},{"$f":"Inputs!$E$51*AC123*-1","v":0},{"$f":"Inputs!$E$51*AD123*-1","v":0},{"$f":"Inputs!$E$51*AE123*-1","v":0},{"$f":"Inputs!$E$51*AF123*-1","v":0},{"$f":"Inputs!$E$51*AG123*-1","v":0},{"$f":"Inputs!$E$51*AH123*-1","v":0},{"$f":"Inputs!$E$51*AI123*-1","v":0},{"$f":"Inputs!$E$51*AJ123*-1","v":-2.4794845439999991},{"$f":"Inputs!$E$51*AK123*-1","v":-42.151237247999994},{"$f":"Inputs!$E$51*AL123*-1","v":-93.600541535999966},{"$f":"Inputs!$E$51*AM123*-1","v":-163.64597990399997},{"$f":"Inputs!$E$51*AN123*-1","v":-169.53475569599993},{"$f":"Inputs!$E$51*AO123*-1","v":-245.46896985599994},{"$f":"Inputs!$E$51*AP123*-1","v":-256.6266503039999},{"$f":"Inputs!$E$51*AQ123*-1","v":-263.13529723199991},{"$f":"Inputs!$E$51*AR123*-1","v":-240.81993633599993},{"$f":"Inputs!$E$51*AS123*-1","v":-197.73889238399994},{"$f":"Inputs!$E$51*AT123*-1","v":-101.96880187199996},{"$f":"Inputs!$E$51*AU123*-1","v":-30.373685663999989},{"$f":"Inputs!$E$51*AV123*-1","v":0},{"$f":"Inputs!$E$51*AW123*-1","v":0},{"$f":"Inputs!$E$51*AX123*-1","v":0},{"$f":"Inputs!$E$51*AY123*-1","v":0},{"$f":"Inputs!$E$51*AZ123*-1","v":0},{"$f":"SUM(BB124:BY124)","v":-1807.5442325759993},{"$f":"Inputs!$E$51*BB123*-1","v":0},{"$f":"Inputs!$E$51*BC123*-1","v":0},{"$f":"Inputs!$E$51*BD123*-1","v":0},{"$f":"Inputs!$E$51*BE123*-1","v":0},{"$f":"Inputs!$E$51*BF123*-1","v":0},{"$f":"Inputs!$E$51*BG123*-1","v":0},{"$f":"Inputs!$E$51*BH123*-1","v":0},{"$f":"Inputs!$E$51*BI123*-1","v":-2.4794845439999991},{"$f":"Inputs!$E$51*BJ123*-1","v":-42.151237247999994},{"$f":"Inputs!$E$51*BK123*-1","v":-93.600541535999966},{"$f":"Inputs!$E$51*BL123*-1","v":-163.64597990399997},{"$f":"Inputs!$E$51*BM123*-1","v":-169.53475569599993},{"$f":"Inputs!$E$51*BN123*-1","v":-245.46896985599994},{"$f":"Inputs!$E$51*BO123*-1","v":-256.6266503039999},{"$f":"Inputs!$E$51*BP123*-1","v":-263.13529723199991},{"$f":"Inputs!$E$51*BQ123*-1","v":-240.81993633599993},{"$f":"Inputs!$E$51*BR123*-1","v":-197.73889238399994},{"$f":"Inputs!$E$51*BS123*-1","v":-101.96880187199996},{"$f":"Inputs!$E$51*BT123*-1","v":-30.373685663999989},{"$f":"Inputs!$E$51*BU123*-1","v":0},{"$f":"Inputs!$E$51*BV123*-1","v":0},{"$f":"Inputs!$E$51*BW123*-1","v":0},{"$f":"Inputs!$E$51*BX123*-1","v":0},{"$f":"Inputs!$E$51*BY123*-1","v":0},{"$f":"SUM(CA124:CX124)","v":-1807.5442325759993},{"$f":"Inputs!$E$51*CA123*-1","v":0},{"$f":"Inputs!$E$51*CB123*-1","v":0},{"$f":"Inputs!$E$51*CC123*-1","v":0},{"$f":"Inputs!$E$51*CD123*-1","v":0},{"$f":"Inputs!$E$51*CE123*-1","v":0},{"$f":"Inputs!$E$51*CF123*-1","v":0},{"$f":"Inputs!$E$51*CG123*-1","v":0},{"$f":"Inputs!$E$51*CH123*-1","v":-2.4794845439999991},{"$f":"Inputs!$E$51*CI123*-1","v":-42.151237247999994},{"$f":"Inputs!$E$51*CJ123*-1","v":-93.600541535999966},{"$f":"Inputs!$E$51*CK123*-1","v":-163.64597990399997},{"$f":"Inputs!$E$51*CL123*-1","v":-169.53475569599993},{"$f":"Inputs!$E$51*CM123*-1","v":-245.46896985599994},{"$f":"Inputs!$E$51*CN123*-1","v":-256.6266503039999},{"$f":"Inputs!$E$51*CO123*-1","v":-263.13529723199991},{"$f":"Inputs!$E$51*CP123*-1","v":-240.81993633599993},{"$f":"Inputs!$E$51*CQ123*-1","v":-197.73889238399994},{"$f":"Inputs!$E$51*CR123*-1","v":-101.96880187199996},{"$f":"Inputs!$E$51*CS123*-1","v":-30.373685663999989},{"$f":"Inputs!$E$51*CT123*-1","v":0},{"$f":"Inputs!$E$51*CU123*-1","v":0},{"$f":"Inputs!$E$51*CV123*-1","v":0},{"$f":"Inputs!$E$51*CW123*-1","v":0},{"$f":"Inputs!$E$51*CX123*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB125+4*BA125+19*C125+BZ125*4","v":1591342.8327901443},{"$f":"SUM(D125:AA125)","v":51333.639767424007},{"$f":"D123+D124","v":0},{"$f":"E123+E124","v":0},{"$f":"F123+F124","v":0},{"$f":"G123+G124","v":0},{"$f":"H123+H124","v":0},{"$f":"I123+I124","v":0},{"$f":"J123+J124","v":0},{"$f":"K123+K124","v":70.416515455999999},{"$f":"L123+L124","v":1197.0807627520003},{"$f":"M123+M124","v":2658.223458464},{"$f":"N123+N124","v":4647.4900200960001},{"$f":"O123+O124","v":4814.7292443040005},{"$f":"P123+P124","v":6971.235030144001},{"$f":"Q123+Q124","v":7288.1093496960002},{"$f":"R123+R124","v":7472.9527027680006},{"$f":"S123+S124","v":6839.2040636640004},{"$f":"T123+T124","v":5615.7171076160002},{"$f":"U123+U124","v":2895.8791981280001},{"$f":"V123+V124","v":862.60231433600006},{"$f":"W123+W124","v":0},{"$f":"X123+X124","v":0},{"$f":"Y123+Y124","v":0},{"$f":"Z123+Z124","v":0},{"$f":"AA123+AA124","v":0},{"$f":"SUM(AC125:AZ125)","v":51333.639767424007},{"$f":"AC123+AC124","v":0},{"$f":"AD123+AD124","v":0},{"$f":"AE123+AE124","v":0},{"$f":"AF123+AF124","v":0},{"$f":"AG123+AG124","v":0},{"$f":"AH123+AH124","v":0},{"$f":"AI123+AI124","v":0},{"$f":"AJ123+AJ124","v":70.416515455999999},{"$f":"AK123+AK124","v":1197.0807627520003},{"$f":"AL123+AL124","v":2658.223458464},{"$f":"AM123+AM124","v":4647.4900200960001},{"$f":"AN123+AN124","v":4814.7292443040005},{"$f":"AO123+AO124","v":6971.235030144001},{"$f":"AP123+AP124","v":7288.1093496960002},{"$f":"AQ123+AQ124","v":7472.9527027680006},{"$f":"AR123+AR124","v":6839.2040636640004},{"$f":"AS123+AS124","v":5615.7171076160002},{"$f":"AT123+AT124","v":2895.8791981280001},{"$f":"AU123+AU124","v":862.60231433600006},{"$f":"AV123+AV124","v":0},{"$f":"AW123+AW124","v":0},{"$f":"AX123+AX124","v":0},{"$f":"AY123+AY124","v":0},{"$f":"AZ123+AZ124","v":0},51333.639767424007,{"$f":"BB123+BB124","v":0},{"$f":"BC123+BC124","v":0},{"$f":"BD123+BD124","v":0},{"$f":"BE123+BE124","v":0},{"$f":"BF123+BF124","v":0},{"$f":"BG123+BG124","v":0},{"$f":"BH123+BH124","v":0},{"$f":"BI123+BI124","v":70.416515455999999},{"$f":"BJ123+BJ124","v":1197.0807627520003},{"$f":"BK123+BK124","v":2658.223458464},{"$f":"BL123+BL124","v":4647.4900200960001},{"$f":"BM123+BM124","v":4814.7292443040005},{"$f":"BN123+BN124","v":6971.235030144001},{"$f":"BO123+BO124","v":7288.1093496960002},{"$f":"BP123+BP124","v":7472.9527027680006},{"$f":"BQ123+BQ124","v":6839.2040636640004},{"$f":"BR123+BR124","v":5615.7171076160002},{"$f":"BS123+BS124","v":2895.8791981280001},{"$f":"BT123+BT124","v":862.60231433600006},{"$f":"BU123+BU124","v":0},{"$f":"BV123+BV124","v":0},{"$f":"BW123+BW124","v":0},{"$f":"BX123+BX124","v":0},{"$f":"BY123+BY124","v":0},51333.639767424007,{"$f":"CA123+CA124","v":0},{"$f":"CB123+CB124","v":0},{"$f":"CC123+CC124","v":0},{"$f":"CD123+CD124","v":0},{"$f":"CE123+CE124","v":0},{"$f":"CF123+CF124","v":0},{"$f":"CG123+CG124","v":0},{"$f":"CH123+CH124","v":70.416515455999999},{"$f":"CI123+CI124","v":1197.0807627520003},{"$f":"CJ123+CJ124","v":2658.223458464},{"$f":"CK123+CK124","v":4647.4900200960001},{"$f":"CL123+CL124","v":4814.7292443040005},{"$f":"CM123+CM124","v":6971.235030144001},{"$f":"CN123+CN124","v":7288.1093496960002},{"$f":"CO123+CO124","v":7472.9527027680006},{"$f":"CP123+CP124","v":6839.2040636640004},{"$f":"CQ123+CQ124","v":5615.7171076160002},{"$f":"CR123+CR124","v":2895.8791981280001},{"$f":"CS123+CS124","v":862.60231433600006},{"$f":"CT123+CT124","v":0},{"$f":"CU123+CU124","v":0},{"$f":"CV123+CV124","v":0},{"$f":"CW123+CW124","v":0},{"$f":"CX123+CX124","v":0}]
["PV Production used internally",{"$f":"4*AB126+4*BA126+19*C126+BZ126*4","v":-42761.911979135999},{"$f":"SUM(D126:AA126)","v":-1379.4165154560001},{"$f":"IF(D125>Inputs!$E$81,Inputs!$E$81,D125)*-1","v":0},{"$f":"IF(E125>Inputs!$E$81,Inputs!$E$81,E125)*-1","v":0},{"$f":"IF(F125>Inputs!$E$81,Inputs!$E$81,F125)*-1","v":0},{"$f":"IF(G125>Inputs!$E$81,Inputs!$E$81,G125)*-1","v":0},{"$f":"IF(H125>Inputs!$E$81,Inputs!$E$81,H125)*-1","v":0},{"$f":"IF(I125>Inputs!$E$81,Inputs!$E$81,I125)*-1","v":0},{"$f":"IF(J125>Inputs!$E$81,Inputs!$E$81,J125)*-1","v":0},{"$f":"IF(K125>Inputs!$E$81,Inputs!$E$81,K125)*-1","v":-70.416515455999999},{"$f":"IF(L125>Inputs!$E$81,Inputs!$E$81,L125)*-1","v":-119},{"$f":"IF(M125>Inputs!$E$81,Inputs!$E$81,M125)*-1","v":-119},{"$f":"IF(N125>Inputs!$E$81,Inputs!$E$81,N125)*-1","v":-119},{"$f":"IF(O125>Inputs!$E$81,Inputs!$E$81,O125)*-1","v":-119},{"$f":"IF(P125>Inputs!$E$81,Inputs!$E$81,P125)*-1","v":-119},{"$f":"IF(Q125>Inputs!$E$81,Inputs!$E$81,Q125)*-1","v":-119},{"$f":"IF(R125>Inputs!$E$81,Inputs!$E$81,R125)*-1","v":-119},{"$f":"IF(S125>Inputs!$E$81,Inputs!$E$81,S125)*-1","v":-119},{"$f":"IF(T125>Inputs!$E$81,Inputs!$E$81,T125)*-1","v":-119},{"$f":"IF(U125>Inputs!$E$81,Inputs!$E$81,U125)*-1","v":-119},{"$f":"IF(V125>Inputs!$E$81,Inputs!$E$81,V125)*-1","v":-119},{"$f":"IF(W125>Inputs!$E$81,Inputs!$E$81,W125)*-1","v":0},{"$f":"IF(X125>Inputs!$E$81,Inputs!$E$81,X125)*-1","v":0},{"$f":"IF(Y125>Inputs!$E$81,Inputs!$E$81,Y125)*-1","v":0},{"$f":"IF(Z125>Inputs!$E$81,Inputs!$E$81,Z125)*-1","v":0},{"$f":"IF(AA125>Inputs!$E$81,Inputs!$E$81,AA125)*-1","v":0},{"$f":"SUM(AC126:AZ126)","v":-1379.4165154560001},{"$f":"IF(AC125>Inputs!$E$81,Inputs!$E$81,AC125)*-1","v":0},{"$f":"IF(AD125>Inputs!$E$81,Inputs!$E$81,AD125)*-1","v":0},{"$f":"IF(AE125>Inputs!$E$81,Inputs!$E$81,AE125)*-1","v":0},{"$f":"IF(AF125>Inputs!$E$81,Inputs!$E$81,AF125)*-1","v":0},{"$f":"IF(AG125>Inputs!$E$81,Inputs!$E$81,AG125)*-1","v":0},{"$f":"IF(AH125>Inputs!$E$81,Inputs!$E$81,AH125)*-1","v":0},{"$f":"IF(AI125>Inputs!$E$81,Inputs!$E$81,AI125)*-1","v":0},{"$f":"IF(AJ125>Inputs!$E$81,Inputs!$E$81,AJ125)*-1","v":-70.416515455999999},{"$f":"IF(AK125>Inputs!$E$81,Inputs!$E$81,AK125)*-1","v":-119},{"$f":"IF(AL125>Inputs!$E$81,Inputs!$E$81,AL125)*-1","v":-119},{"$f":"IF(AM125>Inputs!$E$81,Inputs!$E$81,AM125)*-1","v":-119},{"$f":"IF(AN125>Inputs!$E$81,Inputs!$E$81,AN125)*-1","v":-119},{"$f":"IF(AO125>Inputs!$E$81,Inputs!$E$81,AO125)*-1","v":-119},{"$f":"IF(AP125>Inputs!$E$81,Inputs!$E$81,AP125)*-1","v":-119},{"$f":"IF(AQ125>Inputs!$E$81,Inputs!$E$81,AQ125)*-1","v":-119},{"$f":"IF(AR125>Inputs!$E$81,Inputs!$E$81,AR125)*-1","v":-119},{"$f":"IF(AS125>Inputs!$E$81,Inputs!$E$81,AS125)*-1","v":-119},{"$f":"IF(AT125>Inputs!$E$81,Inputs!$E$81,AT125)*-1","v":-119},{"$f":"IF(AU125>Inputs!$E$81,Inputs!$E$81,AU125)*-1","v":-119},{"$f":"IF(AV125>Inputs!$E$81,Inputs!$E$81,AV125)*-1","v":0},{"$f":"IF(AW125>Inputs!$E$81,Inputs!$E$81,AW125)*-1","v":0},{"$f":"IF(AX125>Inputs!$E$81,Inputs!$E$81,AX125)*-1","v":0},{"$f":"IF(AY125>Inputs!$E$81,Inputs!$E$81,AY125)*-1","v":0},{"$f":"IF(AZ125>Inputs!$E$81,Inputs!$E$81,AZ125)*-1","v":0},{"$f":"SUM(BB126:BY126)","v":-1379.4165154560001},{"$f":"IF(BB125>Inputs!$E$81,Inputs!$E$81,BB125)*-1","v":0},{"$f":"IF(BC125>Inputs!$E$81,Inputs!$E$81,BC125)*-1","v":0},{"$f":"IF(BD125>Inputs!$E$81,Inputs!$E$81,BD125)*-1","v":0},{"$f":"IF(BE125>Inputs!$E$81,Inputs!$E$81,BE125)*-1","v":0},{"$f":"IF(BF125>Inputs!$E$81,Inputs!$E$81,BF125)*-1","v":0},{"$f":"IF(BG125>Inputs!$E$81,Inputs!$E$81,BG125)*-1","v":0},{"$f":"IF(BH125>Inputs!$E$81,Inputs!$E$81,BH125)*-1","v":0},{"$f":"IF(BI125>Inputs!$E$81,Inputs!$E$81,BI125)*-1","v":-70.416515455999999},{"$f":"IF(BJ125>Inputs!$E$81,Inputs!$E$81,BJ125)*-1","v":-119},{"$f":"IF(BK125>Inputs!$E$81,Inputs!$E$81,BK125)*-1","v":-119},{"$f":"IF(BL125>Inputs!$E$81,Inputs!$E$81,BL125)*-1","v":-119},{"$f":"IF(BM125>Inputs!$E$81,Inputs!$E$81,BM125)*-1","v":-119},{"$f":"IF(BN125>Inputs!$E$81,Inputs!$E$81,BN125)*-1","v":-119},{"$f":"IF(BO125>Inputs!$E$81,Inputs!$E$81,BO125)*-1","v":-119},{"$f":"IF(BP125>Inputs!$E$81,Inputs!$E$81,BP125)*-1","v":-119},{"$f":"IF(BQ125>Inputs!$E$81,Inputs!$E$81,BQ125)*-1","v":-119},{"$f":"IF(BR125>Inputs!$E$81,Inputs!$E$81,BR125)*-1","v":-119},{"$f":"IF(BS125>Inputs!$E$81,Inputs!$E$81,BS125)*-1","v":-119},{"$f":"IF(BT125>Inputs!$E$81,Inputs!$E$81,BT125)*-1","v":-119},{"$f":"IF(BU125>Inputs!$E$81,Inputs!$E$81,BU125)*-1","v":0},{"$f":"IF(BV125>Inputs!$E$81,Inputs!$E$81,BV125)*-1","v":0},{"$f":"IF(BW125>Inputs!$E$81,Inputs!$E$81,BW125)*-1","v":0},{"$f":"IF(BX125>Inputs!$E$81,Inputs!$E$81,BX125)*-1","v":0},{"$f":"IF(BY125>Inputs!$E$81,Inputs!$E$81,BY125)*-1","v":0},{"$f":"SUM(CA126:CX126)","v":-1379.4165154560001},{"$f":"IF(CA125>Inputs!$E$81,Inputs!$E$81,CA125)*-1","v":0},{"$f":"IF(CB125>Inputs!$E$81,Inputs!$E$81,CB125)*-1","v":0},{"$f":"IF(CC125>Inputs!$E$81,Inputs!$E$81,CC125)*-1","v":0},{"$f":"IF(CD125>Inputs!$E$81,Inputs!$E$81,CD125)*-1","v":0},{"$f":"IF(CE125>Inputs!$E$81,Inputs!$E$81,CE125)*-1","v":0},{"$f":"IF(CF125>Inputs!$E$81,Inputs!$E$81,CF125)*-1","v":0},{"$f":"IF(CG125>Inputs!$E$81,Inputs!$E$81,CG125)*-1","v":0},{"$f":"IF(CH125>Inputs!$E$81,Inputs!$E$81,CH125)*-1","v":-70.416515455999999},{"$f":"IF(CI125>Inputs!$E$81,Inputs!$E$81,CI125)*-1","v":-119},{"$f":"IF(CJ125>Inputs!$E$81,Inputs!$E$81,CJ125)*-1","v":-119},{"$f":"IF(CK125>Inputs!$E$81,Inputs!$E$81,CK125)*-1","v":-119},{"$f":"IF(CL125>Inputs!$E$81,Inputs!$E$81,CL125)*-1","v":-119},{"$f":"IF(CM125>Inputs!$E$81,Inputs!$E$81,CM125)*-1","v":-119},{"$f":"IF(CN125>Inputs!$E$81,Inputs!$E$81,CN125)*-1","v":-119},{"$f":"IF(CO125>Inputs!$E$81,Inputs!$E$81,CO125)*-1","v":-119},{"$f":"IF(CP125>Inputs!$E$81,Inputs!$E$81,CP125)*-1","v":-119},{"$f":"IF(CQ125>Inputs!$E$81,Inputs!$E$81,CQ125)*-1","v":-119},{"$f":"IF(CR125>Inputs!$E$81,Inputs!$E$81,CR125)*-1","v":-119},{"$f":"IF(CS125>Inputs!$E$81,Inputs!$E$81,CS125)*-1","v":-119},{"$f":"IF(CT125>Inputs!$E$81,Inputs!$E$81,CT125)*-1","v":0},{"$f":"IF(CU125>Inputs!$E$81,Inputs!$E$81,CU125)*-1","v":0},{"$f":"IF(CV125>Inputs!$E$81,Inputs!$E$81,CV125)*-1","v":0},{"$f":"IF(CW125>Inputs!$E$81,Inputs!$E$81,CW125)*-1","v":0},{"$f":"IF(CX125>Inputs!$E$81,Inputs!$E$81,CX125)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB127+4*BA127+19*C127+BZ127*4","v":1548580.920811008},{"$f":"SUM(D127:AA127)","v":49954.223251968004},{"$f":"D125+D126","v":0},{"$f":"E125+E126","v":0},0,0,0,0,0,0,1078.0807627520003,2539.223458464,4528.4900200960001,4695.7292443040005,6852.235030144001,7169.1093496960002,7353.9527027680006,6720.2040636640004,5496.7171076160002,2776.8791981280001,743.60231433600006,0,0,0,0,0,{"$f":"SUM(AC127:AZ127)","v":49954.223251968004},{"$f":"AC125+AC126","v":0},{"$f":"AD125+AD126","v":0},0,0,0,0,0,0,1078.0807627520003,2539.223458464,4528.4900200960001,4695.7292443040005,6852.235030144001,7169.1093496960002,7353.9527027680006,6720.2040636640004,5496.7171076160002,2776.8791981280001,743.60231433600006,0,0,0,0,0,{"$f":"SUM(BB127:BY127)","v":49954.223251968004},{"$f":"BB125+BB126","v":0},{"$f":"BC125+BC126","v":0},0,0,0,0,0,0,1078.0807627520003,2539.223458464,4528.4900200960001,4695.7292443040005,6852.235030144001,7169.1093496960002,7353.9527027680006,6720.2040636640004,5496.7171076160002,2776.8791981280001,743.60231433600006,0,0,0,0,0,{"$f":"SUM(CA127:CX127)","v":49954.223251968004},{"$f":"CA125+CA126","v":0},{"$f":"CB125+CB126","v":0},0,0,0,0,0,0,1078.0807627520003,2539.223458464,4528.4900200960001,4695.7292443040005,6852.235030144001,7169.1093496960002,7353.9527027680006,6720.2040636640004,5496.7171076160002,2776.8791981280001,743.60231433600006,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB130+4*BA130+19*C130+BZ130*4","v":1455804.8794247734},{"$f":"SUM(D130:AA130)","v":48266.451657798556},{"$f":"IF(D117<0,0,IF(D117>D127,D127,D117))","v":0},{"$f":"IF(E117<0,0,IF(E117>E127,E127,E117))","v":0},0,0,0,0,0,0,1078.0807627520003,2539.223458464,4528.4900200960001,4695.7292443040005,6852.235030144001,7169.1093496960002,6003.0070573743196,6383.3781148882335,5496.7171076160002,2776.8791981280001,743.60231433600006,0,0,0,0,0,{"$f":"SUM(AC130:AZ130)","v":43197.0689638123},{"$f":"IF(AC117<0,0,IF(AC117>AC127,AC127,AC117))","v":0},{"$f":"IF(AD117<0,0,IF(AD117>AD127,AD127,AD117))","v":0},0,0,0,0,0,0,1078.0807627520003,2539.223458464,4528.4900200960001,4695.7292443040005,5592.1651664991514,6533.2018513701169,4672.6976651922068,4540.282175054821,5496.7171076160002,2776.8791981280001,743.60231433600006,0,0,0,0,0,{"$f":"SUM(BB130:BY130)","v":43222.053860039385},{"$f":"IF(BB117<0,0,IF(BB117>BB127,BB127,BB117))","v":0},0,0,0,0,0,0,0,1078.0807627520003,2539.223458464,4528.4900200960001,4695.7292443040005,5598.4352035229695,6499.9754798763461,4678.9677022160231,4585.9533687280436,5496.7171076160002,2776.8791981280001,743.60231433600006,0,0,0,0,0,{"$f":"SUM(CA130:CX130)","v":48266.451657798556},{"$f":"IF(CA117<0,0,IF(CA117>CA127,CA127,CA117))","v":0},{"$f":"IF(CB117<0,0,IF(CB117>CB127,CB127,CB117))","v":0},0,0,0,0,0,0,1078.0807627520003,2539.223458464,4528.4900200960001,4695.7292443040005,6852.235030144001,7169.1093496960002,6003.0070573743196,6383.3781148882335,5496.7171076160002,2776.8791981280001,743.60231433600006,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B127-B130","v":92776.041386234574},{"$f":"C117-C130","v":168956.14942300733},9365.3775701972118,8309.3318764613396,7254.2658169497081,6817.5401715465105,6380.8145261433056,5224.0978760126654,5661.3229427850856,7844.9852821182103,7669.4626299619958,6594.438426742302,4924.2080751033573,4555.9221987677593,2698.5405266434109,181.52009433673447,0,0,4094.350121961982,7311.0841609801328,10404.290410087615,13279.250441109847,13359.71404056529,12262.773420095749,12890.197066924233,11872.661747512971,137680.43343388929,6207.3746501080313,5181.6082120010251,5181.6082120010251,5287.2125434602694,5905.5529575686996,5799.9486261094553,5694.5404765226303,5133.2204410126296,5422.9126447292601,6365.4723522370741,4102.4254111674891,2703.6359035328278,0,0,0,0,2251.2541821285695,6497.9640136566568,10566.301532364621,13366.157766881728,12445.971533536322,9368.9664920239429,10506.421074351612,9691.7076246827637,91109.019438555581,4826.6672596858043,3879.8964776819926,3879.8964776819926,4024.8515007885198,4643.1919148969519,4498.2368917904223,4353.2818686839018,5731.17459085473,5744.7253164869289,6411.1435459102968,4029.7502570902307,2670.409532039057,0,{"$f":"BO117-BO130","v":0},0,0,2296.9253758017921,6504.2340506804749,10414.728813120384,13096.214573189376,12294.398814292084,9454.0864682806459,8652.2707093833706,7995.4099735926166,168956.16710138859,9365.3775701972118,8309.3318764613396,7254.2658169497081,6817.5401715465105,6380.8145261433056,5224.0978760126654,5661.3229427850856,7844.8261766868973,7669.4626299619958,6594.438426742302,4924.2080751033573,4555.9221987677593,2698.5405266434109,181.52009433673447,0,0,4094.350121961982,7311.0841609801328,10404.290410087615,13279.250441109847,13359.71404056529,12262.773420095749,12890.197066924233,11872.661747512971]
[]
["Summary"]
["Produced",{"$f":"B125","v":1591342.8327901443},{"$f":"SUM(D134:AA134)","v":51333.639767424007},{"$f":"D125","v":0},0,0,0,0,0,0,70.416515455999999,1197.0807627520003,2658.223458464,4647.4900200960001,4814.7292443040005,6971.235030144001,7288.1093496960002,7472.9527027680006,6839.2040636640004,5615.7171076160002,2895.8791981280001,862.60231433600006,0,0,0,0,0,51333.639767424007,0,0,0,0,0,0,0,{"$f":"AJ125","v":70.416515455999999},1197.0807627520003,2658.223458464,4647.4900200960001,4814.7292443040005,6971.235030144001,7288.1093496960002,7472.9527027680006,6839.2040636640004,5615.7171076160002,2895.8791981280001,862.60231433600006,0,0,0,0,0,51333.639767424007,0,0,0,0,0,0,0,70.416515455999999,1197.0807627520003,2658.223458464,4647.4900200960001,4814.7292443040005,6971.235030144001,7288.1093496960002,{"$f":"BP125","v":7472.9527027680006},6839.2040636640004,5615.7171076160002,2895.8791981280001,862.60231433600006,0,0,0,0,0,51333.639767424007,0,0,0,0,0,0,0,70.416515455999999,1197.0807627520003,2658.223458464,4647.4900200960001,4814.7292443040005,6971.235030144001,7288.1093496960002,7472.9527027680006,6839.2040636640004,5615.7171076160002,2895.8791981280001,862.60231433600006,0,0,0,0,0]
["Used",{"$f":"B126","v":-42761.911979135999},{"$f":"C126","v":-1379.4165154560001},{"$f":"D126","v":0},0,0,0,0,0,0,-70.416515455999999,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,-1379.4165154560001,0,0,0,0,0,0,0,-70.416515455999999,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,-1379.4165154560001,0,0,0,0,0,0,0,-70.416515455999999,-119,-119,-119,-119,-119,-119,{"$f":"BP126","v":-119},-119,-119,-119,-119,0,0,0,0,0,-1379.4165154560001,0,0,0,0,0,0,0,-70.416515455999999,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB136+4*BA136+19*C136+BZ136*4","v":1455804.8794247734},{"$f":"SUM(D136:AA136)","v":48266.451657798556},{"$f":"D130","v":0},{"$f":"E130","v":0},0,0,0,0,0,0,1078.0807627520003,2539.223458464,4528.4900200960001,4695.7292443040005,6852.235030144001,7169.1093496960002,6003.0070573743196,6383.3781148882335,5496.7171076160002,2776.8791981280001,743.60231433600006,0,0,0,0,0,43197.0689638123,0,0,0,0,0,0,0,0,1078.0807627520003,2539.223458464,4528.4900200960001,4695.7292443040005,5592.1651664991514,6533.2018513701169,4672.6976651922068,4540.282175054821,5496.7171076160002,2776.8791981280001,743.60231433600006,0,0,0,0,0,43222.053860039385,0,0,0,0,0,0,0,0,1078.0807627520003,2539.223458464,4528.4900200960001,4695.7292443040005,5598.4352035229695,6499.9754798763461,4678.9677022160231,{"$f":"BQ130","v":4585.9533687280436},5496.7171076160002,2776.8791981280001,743.60231433600006,0,0,0,0,0,48266.451657798556,0,0,0,0,0,0,0,0,1078.0807627520003,2539.223458464,4528.4900200960001,4695.7292443040005,6852.235030144001,7169.1093496960002,6003.0070573743196,6383.3781148882335,5496.7171076160002,2776.8791981280001,743.60231433600006,0,0,0,0,0]
["  Ponta",80971.074786672005,{"$f":"SUM(D137:AA137)","v":3520.4815124639999},{"$f":"IF(D120=\"P\",D136,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2776.8791981280001,743.60231433600006,0,0,0,0,0,{"$f":"SUM(AC137:AZ137)","v":0},{"$f":"IF(AC120=\"P\",AC136,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB137:BY137)","v":0},{"$f":"IF(BB120=\"P\",BB136,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA137:CX137)","v":3520.4815124639999},{"$f":"IF(CA120=\"P\",CA136,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2776.8791981280001,743.60231433600006,0,0,0,0,0]
["  Cheia",1142652.7742468307,44745.970145334555,{"$f":"IF(D120=\"C\",D136,0)","v":0},0,0,0,0,0,0,0,1078.0807627520003,2539.223458464,4528.4900200960001,4695.7292443040005,6852.235030144001,7169.1093496960002,6003.0070573743196,6383.3781148882335,5496.7171076160002,0,0,0,0,0,0,0,28373.865226033973,{"$f":"IF(AC120=\"C\",AC136,0)","v":0},0,0,0,0,0,0,0,0,0,4528.4900200960001,4695.7292443040005,5592.1651664991514,0,0,4540.282175054821,5496.7171076160002,2776.8791981280001,743.60231433600006,0,0,0,0,0,0,{"$f":"IF(BB120=\"C\",BB136,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44745.970145334555,{"$f":"IF(CA120=\"C\",CA136,0)","v":0},0,0,0,0,0,0,0,1078.0807627520003,2539.223458464,4528.4900200960001,4695.7292443040005,6852.235030144001,7169.1093496960002,6003.0070573743196,6383.3781148882335,5496.7171076160002,0,0,0,0,0,0,0]
["  Vazio",232181.03039127082,0,{"$f":"IF(D120=\"V\",D136,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14823.203737778324,{"$f":"IF(AC120=\"V\",AC136,0)","v":0},0,0,0,0,0,0,0,1078.0807627520003,2539.223458464,0,0,0,6533.2018513701169,4672.6976651922068,0,0,0,0,0,0,0,0,0,43222.053860039385,{"$f":"IF(BB120=\"V\",BB136,0)","v":0},0,0,0,0,0,0,0,1078.0807627520003,2539.223458464,4528.4900200960001,4695.7292443040005,5598.4352035229695,6499.9754798763461,4678.9677022160231,4585.9533687280436,5496.7171076160002,2776.8791981280001,743.60231433600006,0,0,0,0,0,0,{"$f":"IF(CA120=\"V\",CA136,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D120=\"SV\",D136,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC120=\"SV\",AC136,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB120=\"SV\",BB136,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA120=\"SV\",CA136,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",92776.041386234589,1687.7715941694478,{"$f":"D134+D135-D136","v":0},{"$f":"E134+E135-E136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1350.9456453936809,336.82594877576685,0,0,0,0,0,0,0,0,6757.1542881557034,0,0,0,0,0,0,0,0,0,0,0,0,1260.0698636448496,635.90749832588335,2681.2550375757937,2179.9218886091794,0,0,0,0,0,0,0,0,6732.169391928619,0,0,0,0,0,0,0,0,0,0,0,0,1253.7998266210316,669.13386981965414,2674.9850005519775,{"$f":"BQ134+BQ135-BQ136","v":2134.2506949359567},0,0,0,0,0,0,0,0,1687.7715941694478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1350.9456453936809,336.82594877576685,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B141=0,0,B141/B134)","v":5.8300473961080942E-2},3.2878471151007234E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.18077802698969139,4.9249290654345156E-2,0,0,0,0,0,0,0,0,0.13163208996615411,0,0,0,0,0,{"$f":"IF(AH141=0,0,AH141/AH134)","v":0},0,0,0,0,0,0,0.18075274441275307,8.7252738373417543E-2,0.35879459488384691,0.31873912056388021,0,0,0,0,0,0,0,0,0.13114537411393162,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN141=0,0,BN141/BN134)","v":0.1798533288864215},9.1811722041130583E-2,0.3579555641455025,0.31206126839744625,0,0,0,0,0,0,0,0,3.2878471151007234E-2,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0.18077802698969139,4.9249290654345156E-2,0,0,0,{"$f":"IF(CT141=0,0,CT141/CT134)","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)",{"$f":"4*AB149+4*BA149+18*C149+BZ149*4","v":16312561.456501678},554574.77604781138,20693.332348605956,19657.993433178628,18623.61494346134,17589.236453744059,16554.857964026771,16554.857964026771,17589.236453744059,18623.61494346134,23797.428243467853,25866.185222902426,26900.563712619707,27935.902628047035,28970.28111776432,25866.185222902426,25866.185222902426,25866.185222902426,25866.185222902426,24831.806733185134,24831.806733185134,24831.806733185134,24831.806733185134,25866.185222902426,23797.428243467853,22762.089328040522,553440.64734954736,20732.145744891379,20732.145744891379,19547.451702326161,18362.757659760926,17770.409834621019,17770.409834621019,18362.757659760926,19547.451702326161,21324.492766173986,22923.829723637042,25589.391319408787,25056.279000254439,25334.682100257265,25334.682100257265,24795.498274343878,24795.498274343878,24795.498274343878,27247.800301476796,27247.800301476796,27247.800301476796,26655.615957717484,25470.921915152267,24286.227872587046,22509.098983440595,474538.4485129097,19695.538457646817,19695.538457646817,18570.079117209851,17444.619776772892,16881.889342889968,16881.889342889968,17444.619776772892,14758.326035256254,15993.369574630498,17238.719952175052,19243.222272195413,18842.321808191347,19077.01562149372,19077.01562149372,18646.214702306599,18646.214702306599,18671.010200580949,20544.841427313499,24795.498274343878,25067.976277358648,25056.279000254439,25470.921915152267,24286.227872587046,22509.098983440595,554574.77604781138,20693.332348605956,19657.993433178628,18623.61494346134,17589.236453744059,16554.857964026771,16554.857964026771,17589.236453744059,18623.61494346134,23797.428243467853,25866.185222902426,26900.563712619707,27935.902628047035,28970.28111776432,25866.185222902426,25866.185222902426,25866.185222902426,25866.185222902426,24831.806733185134,24831.806733185134,24831.806733185134,24831.806733185134,25866.185222902426,23797.428243467853,22762.089328040522]
["Self-Consumption",{"$f":"4*AB150+4*BA150+18*C150+BZ150*4","v":85680},{"$f":"SUM(D150:AA150)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC150:AZ150)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB150:BY150)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA150","v":2856},{"$f":"BB150","v":119},{"$f":"BC150","v":119},{"$f":"BD150","v":119},{"$f":"BE150","v":119},{"$f":"BF150","v":119},{"$f":"BG150","v":119},{"$f":"BH150","v":119},{"$f":"BI150","v":119},{"$f":"BJ150","v":119},{"$f":"BK150","v":119},{"$f":"BL150","v":119},{"$f":"BM150","v":119},{"$f":"BN150","v":119},{"$f":"BO150","v":119},{"$f":"BP150","v":119},{"$f":"BQ150","v":119},{"$f":"BR150","v":119},{"$f":"BS150","v":119},{"$f":"BT150","v":119},{"$f":"BU150","v":119},{"$f":"BV150","v":119},{"$f":"BW150","v":119},{"$f":"BX150","v":119},{"$f":"BY150","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B149:B150)","v":16398241.456501678},557430.77604781138,20812.332348605956,19776.993433178628,18742.61494346134,17708.236453744059,16673.857964026771,16673.857964026771,17708.236453744059,18742.61494346134,23916.428243467853,25985.185222902426,27019.563712619707,28054.902628047035,29089.28111776432,25985.185222902426,25985.185222902426,25985.185222902426,25985.185222902426,24950.806733185134,24950.806733185134,24950.806733185134,24950.806733185134,25985.185222902426,23916.428243467853,22881.089328040522,556296.64734954736,20851.145744891379,20851.145744891379,19666.451702326161,18481.757659760926,17889.409834621019,{"$f":"SUM(AH149:AH150)","v":17889.409834621019},18481.757659760926,19666.451702326161,21443.492766173986,23042.829723637042,25708.391319408787,25175.279000254439,25453.682100257265,25453.682100257265,24914.498274343878,24914.498274343878,24914.498274343878,27366.800301476796,27366.800301476796,27366.800301476796,26774.615957717484,25589.921915152267,24405.227872587046,22628.098983440595,477394.4485129097,19814.538457646817,19814.538457646817,18689.079117209851,17563.619776772892,17000.889342889968,17000.889342889968,17563.619776772892,14877.326035256254,16112.369574630498,17357.719952175052,19362.222272195413,18961.321808191347,{"$f":"SUM(BN149:BN150)","v":19196.01562149372},19196.01562149372,18765.214702306599,18765.214702306599,18790.010200580949,20663.841427313499,24914.498274343878,25186.976277358648,25175.279000254439,25589.921915152267,24405.227872587046,22628.098983440595,557430.77604781138,20812.332348605956,19776.993433178628,18742.61494346134,17708.236453744059,16673.857964026771,16673.857964026771,17708.236453744059,18742.61494346134,23916.428243467853,25985.185222902426,27019.563712619707,28054.902628047035,29089.28111776432,25985.185222902426,25985.185222902426,25985.185222902426,25985.185222902426,24950.806733185134,24950.806733185134,{"$f":"SUM(CT149:CT150)","v":24950.806733185134},24950.806733185134,25985.185222902426,23916.428243467853,22881.089328040522]
[null,{"$f":"4*AB152+4*BA152+18*C152+BZ152*4","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(K151:W151)","v":331601.13695942779},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ151:AV151)","v":322787.70443977695},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI151:BU151)","v":252148.7464696462}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB154+4*BA154+18*C154+BZ154*4","v":4259610},141987,3977.2268907563025,3977.2268907563025,3977.2268907563025,3181.7815126050414,2386.3361344537816,3181.7815126050414,3977.2268907563025,3977.2268907563025,5965.8403361344535,6363.5630252100827,7159.0084033613448,7954.453781512605,7954.453781512605,7159.0084033613448,8749.8991596638662,8749.8991596638662,5568.1176470588234,6363.5630252100827,7954.453781512605,7954.453781512605,7159.0084033613448,7159.0084033613448,6363.5630252100827,4772.6722689075632,141987,3977.2268907563025,3977.2268907563025,3977.2268907563025,3181.7815126050414,2386.3361344537816,3181.7815126050414,3977.2268907563025,3977.2268907563025,5965.8403361344535,6363.5630252100827,7159.0084033613448,7954.453781512605,7954.453781512605,7159.0084033613448,8749.8991596638662,8749.8991596638662,5568.1176470588234,6363.5630252100827,7954.453781512605,7954.453781512605,7159.0084033613448,7159.0084033613448,6363.5630252100827,4772.6722689075632,141987,3977.2268907563025,3977.2268907563025,3977.2268907563025,3181.7815126050414,2386.3361344537816,3181.7815126050414,3977.2268907563025,3977.2268907563025,5965.8403361344535,6363.5630252100827,7159.0084033613448,7954.453781512605,7954.453781512605,7159.0084033613448,8749.8991596638662,8749.8991596638662,5568.1176470588234,6363.5630252100827,7954.453781512605,7954.453781512605,7159.0084033613448,7159.0084033613448,6363.5630252100827,4772.6722689075632,141987,3977.2268907563025,3977.2268907563025,3977.2268907563025,3181.7815126050414,2386.3361344537816,3181.7815126050414,3977.2268907563025,3977.2268907563025,5965.8403361344535,6363.5630252100827,7159.0084033613448,7954.453781512605,7954.453781512605,7159.0084033613448,8749.8991596638662,8749.8991596638662,5568.1176470588234,6363.5630252100827,7954.453781512605,7954.453781512605,7159.0084033613448,7159.0084033613448,6363.5630252100827,4772.6722689075632]
["   Geothermal",1233360,{"$f":"SUM(D155:AA155)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(AC155:AZ155)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(BB155:BY155)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(CA155:CX155)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713}]
["   Hydro",359999.99999999994,11999.999999999998,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,11999.999999999998,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,11999.999999999998,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,11999.999999999998,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977,499.99999999999977]
["   PV",1240960.5751391465,{"$f":"SUM(D157:AA157)","v":41365.35250463822},{"$f":"Inputs!$E$43/Inputs!$E$31*D169","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E169","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F169","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G169","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H169","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I169","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J169","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K169","v":363.93527107812827},{"$f":"Inputs!$E$43/Inputs!$E$31*L169","v":1490.9606266749126},{"$f":"Inputs!$E$43/Inputs!$E$31*M169","v":2700.1649144506287},{"$f":"Inputs!$E$43/Inputs!$E$31*N169","v":4390.7029478458053},{"$f":"Inputs!$E$43/Inputs!$E$31*O169","v":5112.7035662749959},{"$f":"Inputs!$E$43/Inputs!$E$31*P169","v":5547.0779220779223},{"$f":"Inputs!$E$43/Inputs!$E$31*Q169","v":5130.3133374561949},{"$f":"Inputs!$E$43/Inputs!$E$31*R169","v":5012.9148629148622},{"$f":"Inputs!$E$43/Inputs!$E$31*S169","v":4854.4269222840649},{"$f":"Inputs!$E$43/Inputs!$E$31*T169","v":3774.3609565038137},{"$f":"Inputs!$E$43/Inputs!$E$31*U169","v":2142.5221603793034},{"$f":"Inputs!$E$43/Inputs!$E$31*V169","v":821.78932178932189},{"$f":"Inputs!$E$43/Inputs!$E$31*W169","v":23.479694908266339},{"$f":"Inputs!$E$43/Inputs!$E$31*X169","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y169","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z169","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA169","v":0},{"$f":"C157","v":41365.35250463822},{"$f":"D157","v":0},{"$f":"E157","v":0},{"$f":"F157","v":0},{"$f":"G157","v":0},{"$f":"H157","v":0},{"$f":"I157","v":0},{"$f":"J157","v":0},{"$f":"K157","v":363.93527107812827},{"$f":"L157","v":1490.9606266749126},{"$f":"M157","v":2700.1649144506287},{"$f":"N157","v":4390.7029478458053},{"$f":"O157","v":5112.7035662749959},{"$f":"P157","v":5547.0779220779223},{"$f":"Q157","v":5130.3133374561949},{"$f":"R157","v":5012.9148629148622},{"$f":"S157","v":4854.4269222840649},{"$f":"T157","v":3774.3609565038137},{"$f":"U157","v":2142.5221603793034},{"$f":"V157","v":821.78932178932189},{"$f":"W157","v":23.479694908266339},{"$f":"X157","v":0},{"$f":"Y157","v":0},{"$f":"Z157","v":0},{"$f":"AA157","v":0},{"$f":"AB157","v":41365.35250463822},{"$f":"AC157","v":0},{"$f":"AD157","v":0},{"$f":"AE157","v":0},{"$f":"AF157","v":0},{"$f":"AG157","v":0},{"$f":"AH157","v":0},{"$f":"AI157","v":0},{"$f":"AJ157","v":363.93527107812827},{"$f":"AK157","v":1490.9606266749126},{"$f":"AL157","v":2700.1649144506287},{"$f":"AM157","v":4390.7029478458053},{"$f":"AN157","v":5112.7035662749959},{"$f":"AO157","v":5547.0779220779223},{"$f":"AP157","v":5130.3133374561949},{"$f":"AQ157","v":5012.9148629148622},{"$f":"AR157","v":4854.4269222840649},{"$f":"AS157","v":3774.3609565038137},{"$f":"AT157","v":2142.5221603793034},{"$f":"AU157","v":821.78932178932189},{"$f":"AV157","v":23.479694908266339},{"$f":"AW157","v":0},{"$f":"AX157","v":0},{"$f":"AY157","v":0},{"$f":"AZ157","v":0},{"$f":"BA157","v":41365.35250463822},{"$f":"BB157","v":0},{"$f":"BC157","v":0},{"$f":"BD157","v":0},{"$f":"BE157","v":0},{"$f":"BF157","v":0},{"$f":"BG157","v":0},{"$f":"BH157","v":0},{"$f":"BI157","v":363.93527107812827},{"$f":"BJ157","v":1490.9606266749126},{"$f":"BK157","v":2700.1649144506287},{"$f":"BL157","v":4390.7029478458053},{"$f":"BM157","v":5112.7035662749959},{"$f":"BN157","v":5547.0779220779223},{"$f":"BO157","v":5130.3133374561949},{"$f":"BP157","v":5012.9148629148622},{"$f":"BQ157","v":4854.4269222840649},{"$f":"BR157","v":3774.3609565038137},{"$f":"BS157","v":2142.5221603793034},{"$f":"BT157","v":821.78932178932189},{"$f":"BU157","v":23.479694908266339},{"$f":"BV157","v":0},{"$f":"BW157","v":0},{"$f":"BX157","v":0},{"$f":"BY157","v":0}]
["   Waste",1028774.2492012797,34292.474973375989,0,0,0,0,0,0,0,2286,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,{"$f":"C158","v":34292.474973375989},0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,34292.474973375989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34292.474973375989,0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0]
["Total Projected Renewables Production",{"$f":"SUM(B154:B158)","v":8122704.8243404264},270756.82747801422,6190.226890756303,6190.226890756303,6190.226890756303,5394.7815126050409,4599.3361344537816,5394.7815126050409,6190.226890756303,8840.1621618344325,11955.977746621937,13562.904723473281,16048.888135019723,17566.334131600172,18000.708487403099,16788.498524630111,18261.990806391299,18103.5028657605,13841.655387375207,13005.261969401956,13275.419887114498,12477.110260233443,11658.185187173916,11658.185187173916,8576.5630252100818,6985.6722689075632,270756.82747801422,6190.226890756303,6190.226890756303,6190.226890756303,5394.7815126050409,4599.3361344537816,{"$f":"SUM(AH154:AH158)","v":5394.7815126050409},6190.226890756303,8840.3389456470013,11955.977746621937,13562.904723473281,16048.888135019723,17566.334131600172,18000.708487403099,16788.498524630111,18261.990806391299,18103.5028657605,13841.655387375207,13005.261969401956,13275.419887114498,12477.110260233443,11658.185187173916,11658.185187173916,8576.5630252100818,6985.6722689075632,270756.82747801422,6190.226890756303,6190.226890756303,6190.226890756303,5394.7815126050409,4599.3361344537816,5394.7815126050409,6190.226890756303,6554.1621618344316,9669.800962809366,11276.72793966071,13762.711351207152,15280.157347787601,{"$f":"SUM(BN154:BN158)","v":15714.531703590528},14502.321740817541,15975.814022578728,15817.326081947931,11555.478603562637,10719.085185589385,10989.243103301927,10190.933476420872,9372.0084033613457,9372.0084033613457,8576.5630252100818,6985.6722689075632,270756.82747801422,6190.226890756303,6190.226890756303,6190.226890756303,5394.7815126050409,4599.3361344537816,5394.7815126050409,6190.226890756303,8840.3389456470013,11955.977746621937,13562.904723473281,16048.888135019723,17566.334131600172,18000.708487403099,16788.498524630111,18261.990806391299,18103.5028657605,13841.655387375207,13005.261969401956,13275.419887114498,{"$f":"SUM(CT154:CT158)","v":12477.110260233443},11658.185187173916,11658.185187173916,8576.5630252100818,6985.6722689075632]
[null,{"$f":"4*AB160+4*BA160+18*C160+BZ160*4","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB207+4*BA207+18*C207+BZ207*4","v":5040000},{"$f":"SUM(D161:AA161)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(AC161:AZ161)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(BB161:BY161)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(CA161:CX161)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000}]
["Losses",-798553.63387174241,-27075.682747801424,{"$f":"0.1*D159*-1","v":-619.0226890756303},-619.0226890756303,-619.0226890756303,-539.47815126050409,-459.93361344537817,-539.47815126050409,-619.0226890756303,-884.01621618344325,-1195.5977746621936,-1356.2904723473282,-1604.8888135019724,-1756.6334131600172,-1800.0708487403099,-1678.8498524630113,-1826.19908063913,-1810.3502865760502,-1384.1655387375208,-1300.5261969401956,-1327.5419887114499,-1247.7110260233444,-1165.8185187173917,-1165.8185187173917,-857.65630252100823,-698.56722689075639,-27075.700426182681,{"$f":"0.1*AC159*-1","v":-619.0226890756303},-619.0226890756303,-619.0226890756303,-539.47815126050409,-459.93361344537817,-539.47815126050409,-619.0226890756303,-884.03389456470018,-1195.5977746621936,-1356.2904723473282,-1604.8888135019724,-1756.6334131600172,-1800.0708487403099,-1678.8498524630113,-1826.19908063913,-1810.3502865760502,-1384.1655387375208,-1300.5261969401956,-1327.5419887114499,-1247.7110260233444,-1165.8185187173917,-1165.8185187173917,-857.65630252100823,-698.56722689075639,-23646.435250463823,{"$f":"0.1*BB159*-1","v":-619.0226890756303},-619.0226890756303,-619.0226890756303,-539.47815126050409,-459.93361344537817,-539.47815126050409,-619.0226890756303,-655.41621618344323,-966.98009628093666,-1127.6727939660711,-1376.2711351207154,-1528.0157347787601,-1571.4531703590528,-1450.2321740817542,-1597.5814022578729,-1581.7326081947931,-1155.5478603562638,-1071.9085185589386,-1098.9243103301928,-1019.0933476420873,-937.20084033613466,-937.20084033613466,-857.65630252100823,-698.56722689075639,-27075.700426182681,{"$f":"0.1*CA159*-1","v":-619.0226890756303},-619.0226890756303,-619.0226890756303,-539.47815126050409,-459.93361344537817,-539.47815126050409,-619.0226890756303,-884.03389456470018,-1195.5977746621936,-1356.2904723473282,-1604.8888135019724,-1756.6334131600172,-1800.0708487403099,-1678.8498524630113,-1826.19908063913,-1810.3502865760502,-1384.1655387375208,-1300.5261969401956,-1327.5419887114499,-1247.7110260233444,-1165.8185187173917,-1165.8185187173917,-857.65630252100823,-698.56722689075639]
["Net Projected Demand (Surplus)",4034090.2660329938,{"$f":"C151-C159-C207-C162","v":145749.63131759857},8241.1281469252826,7205.7892314979554,6171.4107417806672,5852.9330923995221,5534.455443018368,4818.554602682234,5137.0322520633863,3786.4689978103506,6156.0482715081107,6778.5709717764739,5575.564391101957,5245.2019096068807,5888.6434791015308,3875.5365507353263,2549.3934971502572,2692.0326437179765,6527.6953742647402,6246.0709607233739,6002.9288347820857,6721.4074989750352,7458.4400647286093,8492.8185544459011,9197.5215207787805,9593.984286023715,144615.52029771582,8279.9415432107053,8279.9415432107053,7095.2475006454888,6626.4542984163891,6750.0073136126166,6034.1064732764826,{"$f":"AI151-AI159-AI207-AI162","v":5910.5534580802532},4710.1466512438601,3683.112794214243,3836.2154725110895,4264.3919978910371,2365.5782818142843,2253.0444615944762,3344.0334280901652,1478.7065485917087,1621.345695159428,5457.0084257061917,8662.0645290150369,8418.9224030737478,9137.4010672666973,9282.2492892609589,8097.5552466957415,9686.3211498979726,9340.9939414237888,62284.0562853593,7243.3342559661442,7243.3342559661442,6117.874915529178,5708.316415428355,5861.4868218815654,5145.5859815454314,4992.4155750922191,1978.5800896052647,409.5487081020691,208.66480648041284,-24.217943891023424,-1790.8198048174934,-1947.0629117377557,{"$f":"BO151-BO159-BO207-BO162","v":-856.07394524206666},-2613.0179180142563,-2470.3787714465388,1390.0794573745766,4016.6647602830517,8024.1794813721426,9015.1361485798625,9740.4714372292274,10155.114352127055,9686.3211498979726,9340.9939414237888,145749.64899597983,8241.1281469252826,7205.7892314979554,6171.4107417806672,5852.9330923995221,5534.455443018368,4818.554602682234,5137.0322520633863,3786.3098923790385,6156.0482715081107,6778.5709717764739,5575.564391101957,5245.2019096068807,5888.6434791015308,3875.5365507353263,2549.3934971502572,2692.0326437179765,6527.6953742647402,6246.0709607233739,6002.9288347820857,6721.4074989750352,{"$f":"CU151-CU159-CU207-CU162","v":7458.4400647286093},8492.8185544459011,9197.5215207787805,9593.984286023715]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D166","v":"V"},{"$f":"E166","v":"SV"},{"$f":"F166","v":"SV"},{"$f":"G166","v":"SV"},{"$f":"H166","v":"SV"},{"$f":"I166","v":"SV"},{"$f":"J166","v":"C"},{"$f":"K166","v":"C"},{"$f":"L166","v":"C"},{"$f":"M166","v":"C"},{"$f":"N166","v":"C"},{"$f":"O166","v":"C"},{"$f":"P166","v":"C"},{"$f":"Q166","v":"C"},{"$f":"R166","v":"C"},{"$f":"S166","v":"C"},{"$f":"T166","v":"C"},{"$f":"U166","v":"P"},{"$f":"V166","v":"P"},{"$f":"W166","v":"P"},{"$f":"X166","v":"P"},{"$f":"Y166","v":"V"},{"$f":"Z166","v":"V"},{"$f":"AA166","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB169+4*BA169+18*C169+BZ169*4","v":1926367.9200000002},{"$f":"SUM(D169:AA169)","v":64212.264000000003},{"$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},{"$f":"'Hourly Production'!I18*1","v":564.94400000000007},{"$f":"'Hourly Production'!J18*1","v":2314.4480000000003},{"$f":"'Hourly Production'!K18*1","v":4191.5199999999995},{"$f":"'Hourly Production'!L18*1","v":6815.7760000000007},{"$f":"'Hourly Production'!M18*1","v":7936.5520000000015},{"$f":"'Hourly Production'!N18*1","v":8610.84},{"$f":"'Hourly Production'!O18*1","v":7963.8880000000008},{"$f":"'Hourly Production'!P18*1","v":7781.6479999999992},{"$f":"'Hourly Production'!Q18*1","v":7535.6239999999998},{"$f":"'Hourly Production'!R18*1","v":5859.0159999999996},{"$f":"'Hourly Production'!S18*1","v":3325.88},{"$f":"'Hourly Production'!T18*1","v":1275.68},{"$f":"'Hourly Production'!U18*1","v":36.448},{"$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(AC169:AZ169)","v":64212.264000000003},{"$f":"D169","v":0},{"$f":"E169","v":0},0,0,0,0,0,564.94400000000007,2314.4480000000003,4191.5199999999995,6815.7760000000007,7936.5520000000015,8610.84,7963.8880000000008,7781.6479999999992,7535.6239999999998,5859.0159999999996,3325.88,1275.68,36.448,0,0,{"$f":"Z169","v":0},{"$f":"AA169","v":0},{"$f":"SUM(BB169:BY169)","v":64212.264000000003},{"$f":"AC169","v":0},0,0,0,0,0,0,564.94400000000007,2314.4480000000003,4191.5199999999995,6815.7760000000007,7936.5520000000015,8610.84,7963.8880000000008,7781.6479999999992,7535.6239999999998,5859.0159999999996,3325.88,1275.68,36.448,0,0,{"$f":"AY169","v":0},0,{"$f":"SUM(CA169:CX169)","v":64212.264000000003},{"$f":"BB169","v":0},0,0,0,0,0,0,564.94400000000007,2314.4480000000003,4191.5199999999995,6815.7760000000007,7936.5520000000015,8610.84,7963.8880000000008,7781.6479999999992,7535.6239999999998,5859.0159999999996,3325.88,1275.68,36.448,0,0,0,0]
["AC Losses",{"$f":"4*AB170+4*BA170+18*C170+BZ170*4","v":-65523.478430879994},{"$f":"SUM(D170:AA170)","v":-2184.1159476959997},{"$f":"Inputs!$E$51*D169*-1","v":0},{"$f":"Inputs!$E$51*E169*-1","v":0},{"$f":"Inputs!$E$51*F169*-1","v":0},{"$f":"Inputs!$E$51*G169*-1","v":0},{"$f":"Inputs!$E$51*H169*-1","v":0},{"$f":"Inputs!$E$51*I169*-1","v":0},{"$f":"Inputs!$E$51*J169*-1","v":0},{"$f":"Inputs!$E$51*K169*-1","v":-19.216005215999996},{"$f":"Inputs!$E$51*L169*-1","v":-78.723634271999984},{"$f":"Inputs!$E$51*M169*-1","v":-142.57036127999993},{"$f":"Inputs!$E$51*N169*-1","v":-231.83180486399993},{"$f":"Inputs!$E$51*O169*-1","v":-269.95387972799995},{"$f":"Inputs!$E$51*P169*-1","v":-292.88911175999993},{"$f":"Inputs!$E$51*Q169*-1","v":-270.88368643199993},{"$f":"Inputs!$E$51*R169*-1","v":-264.68497507199987},{"$f":"Inputs!$E$51*S169*-1","v":-256.31671473599988},{"$f":"Inputs!$E$51*T169*-1","v":-199.28857022399993},{"$f":"Inputs!$E$51*U169*-1","v":-113.12648231999997},{"$f":"Inputs!$E$51*V169*-1","v":-43.390979519999988},{"$f":"Inputs!$E$51*W169*-1","v":-1.2397422719999995},{"$f":"Inputs!$E$51*X169*-1","v":0},{"$f":"Inputs!$E$51*Y169*-1","v":0},{"$f":"Inputs!$E$51*Z169*-1","v":0},{"$f":"Inputs!$E$51*AA169*-1","v":0},{"$f":"SUM(AC170:AZ170)","v":-2184.1159476959997},{"$f":"Inputs!$E$51*AC169*-1","v":0},{"$f":"Inputs!$E$51*AD169*-1","v":0},{"$f":"Inputs!$E$51*AE169*-1","v":0},{"$f":"Inputs!$E$51*AF169*-1","v":0},{"$f":"Inputs!$E$51*AG169*-1","v":0},{"$f":"Inputs!$E$51*AH169*-1","v":0},{"$f":"Inputs!$E$51*AI169*-1","v":0},{"$f":"Inputs!$E$51*AJ169*-1","v":-19.216005215999996},{"$f":"Inputs!$E$51*AK169*-1","v":-78.723634271999984},{"$f":"Inputs!$E$51*AL169*-1","v":-142.57036127999993},{"$f":"Inputs!$E$51*AM169*-1","v":-231.83180486399993},{"$f":"Inputs!$E$51*AN169*-1","v":-269.95387972799995},{"$f":"Inputs!$E$51*AO169*-1","v":-292.88911175999993},{"$f":"Inputs!$E$51*AP169*-1","v":-270.88368643199993},{"$f":"Inputs!$E$51*AQ169*-1","v":-264.68497507199987},{"$f":"Inputs!$E$51*AR169*-1","v":-256.31671473599988},{"$f":"Inputs!$E$51*AS169*-1","v":-199.28857022399993},{"$f":"Inputs!$E$51*AT169*-1","v":-113.12648231999997},{"$f":"Inputs!$E$51*AU169*-1","v":-43.390979519999988},{"$f":"Inputs!$E$51*AV169*-1","v":-1.2397422719999995},{"$f":"Inputs!$E$51*AW169*-1","v":0},{"$f":"Inputs!$E$51*AX169*-1","v":0},{"$f":"Inputs!$E$51*AY169*-1","v":0},{"$f":"Inputs!$E$51*AZ169*-1","v":0},{"$f":"SUM(BB170:BY170)","v":-2184.1159476959997},{"$f":"Inputs!$E$51*BB169*-1","v":0},{"$f":"Inputs!$E$51*BC169*-1","v":0},{"$f":"Inputs!$E$51*BD169*-1","v":0},{"$f":"Inputs!$E$51*BE169*-1","v":0},{"$f":"Inputs!$E$51*BF169*-1","v":0},{"$f":"Inputs!$E$51*BG169*-1","v":0},{"$f":"Inputs!$E$51*BH169*-1","v":0},{"$f":"Inputs!$E$51*BI169*-1","v":-19.216005215999996},{"$f":"Inputs!$E$51*BJ169*-1","v":-78.723634271999984},{"$f":"Inputs!$E$51*BK169*-1","v":-142.57036127999993},{"$f":"Inputs!$E$51*BL169*-1","v":-231.83180486399993},{"$f":"Inputs!$E$51*BM169*-1","v":-269.95387972799995},{"$f":"Inputs!$E$51*BN169*-1","v":-292.88911175999993},{"$f":"Inputs!$E$51*BO169*-1","v":-270.88368643199993},{"$f":"Inputs!$E$51*BP169*-1","v":-264.68497507199987},{"$f":"Inputs!$E$51*BQ169*-1","v":-256.31671473599988},{"$f":"Inputs!$E$51*BR169*-1","v":-199.28857022399993},{"$f":"Inputs!$E$51*BS169*-1","v":-113.12648231999997},{"$f":"Inputs!$E$51*BT169*-1","v":-43.390979519999988},{"$f":"Inputs!$E$51*BU169*-1","v":-1.2397422719999995},{"$f":"Inputs!$E$51*BV169*-1","v":0},{"$f":"Inputs!$E$51*BW169*-1","v":0},{"$f":"Inputs!$E$51*BX169*-1","v":0},{"$f":"Inputs!$E$51*BY169*-1","v":0},{"$f":"SUM(CA170:CX170)","v":-2184.1159476959997},{"$f":"Inputs!$E$51*CA169*-1","v":0},{"$f":"Inputs!$E$51*CB169*-1","v":0},{"$f":"Inputs!$E$51*CC169*-1","v":0},{"$f":"Inputs!$E$51*CD169*-1","v":0},{"$f":"Inputs!$E$51*CE169*-1","v":0},{"$f":"Inputs!$E$51*CF169*-1","v":0},{"$f":"Inputs!$E$51*CG169*-1","v":0},{"$f":"Inputs!$E$51*CH169*-1","v":-19.216005215999996},{"$f":"Inputs!$E$51*CI169*-1","v":-78.723634271999984},{"$f":"Inputs!$E$51*CJ169*-1","v":-142.57036127999993},{"$f":"Inputs!$E$51*CK169*-1","v":-231.83180486399993},{"$f":"Inputs!$E$51*CL169*-1","v":-269.95387972799995},{"$f":"Inputs!$E$51*CM169*-1","v":-292.88911175999993},{"$f":"Inputs!$E$51*CN169*-1","v":-270.88368643199993},{"$f":"Inputs!$E$51*CO169*-1","v":-264.68497507199987},{"$f":"Inputs!$E$51*CP169*-1","v":-256.31671473599988},{"$f":"Inputs!$E$51*CQ169*-1","v":-199.28857022399993},{"$f":"Inputs!$E$51*CR169*-1","v":-113.12648231999997},{"$f":"Inputs!$E$51*CS169*-1","v":-43.390979519999988},{"$f":"Inputs!$E$51*CT169*-1","v":-1.2397422719999995},{"$f":"Inputs!$E$51*CU169*-1","v":0},{"$f":"Inputs!$E$51*CV169*-1","v":0},{"$f":"Inputs!$E$51*CW169*-1","v":0},{"$f":"Inputs!$E$51*CX169*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB171+4*BA171+18*C171+BZ171*4","v":1860844.4415691204},{"$f":"SUM(D171:AA171)","v":62028.148052304008},{"$f":"D169+D170","v":0},{"$f":"E169+E170","v":0},{"$f":"F169+F170","v":0},{"$f":"G169+G170","v":0},{"$f":"H169+H170","v":0},{"$f":"I169+I170","v":0},{"$f":"J169+J170","v":0},{"$f":"K169+K170","v":545.72799478400009},{"$f":"L169+L170","v":2235.7243657280005},{"$f":"M169+M170","v":4048.9496387199997},{"$f":"N169+N170","v":6583.9441951360004},{"$f":"O169+O170","v":7666.5981202720013},{"$f":"P169+P170","v":8317.9508882400005},{"$f":"Q169+Q170","v":7693.0043135680007},{"$f":"R169+R170","v":7516.963024927999},{"$f":"S169+S170","v":7279.3072852639998},{"$f":"T169+T170","v":5659.7274297759996},{"$f":"U169+U170","v":3212.7535176800002},{"$f":"V169+V170","v":1232.2890204800001},{"$f":"W169+W170","v":35.208257728},{"$f":"X169+X170","v":0},{"$f":"Y169+Y170","v":0},{"$f":"Z169+Z170","v":0},{"$f":"AA169+AA170","v":0},{"$f":"SUM(AC171:AZ171)","v":62028.148052304008},{"$f":"AC169+AC170","v":0},{"$f":"AD169+AD170","v":0},{"$f":"AE169+AE170","v":0},{"$f":"AF169+AF170","v":0},{"$f":"AG169+AG170","v":0},{"$f":"AH169+AH170","v":0},{"$f":"AI169+AI170","v":0},{"$f":"AJ169+AJ170","v":545.72799478400009},{"$f":"AK169+AK170","v":2235.7243657280005},{"$f":"AL169+AL170","v":4048.9496387199997},{"$f":"AM169+AM170","v":6583.9441951360004},{"$f":"AN169+AN170","v":7666.5981202720013},{"$f":"AO169+AO170","v":8317.9508882400005},{"$f":"AP169+AP170","v":7693.0043135680007},{"$f":"AQ169+AQ170","v":7516.963024927999},{"$f":"AR169+AR170","v":7279.3072852639998},{"$f":"AS169+AS170","v":5659.7274297759996},{"$f":"AT169+AT170","v":3212.7535176800002},{"$f":"AU169+AU170","v":1232.2890204800001},{"$f":"AV169+AV170","v":35.208257728},{"$f":"AW169+AW170","v":0},{"$f":"AX169+AX170","v":0},{"$f":"AY169+AY170","v":0},{"$f":"AZ169+AZ170","v":0},62028.148052304008,{"$f":"BB169+BB170","v":0},{"$f":"BC169+BC170","v":0},{"$f":"BD169+BD170","v":0},{"$f":"BE169+BE170","v":0},{"$f":"BF169+BF170","v":0},{"$f":"BG169+BG170","v":0},{"$f":"BH169+BH170","v":0},{"$f":"BI169+BI170","v":545.72799478400009},{"$f":"BJ169+BJ170","v":2235.7243657280005},{"$f":"BK169+BK170","v":4048.9496387199997},{"$f":"BL169+BL170","v":6583.9441951360004},{"$f":"BM169+BM170","v":7666.5981202720013},{"$f":"BN169+BN170","v":8317.9508882400005},{"$f":"BO169+BO170","v":7693.0043135680007},{"$f":"BP169+BP170","v":7516.963024927999},{"$f":"BQ169+BQ170","v":7279.3072852639998},{"$f":"BR169+BR170","v":5659.7274297759996},{"$f":"BS169+BS170","v":3212.7535176800002},{"$f":"BT169+BT170","v":1232.2890204800001},{"$f":"BU169+BU170","v":35.208257728},{"$f":"BV169+BV170","v":0},{"$f":"BW169+BW170","v":0},{"$f":"BX169+BX170","v":0},{"$f":"BY169+BY170","v":0},62028.148052304008,{"$f":"CA169+CA170","v":0},{"$f":"CB169+CB170","v":0},{"$f":"CC169+CC170","v":0},{"$f":"CD169+CD170","v":0},{"$f":"CE169+CE170","v":0},{"$f":"CF169+CF170","v":0},{"$f":"CG169+CG170","v":0},{"$f":"CH169+CH170","v":545.72799478400009},{"$f":"CI169+CI170","v":2235.7243657280005},{"$f":"CJ169+CJ170","v":4048.9496387199997},{"$f":"CK169+CK170","v":6583.9441951360004},{"$f":"CL169+CL170","v":7666.5981202720013},{"$f":"CM169+CM170","v":8317.9508882400005},{"$f":"CN169+CN170","v":7693.0043135680007},{"$f":"CO169+CO170","v":7516.963024927999},{"$f":"CP169+CP170","v":7279.3072852639998},{"$f":"CQ169+CQ170","v":5659.7274297759996},{"$f":"CR169+CR170","v":3212.7535176800002},{"$f":"CS169+CS170","v":1232.2890204800001},{"$f":"CT169+CT170","v":35.208257728},{"$f":"CU169+CU170","v":0},{"$f":"CV169+CV170","v":0},{"$f":"CW169+CW170","v":0},{"$f":"CX169+CX170","v":0}]
["PV Production used internally",-43896.247731839998,{"$f":"SUM(D172:AA172)","v":-1463.208257728},{"$f":"IF(D171>Inputs!$E$81,Inputs!$E$81,D171)*-1","v":0},{"$f":"IF(E171>Inputs!$E$81,Inputs!$E$81,E171)*-1","v":0},{"$f":"IF(F171>Inputs!$E$81,Inputs!$E$81,F171)*-1","v":0},{"$f":"IF(G171>Inputs!$E$81,Inputs!$E$81,G171)*-1","v":0},{"$f":"IF(H171>Inputs!$E$81,Inputs!$E$81,H171)*-1","v":0},{"$f":"IF(I171>Inputs!$E$81,Inputs!$E$81,I171)*-1","v":0},{"$f":"IF(J171>Inputs!$E$81,Inputs!$E$81,J171)*-1","v":0},{"$f":"IF(K171>Inputs!$E$81,Inputs!$E$81,K171)*-1","v":-119},{"$f":"IF(L171>Inputs!$E$81,Inputs!$E$81,L171)*-1","v":-119},{"$f":"IF(M171>Inputs!$E$81,Inputs!$E$81,M171)*-1","v":-119},{"$f":"IF(N171>Inputs!$E$81,Inputs!$E$81,N171)*-1","v":-119},{"$f":"IF(O171>Inputs!$E$81,Inputs!$E$81,O171)*-1","v":-119},{"$f":"IF(P171>Inputs!$E$81,Inputs!$E$81,P171)*-1","v":-119},{"$f":"IF(Q171>Inputs!$E$81,Inputs!$E$81,Q171)*-1","v":-119},{"$f":"IF(R171>Inputs!$E$81,Inputs!$E$81,R171)*-1","v":-119},{"$f":"IF(S171>Inputs!$E$81,Inputs!$E$81,S171)*-1","v":-119},{"$f":"IF(T171>Inputs!$E$81,Inputs!$E$81,T171)*-1","v":-119},{"$f":"IF(U171>Inputs!$E$81,Inputs!$E$81,U171)*-1","v":-119},{"$f":"IF(V171>Inputs!$E$81,Inputs!$E$81,V171)*-1","v":-119},{"$f":"IF(W171>Inputs!$E$81,Inputs!$E$81,W171)*-1","v":-35.208257728},{"$f":"IF(X171>Inputs!$E$81,Inputs!$E$81,X171)*-1","v":0},{"$f":"IF(Y171>Inputs!$E$81,Inputs!$E$81,Y171)*-1","v":0},{"$f":"IF(Z171>Inputs!$E$81,Inputs!$E$81,Z171)*-1","v":0},{"$f":"IF(AA171>Inputs!$E$81,Inputs!$E$81,AA171)*-1","v":0},{"$f":"SUM(AC172:AZ172)","v":-1463.208257728},{"$f":"IF(AC171>Inputs!$E$81,Inputs!$E$81,AC171)*-1","v":0},{"$f":"IF(AD171>Inputs!$E$81,Inputs!$E$81,AD171)*-1","v":0},{"$f":"IF(AE171>Inputs!$E$81,Inputs!$E$81,AE171)*-1","v":0},{"$f":"IF(AF171>Inputs!$E$81,Inputs!$E$81,AF171)*-1","v":0},{"$f":"IF(AG171>Inputs!$E$81,Inputs!$E$81,AG171)*-1","v":0},{"$f":"IF(AH171>Inputs!$E$81,Inputs!$E$81,AH171)*-1","v":0},{"$f":"IF(AI171>Inputs!$E$81,Inputs!$E$81,AI171)*-1","v":0},{"$f":"IF(AJ171>Inputs!$E$81,Inputs!$E$81,AJ171)*-1","v":-119},{"$f":"IF(AK171>Inputs!$E$81,Inputs!$E$81,AK171)*-1","v":-119},{"$f":"IF(AL171>Inputs!$E$81,Inputs!$E$81,AL171)*-1","v":-119},{"$f":"IF(AM171>Inputs!$E$81,Inputs!$E$81,AM171)*-1","v":-119},{"$f":"IF(AN171>Inputs!$E$81,Inputs!$E$81,AN171)*-1","v":-119},{"$f":"IF(AO171>Inputs!$E$81,Inputs!$E$81,AO171)*-1","v":-119},{"$f":"IF(AP171>Inputs!$E$81,Inputs!$E$81,AP171)*-1","v":-119},{"$f":"IF(AQ171>Inputs!$E$81,Inputs!$E$81,AQ171)*-1","v":-119},{"$f":"IF(AR171>Inputs!$E$81,Inputs!$E$81,AR171)*-1","v":-119},{"$f":"IF(AS171>Inputs!$E$81,Inputs!$E$81,AS171)*-1","v":-119},{"$f":"IF(AT171>Inputs!$E$81,Inputs!$E$81,AT171)*-1","v":-119},{"$f":"IF(AU171>Inputs!$E$81,Inputs!$E$81,AU171)*-1","v":-119},{"$f":"IF(AV171>Inputs!$E$81,Inputs!$E$81,AV171)*-1","v":-35.208257728},{"$f":"IF(AW171>Inputs!$E$81,Inputs!$E$81,AW171)*-1","v":0},{"$f":"IF(AX171>Inputs!$E$81,Inputs!$E$81,AX171)*-1","v":0},{"$f":"IF(AY171>Inputs!$E$81,Inputs!$E$81,AY171)*-1","v":0},{"$f":"IF(AZ171>Inputs!$E$81,Inputs!$E$81,AZ171)*-1","v":0},{"$f":"SUM(BB172:BY172)","v":-1463.208257728},{"$f":"IF(BB171>Inputs!$E$81,Inputs!$E$81,BB171)*-1","v":0},{"$f":"IF(BC171>Inputs!$E$81,Inputs!$E$81,BC171)*-1","v":0},{"$f":"IF(BD171>Inputs!$E$81,Inputs!$E$81,BD171)*-1","v":0},{"$f":"IF(BE171>Inputs!$E$81,Inputs!$E$81,BE171)*-1","v":0},{"$f":"IF(BF171>Inputs!$E$81,Inputs!$E$81,BF171)*-1","v":0},{"$f":"IF(BG171>Inputs!$E$81,Inputs!$E$81,BG171)*-1","v":0},{"$f":"IF(BH171>Inputs!$E$81,Inputs!$E$81,BH171)*-1","v":0},{"$f":"IF(BI171>Inputs!$E$81,Inputs!$E$81,BI171)*-1","v":-119},{"$f":"IF(BJ171>Inputs!$E$81,Inputs!$E$81,BJ171)*-1","v":-119},{"$f":"IF(BK171>Inputs!$E$81,Inputs!$E$81,BK171)*-1","v":-119},{"$f":"IF(BL171>Inputs!$E$81,Inputs!$E$81,BL171)*-1","v":-119},{"$f":"IF(BM171>Inputs!$E$81,Inputs!$E$81,BM171)*-1","v":-119},{"$f":"IF(BN171>Inputs!$E$81,Inputs!$E$81,BN171)*-1","v":-119},{"$f":"IF(BO171>Inputs!$E$81,Inputs!$E$81,BO171)*-1","v":-119},{"$f":"IF(BP171>Inputs!$E$81,Inputs!$E$81,BP171)*-1","v":-119},{"$f":"IF(BQ171>Inputs!$E$81,Inputs!$E$81,BQ171)*-1","v":-119},{"$f":"IF(BR171>Inputs!$E$81,Inputs!$E$81,BR171)*-1","v":-119},{"$f":"IF(BS171>Inputs!$E$81,Inputs!$E$81,BS171)*-1","v":-119},{"$f":"IF(BT171>Inputs!$E$81,Inputs!$E$81,BT171)*-1","v":-119},{"$f":"IF(BU171>Inputs!$E$81,Inputs!$E$81,BU171)*-1","v":-35.208257728},{"$f":"IF(BV171>Inputs!$E$81,Inputs!$E$81,BV171)*-1","v":0},{"$f":"IF(BW171>Inputs!$E$81,Inputs!$E$81,BW171)*-1","v":0},{"$f":"IF(BX171>Inputs!$E$81,Inputs!$E$81,BX171)*-1","v":0},{"$f":"IF(BY171>Inputs!$E$81,Inputs!$E$81,BY171)*-1","v":0},{"$f":"SUM(CA172:CX172)","v":-1463.208257728},{"$f":"IF(CA171>Inputs!$E$81,Inputs!$E$81,CA171)*-1","v":0},{"$f":"IF(CB171>Inputs!$E$81,Inputs!$E$81,CB171)*-1","v":0},{"$f":"IF(CC171>Inputs!$E$81,Inputs!$E$81,CC171)*-1","v":0},{"$f":"IF(CD171>Inputs!$E$81,Inputs!$E$81,CD171)*-1","v":0},{"$f":"IF(CE171>Inputs!$E$81,Inputs!$E$81,CE171)*-1","v":0},{"$f":"IF(CF171>Inputs!$E$81,Inputs!$E$81,CF171)*-1","v":0},{"$f":"IF(CG171>Inputs!$E$81,Inputs!$E$81,CG171)*-1","v":0},{"$f":"IF(CH171>Inputs!$E$81,Inputs!$E$81,CH171)*-1","v":-119},{"$f":"IF(CI171>Inputs!$E$81,Inputs!$E$81,CI171)*-1","v":-119},{"$f":"IF(CJ171>Inputs!$E$81,Inputs!$E$81,CJ171)*-1","v":-119},{"$f":"IF(CK171>Inputs!$E$81,Inputs!$E$81,CK171)*-1","v":-119},{"$f":"IF(CL171>Inputs!$E$81,Inputs!$E$81,CL171)*-1","v":-119},{"$f":"IF(CM171>Inputs!$E$81,Inputs!$E$81,CM171)*-1","v":-119},{"$f":"IF(CN171>Inputs!$E$81,Inputs!$E$81,CN171)*-1","v":-119},{"$f":"IF(CO171>Inputs!$E$81,Inputs!$E$81,CO171)*-1","v":-119},{"$f":"IF(CP171>Inputs!$E$81,Inputs!$E$81,CP171)*-1","v":-119},{"$f":"IF(CQ171>Inputs!$E$81,Inputs!$E$81,CQ171)*-1","v":-119},{"$f":"IF(CR171>Inputs!$E$81,Inputs!$E$81,CR171)*-1","v":-119},{"$f":"IF(CS171>Inputs!$E$81,Inputs!$E$81,CS171)*-1","v":-119},{"$f":"IF(CT171>Inputs!$E$81,Inputs!$E$81,CT171)*-1","v":-35.208257728},{"$f":"IF(CU171>Inputs!$E$81,Inputs!$E$81,CU171)*-1","v":0},{"$f":"IF(CV171>Inputs!$E$81,Inputs!$E$81,CV171)*-1","v":0},{"$f":"IF(CW171>Inputs!$E$81,Inputs!$E$81,CW171)*-1","v":0},{"$f":"IF(CX171>Inputs!$E$81,Inputs!$E$81,CX171)*-1","v":0}]
["Net PV Production Available",1816948.1938372802,{"$f":"SUM(D173:AA173)","v":60564.939794576007},{"$f":"D171+D172","v":0},{"$f":"E171+E172","v":0},0,0,0,0,0,426.72799478400009,2116.7243657280005,3929.9496387199997,6464.9441951360004,7547.5981202720013,8198.9508882400005,7574.0043135680007,7397.963024927999,7160.3072852639998,5540.7274297759996,3093.7535176800002,1113.2890204800001,0,0,0,0,0,{"$f":"SUM(AC173:AZ173)","v":60564.939794576007},{"$f":"AC171+AC172","v":0},{"$f":"AD171+AD172","v":0},0,0,0,0,0,426.72799478400009,2116.7243657280005,3929.9496387199997,6464.9441951360004,7547.5981202720013,8198.9508882400005,7574.0043135680007,7397.963024927999,7160.3072852639998,5540.7274297759996,3093.7535176800002,1113.2890204800001,0,0,0,0,0,{"$f":"SUM(BB173:BY173)","v":60564.939794576007},{"$f":"BB171+BB172","v":0},{"$f":"BC171+BC172","v":0},0,0,0,0,0,426.72799478400009,2116.7243657280005,3929.9496387199997,6464.9441951360004,7547.5981202720013,8198.9508882400005,7574.0043135680007,7397.963024927999,7160.3072852639998,5540.7274297759996,3093.7535176800002,1113.2890204800001,0,0,0,0,0,{"$f":"SUM(CA173:CX173)","v":60564.939794576007},{"$f":"CA171+CA172","v":0},{"$f":"CB171+CB172","v":0},0,0,0,0,0,426.72799478400009,2116.7243657280005,3929.9496387199997,6464.9441951360004,7547.5981202720013,8198.9508882400005,7574.0043135680007,7397.963024927999,7160.3072852639998,5540.7274297759996,3093.7535176800002,1113.2890204800001,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB176+4*BA176+18*C176+BZ176*4","v":1077097.5085085281},{"$f":"SUM(D176:AA176)","v":42047.544438581928},{"$f":"IF(D163<0,0,IF(D163>D173,D173,D163))","v":0},{"$f":"IF(E163<0,0,IF(E163>E173,E173,E163))","v":0},0,0,0,0,0,426.72799478400009,2116.7243657280005,3929.9496387199997,5575.564391101957,5245.2019096068807,5888.6434791015308,3875.5365507353263,2549.3934971502572,2692.0326437179765,5540.7274297759996,3093.7535176800002,1113.2890204800001,0,0,0,0,0,{"$f":"SUM(AC176:AZ176)","v":31370.819210030379},{"$f":"IF(AC163<0,0,IF(AC163>AC173,AC173,AC163))","v":0},{"$f":"IF(AD163<0,0,IF(AD163>AD173,AD173,AD163))","v":0},0,0,0,0,0,426.72799478400009,2116.7243657280005,3836.2154725110895,4264.3919978910371,2365.5782818142843,2253.0444615944762,3344.0334280901652,1478.7065485917087,1621.345695159428,5457.0084257061917,3093.7535176800002,1113.2890204800001,0,0,0,0,0,{"$f":"SUM(BB176:BY176)","v":6642.0635049010598},{"$f":"IF(BB163<0,0,IF(BB163>BB173,BB173,BB163))","v":0},0,0,0,0,0,0,426.72799478400009,409.5487081020691,208.66480648041284,0,0,0,0,0,0,1390.0794573745766,3093.7535176800002,1113.2890204800001,0,0,0,0,0,{"$f":"SUM(CA176:CX176)","v":42047.544438581928},{"$f":"IF(CA163<0,0,IF(CA163>CA173,CA173,CA163))","v":0},{"$f":"IF(CB163<0,0,IF(CB163>CB173,CB173,CB163))","v":0},0,0,0,0,0,426.72799478400009,2116.7243657280005,3929.9496387199997,5575.564391101957,5245.2019096068807,5888.6434791015308,3875.5365507353263,2549.3934971502572,2692.0326437179765,5540.7274297759996,3093.7535176800002,1113.2890204800001,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B163-B176","v":2956992.7575244657},{"$f":"C163-C176","v":103702.08687901664},8241.1281469252826,7205.7892314979554,6171.4107417806672,5852.9330923995221,5534.455443018368,4818.554602682234,5137.0322520633863,3359.7410030263504,4039.3239057801102,2848.6213330564742,0,0,0,0,0,0,986.96794448874061,3152.3174430433737,4889.6398143020851,6721.4074989750352,7458.4400647286093,8492.8185544459011,9197.5215207787805,9593.984286023715,113244.70108768545,8279.9415432107053,8279.9415432107053,7095.2475006454888,6626.4542984163891,6750.0073136126166,6034.1064732764826,5910.5534580802532,4283.4186564598604,1566.3884284862424,0,0,0,0,0,0,0,0,5568.3110113350367,7305.6333825937472,9137.4010672666973,9282.2492892609589,8097.5552466957415,9686.3211498979726,9340.9939414237888,55641.99278045824,7243.3342559661442,7243.3342559661442,6117.874915529178,5708.316415428355,5861.4868218815654,5145.5859815454314,4992.4155750922191,1551.8520948212645,0,0,-24.217943891023424,-1790.8198048174934,-1947.0629117377557,{"$f":"BO163-BO176","v":-856.07394524206666},-2613.0179180142563,-2470.3787714465388,0,922.91124260305151,6910.8904608921421,9015.1361485798625,9740.4714372292274,10155.114352127055,9686.3211498979726,9340.9939414237888,103702.10455739791,8241.1281469252826,7205.7892314979554,6171.4107417806672,5852.9330923995221,5534.455443018368,4818.554602682234,5137.0322520633863,3359.5818975950383,4039.3239057801102,2848.6213330564742,0,0,0,0,0,0,986.96794448874061,3152.3174430433737,4889.6398143020851,6721.4074989750352,7458.4400647286093,8492.8185544459011,9197.5215207787805,9593.984286023715]
[]
["Summary"]
["Produced",{"$f":"B171","v":1860844.4415691204},{"$f":"SUM(D180:AA180)","v":62028.148052304008},{"$f":"D171","v":0},0,0,0,0,0,0,545.72799478400009,2235.7243657280005,4048.9496387199997,6583.9441951360004,7666.5981202720013,8317.9508882400005,7693.0043135680007,7516.963024927999,7279.3072852639998,5659.7274297759996,3212.7535176800002,1232.2890204800001,35.208257728,0,0,0,0,62028.148052304008,0,0,0,0,0,0,0,{"$f":"AJ171","v":545.72799478400009},2235.7243657280005,4048.9496387199997,6583.9441951360004,7666.5981202720013,8317.9508882400005,7693.0043135680007,7516.963024927999,7279.3072852639998,5659.7274297759996,3212.7535176800002,1232.2890204800001,35.208257728,0,0,0,0,62028.148052304008,0,0,0,0,0,0,0,545.72799478400009,2235.7243657280005,4048.9496387199997,6583.9441951360004,7666.5981202720013,8317.9508882400005,7693.0043135680007,{"$f":"BP171","v":7516.963024927999},7279.3072852639998,5659.7274297759996,3212.7535176800002,1232.2890204800001,35.208257728,0,0,0,0,62028.148052304008,0,0,0,0,0,0,0,545.72799478400009,2235.7243657280005,4048.9496387199997,6583.9441951360004,7666.5981202720013,8317.9508882400005,7693.0043135680007,7516.963024927999,7279.3072852639998,5659.7274297759996,3212.7535176800002,1232.2890204800001,35.208257728,0,0,0,0]
["Used",{"$f":"B172","v":-43896.247731839998},{"$f":"C172","v":-1463.208257728},{"$f":"D172","v":0},0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-35.208257728,0,0,0,0,-1463.208257728,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-35.208257728,0,0,0,0,-1463.208257728,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,{"$f":"BP172","v":-119},-119,-119,-119,-119,-35.208257728,0,0,0,0,-1463.208257728,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-35.208257728,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB182+4*BA182+18*C182+BZ182*4","v":1077097.5085085281},{"$f":"SUM(D182:AA182)","v":42047.544438581928},{"$f":"D176","v":0},{"$f":"E176","v":0},0,0,0,0,0,426.72799478400009,2116.7243657280005,3929.9496387199997,5575.564391101957,5245.2019096068807,5888.6434791015308,3875.5365507353263,2549.3934971502572,2692.0326437179765,5540.7274297759996,3093.7535176800002,1113.2890204800001,0,0,0,0,0,31370.819210030379,0,0,0,0,0,0,0,426.72799478400009,2116.7243657280005,3836.2154725110895,4264.3919978910371,2365.5782818142843,2253.0444615944762,3344.0334280901652,1478.7065485917087,1621.345695159428,5457.0084257061917,3093.7535176800002,1113.2890204800001,0,0,0,0,0,6642.0635049010598,0,0,0,0,0,0,0,426.72799478400009,409.5487081020691,208.66480648041284,0,0,0,0,0,{"$f":"BQ176","v":0},1390.0794573745766,3093.7535176800002,1113.2890204800001,0,0,0,0,0,42047.544438581928,0,0,0,0,0,0,0,426.72799478400009,2116.7243657280005,3929.9496387199997,5575.564391101957,5245.2019096068807,5888.6434791015308,3875.5365507353263,2549.3934971502572,2692.0326437179765,5540.7274297759996,3093.7535176800002,1113.2890204800001,0,0,0,0,0]
["  Ponta",92554.935839519996,{"$f":"SUM(D183:AA183)","v":4207.0425381599998},{"$f":"IF(D166=\"P\",D182,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3093.7535176800002,1113.2890204800001,0,0,0,0,0,{"$f":"SUM(AC183:AZ183)","v":0},{"$f":"IF(AC166=\"P\",AC182,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB183:BY183)","v":0},{"$f":"IF(BB166=\"P\",BB182,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA183:CX183)","v":4207.0425381599998},{"$f":"IF(CA166=\"P\",CA182,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3093.7535176800002,1113.2890204800001,0,0,0,0,0]
["  Cheia",913164.68741058407,37840.501900421928,{"$f":"IF(D166=\"C\",D182,0)","v":0},0,0,0,0,0,0,426.72799478400009,2116.7243657280005,3929.9496387199997,5575.564391101957,5245.2019096068807,5888.6434791015308,3875.5365507353263,2549.3934971502572,2692.0326437179765,5540.7274297759996,0,0,0,0,0,0,0,20168.411400325414,{"$f":"IF(AC166=\"C\",AC182,0)","v":0},0,0,0,0,0,0,0,0,0,4264.3919978910371,2365.5782818142843,2253.0444615944762,0,0,1621.345695159428,5457.0084257061917,3093.7535176800002,1113.2890204800001,0,0,0,0,0,0,{"$f":"IF(BB166=\"C\",BB182,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37840.501900421928,{"$f":"IF(CA166=\"C\",CA182,0)","v":0},0,0,0,0,0,0,426.72799478400009,2116.7243657280005,3929.9496387199997,5575.564391101957,5245.2019096068807,5888.6434791015308,3875.5365507353263,2549.3934971502572,2692.0326437179765,5540.7274297759996,0,0,0,0,0,0,0]
["  Vazio",71377.885258424096,0,{"$f":"IF(D166=\"V\",D182,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11202.407809704964,{"$f":"IF(AC166=\"V\",AC182,0)","v":0},0,0,0,0,0,0,426.72799478400009,2116.7243657280005,3836.2154725110895,0,0,0,3344.0334280901652,1478.7065485917087,0,0,0,0,0,0,0,0,0,6642.0635049010598,{"$f":"IF(BB166=\"V\",BB182,0)","v":0},0,0,0,0,0,0,426.72799478400009,409.5487081020691,208.66480648041284,0,0,0,0,0,0,1390.0794573745766,3093.7535176800002,1113.2890204800001,0,0,0,0,0,0,{"$f":"IF(CA166=\"V\",CA182,0)","v":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,{"$f":"IF(D166=\"SV\",D182,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC166=\"SV\",AC182,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB166=\"SV\",BB182,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA166=\"SV\",CA182,0)","v":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",739850.68532875204,18517.395355994075,{"$f":"D180+D181-D182","v":0},{"$f":"E180+E181-E182","v":0},0,0,0,0,0,0,0,0,889.37980403404345,2302.3962106651206,2310.3074091384697,3698.4677628326745,4848.5695277777413,4468.2746415460233,0,0,0,0,0,0,0,0,29194.120584545628,0,0,0,0,0,0,0,0,0,93.73416620891021,2200.5521972449633,5182.019838457717,5945.9064266455243,4229.9708854778355,5919.2564763362898,5538.9615901045718,83.719004069807852,0,0,0,0,0,0,0,53922.876289674947,0,0,0,0,0,0,0,0,1707.1756576259313,3721.2848322395866,6464.9441951360004,7547.5981202720013,8198.9508882400005,7574.0043135680007,7397.963024927999,{"$f":"BQ180+BQ181-BQ182","v":7160.3072852639998},4150.6479724014225,0,0,0,0,0,0,0,18517.395355994078,0,0,0,0,0,0,0,0,0,0,889.37980403404345,2302.3962106651206,2310.3074091384697,3698.4677628326745,4848.5695277777413,4468.2746415460233,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B187=0,0,B187/B180)","v":0.39758868006445908},0.29853213319184779,0,0,0,0,0,0,0,0,0,0,0.13508313218861845,0.30031523428587314,0.27774958522594845,0.480757271422526,0.64501707826668242,0.6138323972930031,0,0,0,0,0,0,0,0,0.47065923296514128,0,0,0,0,0,{"$f":"IF(AH187=0,0,AH187/AH180)","v":0},0,0,0,2.3150242549952418E-2,0.33423008033249407,0.67592167440672701,0.71482826798748045,0.54984642060027433,0.78745318511035078,0.76091877606506197,1.4792055820455169E-2,0,0,0,0,0,0,0,0.86932913496313879,0,0,0,0,0,0,0,0,0.76358950315864982,0.9190741215087086,0.98192572772899367,0.98447812209103014,{"$f":"IF(BN187=0,0,BN187/BN180)","v":0.98569359189554207},0.98453140084815471,0.98416913857293586,0.98365229061824333,0.73336534734247738,0,0,0,0,0,0,0,0.29853213319184785,0,0,0,0,0,0,0,0,0,0,0.13508313218861845,0.30031523428587314,0.27774958522594845,0.480757271422526,0.64501707826668242,0.6138323972930031,0,0,0,{"$f":"IF(CT187=0,0,CT187/CT180)","v":0},0,0,0,0]
[]
["MAY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB195+4*BA195+19*C195+BZ195*4","v":18180130.478149813},606660.80652495299,22141.577485295355,21086.012004414504,20030.94594490288,18975.399672536223,17920.333613024588,17920.333613024588,18975.399672536223,20030.94594490288,23755.70735062355,27418.367629932778,29508.292392016712,30563.857872897566,31101.73468755055,28970.415577363725,28970.415577363725,29487.604822222365,29487.604822222365,28432.538762710734,28432.538762710734,27914.869304997068,27397.680060138428,27418.367629932778,26487.039734630387,24232.823587002265,569183.39933206351,18902.762966684739,17822.605082874168,17822.605082874168,17282.422183268904,17282.422183268904,17822.605082874168,18362.684024779457,19982.775930683209,23763.473443832238,24789.623433452274,26247.836576596514,25761.72522377429,25556.53553095775,26047.966615149566,25556.53553095775,25065.063693823955,25065.063693823955,28084.104979074462,30244.420746695563,31864.657572411408,30244.420746695563,27003.947095263909,25383.710269548075,23223.431642698499,487549.58268691023,17957.62481835049,16931.474828730468,16931.474828730468,16418.30107410545,16418.30107410545,16931.474828730468,17444.549823540481,15086.995827665827,17822.605082874168,18641.796821956112,19738.373105600582,19372.817368278265,19244.071254811199,19614.118861207618,19218.514719280229,18848.927897755617,18873.992961449447,21175.415154222141,27522.42287949297,29315.484966618504,28429.755501893826,27003.947095263909,25383.710269548075,23223.431642698499,606660.80652495299,22141.577485295355,21086.012004414504,20030.94594490288,18975.399672536223,17920.333613024588,17920.333613024588,18975.399672536223,20030.94594490288,23755.70735062355,27418.367629932778,29508.292392016712,30563.857872897566,31101.73468755055,28970.415577363725,28970.415577363725,29487.604822222365,29487.604822222365,28432.538762710734,28432.538762710734,27914.869304997068,27397.680060138428,27418.367629932778,26487.039734630387,24232.823587002265]
["Self-Consumption",{"$f":"4*AB196+4*BA196+19*C196+BZ196*4","v":88536},{"$f":"SUM(D196:AA196)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC196:AZ196)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB196:BY196)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA196","v":2856},{"$f":"BB196","v":119},{"$f":"BC196","v":119},{"$f":"BD196","v":119},{"$f":"BE196","v":119},{"$f":"BF196","v":119},{"$f":"BG196","v":119},{"$f":"BH196","v":119},{"$f":"BI196","v":119},{"$f":"BJ196","v":119},{"$f":"BK196","v":119},{"$f":"BL196","v":119},{"$f":"BM196","v":119},{"$f":"BN196","v":119},{"$f":"BO196","v":119},{"$f":"BP196","v":119},{"$f":"BQ196","v":119},{"$f":"BR196","v":119},{"$f":"BS196","v":119},{"$f":"BT196","v":119},{"$f":"BU196","v":119},{"$f":"BV196","v":119},{"$f":"BW196","v":119},{"$f":"BX196","v":119},{"$f":"BY196","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B195:B196)","v":18268666.478149813},609516.80652495299,22260.577485295355,21205.012004414504,20149.94594490288,19094.399672536223,18039.333613024588,18039.333613024588,19094.399672536223,20149.94594490288,23874.70735062355,27537.367629932778,29627.292392016712,30682.857872897566,31220.73468755055,29089.415577363725,29089.415577363725,29606.604822222365,29606.604822222365,28551.538762710734,28551.538762710734,28033.869304997068,27516.680060138428,27537.367629932778,26606.039734630387,24351.823587002265,572039.39933206351,19021.762966684739,17941.605082874168,17941.605082874168,17401.422183268904,17401.422183268904,{"$f":"SUM(AH195:AH196)","v":17941.605082874168},18481.684024779457,20101.775930683209,23882.473443832238,24908.623433452274,26366.836576596514,25880.72522377429,25675.53553095775,26166.966615149566,25675.53553095775,25184.063693823955,25184.063693823955,28203.104979074462,30363.420746695563,31983.657572411408,30363.420746695563,27122.947095263909,25502.710269548075,23342.431642698499,490405.58268691023,18076.62481835049,17050.474828730468,17050.474828730468,16537.30107410545,16537.30107410545,17050.474828730468,17563.549823540481,15205.995827665827,17941.605082874168,18760.796821956112,19857.373105600582,19491.817368278265,{"$f":"SUM(BN195:BN196)","v":19363.071254811199},19733.118861207618,19337.514719280229,18967.927897755617,18992.992961449447,21294.415154222141,27641.42287949297,29434.484966618504,28548.755501893826,27122.947095263909,25502.710269548075,23342.431642698499,609516.80652495299,22260.577485295355,21205.012004414504,20149.94594490288,19094.399672536223,18039.333613024588,18039.333613024588,19094.399672536223,20149.94594490288,23874.70735062355,27537.367629932778,29627.292392016712,30682.857872897566,31220.73468755055,29089.415577363725,29089.415577363725,29606.604822222365,29606.604822222365,28551.538762710734,28551.538762710734,{"$f":"SUM(CT195:CT196)","v":28033.869304997068},27516.680060138428,27537.367629932778,26606.039734630387,24351.823587002265]
[null,{"$f":"4*AB198+4*BA198+19*C198+BZ198*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J197:W197)","v":384716.29318005103},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI197:AV197)","v":358058.46699601231},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH197:BU197)","v":283586.0867247532}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB200+4*BA200+19*C200+BZ200*4","v":3779337.5526299998},121914.11460096775,3414.9611933044189,3414.9611933044189,3414.9611933044189,2731.9689546435352,2048.9767159826515,2731.9689546435352,3414.9611933044189,3414.9611933044189,5122.4417899566288,5463.9379092870704,6146.9301479479536,6829.9223866088378,6829.9223866088378,6146.9301479479536,7512.9146252697201,7512.9146252697201,4780.9456706261863,5463.9379092870704,6829.9223866088378,6829.9223866088378,6146.9301479479536,6146.9301479479536,5463.9379092870704,4097.953431965303,121914.11460096775,3414.9611933044189,3414.9611933044189,3414.9611933044189,2731.9689546435352,2048.9767159826515,2731.9689546435352,3414.9611933044189,3414.9611933044189,5122.4417899566288,5463.9379092870704,6146.9301479479536,6829.9223866088378,6829.9223866088378,6146.9301479479536,7512.9146252697201,7512.9146252697201,4780.9456706261863,5463.9379092870704,6829.9223866088378,6829.9223866088378,6146.9301479479536,6146.9301479479536,5463.9379092870704,4097.953431965303,121914.11460096775,3414.9611933044189,3414.9611933044189,3414.9611933044189,2731.9689546435352,2048.9767159826515,2731.9689546435352,3414.9611933044189,3414.9611933044189,5122.4417899566288,5463.9379092870704,6146.9301479479536,6829.9223866088378,6829.9223866088378,6146.9301479479536,7512.9146252697201,7512.9146252697201,4780.9456706261863,5463.9379092870704,6829.9223866088378,6829.9223866088378,6146.9301479479536,6146.9301479479536,5463.9379092870704,4097.953431965303,121914.11460096775,3414.9611933044189,3414.9611933044189,3414.9611933044189,2731.9689546435352,2048.9767159826515,2731.9689546435352,3414.9611933044189,3414.9611933044189,5122.4417899566288,5463.9379092870704,6146.9301479479536,6829.9223866088378,6829.9223866088378,6146.9301479479536,7512.9146252697201,7512.9146252697201,4780.9456706261863,5463.9379092870704,6829.9223866088378,6829.9223866088378,6146.9301479479536,6146.9301479479536,5463.9379092870704,4097.953431965303]
["   Geothermal",1274472,{"$f":"SUM(D201:AA201)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(AC201:AZ201)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(BB201:BY201)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(CA201:CX201)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713}]
["   Hydro",144321.09999999989,4655.519354838706,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,4655.519354838706,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,4655.519354838706,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,4655.519354838706,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947,193.97997311827947]
["   PV",1289968.5683364256,{"$f":"SUM(D203:AA203)","v":41611.889301175019},{"$f":"Inputs!$E$43/Inputs!$E$31*D215","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E215","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F215","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G215","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H215","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I215","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J215","v":187.83755926613071},{"$f":"Inputs!$E$43/Inputs!$E$31*K215","v":663.30138115852401},{"$f":"Inputs!$E$43/Inputs!$E$31*L215","v":1790.326736755308},{"$f":"Inputs!$E$43/Inputs!$E$31*M215","v":2829.3032364460937},{"$f":"Inputs!$E$43/Inputs!$E$31*N215","v":4091.3368377654097},{"$f":"Inputs!$E$43/Inputs!$E$31*O215","v":5036.3945578231296},{"$f":"Inputs!$E$43/Inputs!$E$31*P215","v":5048.134405277262},{"$f":"Inputs!$E$43/Inputs!$E$31*Q215","v":5441.4192949907238},{"$f":"Inputs!$E$43/Inputs!$E$31*R215","v":5100.9637188208617},{"$f":"Inputs!$E$43/Inputs!$E$31*S215","v":4754.6382189239339},{"$f":"Inputs!$E$43/Inputs!$E$31*T215","v":3533.6940836940839},{"$f":"Inputs!$E$43/Inputs!$E$31*U215","v":2030.9936095650382},{"$f":"Inputs!$E$43/Inputs!$E$31*V215","v":945.05772005772019},{"$f":"Inputs!$E$43/Inputs!$E$31*W215","v":158.48794063079779},{"$f":"Inputs!$E$43/Inputs!$E$31*X215","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y215","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z215","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA215","v":0},41611.889301175019,{"$f":"D203","v":0},{"$f":"E203","v":0},{"$f":"F203","v":0},{"$f":"G203","v":0},{"$f":"H203","v":0},{"$f":"I203","v":0},{"$f":"J203","v":187.83755926613071},{"$f":"K203","v":663.30138115852401},{"$f":"L203","v":1790.326736755308},{"$f":"M203","v":2829.3032364460937},{"$f":"N203","v":4091.3368377654097},{"$f":"O203","v":5036.3945578231296},{"$f":"P203","v":5048.134405277262},{"$f":"Q203","v":5441.4192949907238},{"$f":"R203","v":5100.9637188208617},{"$f":"S203","v":4754.6382189239339},{"$f":"T203","v":3533.6940836940839},{"$f":"U203","v":2030.9936095650382},{"$f":"V203","v":945.05772005772019},{"$f":"W203","v":158.48794063079779},{"$f":"X203","v":0},{"$f":"Y203","v":0},{"$f":"Z203","v":0},{"$f":"AA203","v":0},41611.889301175019,{"$f":"AC203","v":0},{"$f":"AD203","v":0},{"$f":"AE203","v":0},{"$f":"AF203","v":0},{"$f":"AG203","v":0},{"$f":"AH203","v":0},{"$f":"AI203","v":187.83755926613071},{"$f":"AJ203","v":663.30138115852401},{"$f":"AK203","v":1790.326736755308},{"$f":"AL203","v":2829.3032364460937},{"$f":"AM203","v":4091.3368377654097},{"$f":"AN203","v":5036.3945578231296},{"$f":"AO203","v":5048.134405277262},{"$f":"AP203","v":5441.4192949907238},{"$f":"AQ203","v":5100.9637188208617},{"$f":"AR203","v":4754.6382189239339},{"$f":"AS203","v":3533.6940836940839},{"$f":"AT203","v":2030.9936095650382},{"$f":"AU203","v":945.05772005772019},{"$f":"AV203","v":158.48794063079779},{"$f":"AW203","v":0},{"$f":"AX203","v":0},{"$f":"AY203","v":0},{"$f":"AZ203","v":0},{"$f":"BA203","v":41611.889301175019},{"$f":"BB203","v":0},{"$f":"BC203","v":0},{"$f":"BD203","v":0},{"$f":"BE203","v":0},{"$f":"BF203","v":0},{"$f":"BG203","v":0},{"$f":"BH203","v":187.83755926613071},{"$f":"BI203","v":663.30138115852401},{"$f":"BJ203","v":1790.326736755308},{"$f":"BK203","v":2829.3032364460937},{"$f":"BL203","v":4091.3368377654097},{"$f":"BM203","v":5036.3945578231296},{"$f":"BN203","v":5048.134405277262},{"$f":"BO203","v":5441.4192949907238},{"$f":"BP203","v":5100.9637188208617},{"$f":"BQ203","v":4754.6382189239339},{"$f":"BR203","v":3533.6940836940839},{"$f":"BS203","v":2030.9936095650382},{"$f":"BT203","v":945.05772005772019},{"$f":"BU203","v":158.48794063079779},{"$f":"BV203","v":0},{"$f":"BW203","v":0},{"$f":"BX203","v":0},{"$f":"BY203","v":0}]
["   Waste",1063066.7241746555,34292.474973375989,0,0,0,0,0,0,0,2286,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,{"$f":"C204","v":34292.474973375989},0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,{"$f":"AB204","v":34292.474973375989},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34292.474973375989,0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0]
["Total Projected Renewables Production",{"$f":"SUM(B200:B204)","v":7551165.9451410808},243585.99823035745,5321.9411664226982,5321.9411664226982,5321.9411664226982,4638.948927761814,3955.9566891009308,4638.948927761814,5509.7787256888287,8271.2425475812233,11105.925283642788,12486.397902664014,14431.423742644212,16059.473701362818,16071.21354881695,15781.506199869527,16807.035101021433,16460.709601124505,12507.796511251119,11688.088275782959,11968.136863597409,11181.567084170485,10340.086904878803,10340.086904878803,7370.9178824053497,6004.9334050835823,243585.99823035745,5321.9411664226982,5321.9411664226982,5321.9411664226982,4638.948927761814,3955.9566891009308,{"$f":"SUM(AH200:AH204)","v":4638.948927761814},5509.7787256888287,8271.4193313937922,11105.925283642788,12486.397902664014,14431.423742644212,16059.473701362818,16071.21354881695,15781.506199869527,16807.035101021433,16460.709601124505,12507.796511251119,11688.088275782959,11968.136863597409,11181.567084170485,10340.086904878803,10340.086904878803,7370.9178824053497,6004.9334050835823,243585.99823035745,5321.9411664226982,5321.9411664226982,5321.9411664226982,4638.948927761814,3955.9566891009308,4638.948927761814,5509.7787256888287,5985.2425475812224,8819.748499830217,10200.221118851443,12145.246958831642,13773.296917550248,{"$f":"SUM(BN200:BN204)","v":13785.036765004379},13495.329416056957,14520.858317208862,14174.532817311934,10221.619727438549,9401.9114919703879,9681.9600797848379,8895.3903003579144,8053.9101210662329,8053.9101210662329,7370.9178824053497,6004.9334050835823,243585.99823035745,5321.9411664226982,5321.9411664226982,5321.9411664226982,4638.948927761814,3955.9566891009308,4638.948927761814,5509.7787256888287,8271.4193313937922,11105.925283642788,12486.397902664014,14431.423742644212,16059.473701362818,16071.21354881695,15781.506199869527,16807.035101021433,16460.709601124505,12507.796511251119,11688.088275782959,11968.136863597409,{"$f":"SUM(CT200:CT204)","v":11181.567084170485},10340.086904878803,10340.086904878803,7370.9178824053497,6004.9334050835823]
[null,{"$f":"4*AB206+4*BA206+19*C206+BZ206*4","v":0}]
["Minimum Non-Renewables Production",5208000,{"$f":"SUM(D207:AA207)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(AC207:AZ207)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(BB207:BY207)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(CA207:CX207)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000}]
["Losses",-741399.74595180782,-24358.599823035747,{"$f":"0.1*D205*-1","v":-532.19411664226982},-532.19411664226982,-532.19411664226982,-463.89489277618145,-395.59566891009308,-463.89489277618145,-550.97787256888284,-827.12425475812233,-1110.5925283642789,-1248.6397902664014,-1443.1423742644213,-1605.947370136282,-1607.121354881695,-1578.1506199869527,-1680.7035101021434,-1646.0709601124506,-1250.779651125112,-1168.8088275782959,-1196.8136863597408,-1118.1567084170485,-1034.0086904878804,-1034.0086904878804,-737.09178824053504,-600.4933405083583,-24358.617501417004,{"$f":"0.1*AC205*-1","v":-532.19411664226982},-532.19411664226982,-532.19411664226982,-463.89489277618145,-395.59566891009308,-463.89489277618145,-550.97787256888284,-827.14193313937926,-1110.5925283642789,-1248.6397902664014,-1443.1423742644213,-1605.947370136282,-1607.121354881695,-1578.1506199869527,-1680.7035101021434,-1646.0709601124506,-1250.779651125112,-1168.8088275782959,-1196.8136863597408,-1118.1567084170485,-1034.0086904878804,-1034.0086904878804,-737.09178824053504,-600.4933405083583,-20929.352325698143,{"$f":"0.1*BB205*-1","v":-532.19411664226982},-532.19411664226982,-532.19411664226982,-463.89489277618145,-395.59566891009308,-463.89489277618145,-550.97787256888284,-598.52425475812231,-881.97484998302173,-1020.0221118851443,-1214.5246958831642,-1377.3296917550249,-1378.5036765004379,-1349.5329416056957,-1452.0858317208863,-1417.4532817311936,-1022.1619727438549,-940.19114919703884,-968.19600797848386,-889.53903003579148,-805.39101210662329,-805.39101210662329,-737.09178824053504,-600.4933405083583,-24358.617501417004,{"$f":"0.1*CA205*-1","v":-532.19411664226982},-532.19411664226982,-532.19411664226982,-463.89489277618145,-395.59566891009308,-463.89489277618145,-550.97787256888284,-827.14193313937926,-1110.5925283642789,-1248.6397902664014,-1443.1423742644213,-1605.947370136282,-1607.121354881695,-1578.1506199869527,-1680.7035101021434,-1646.0709601124506,-1250.779651125112,-1168.8088275782959,-1196.8136863597408,-1118.1567084170485,-1034.0086904878804,-1034.0086904878804,-737.09178824053504,-600.4933405083583]
["Net Projected Demand (Surplus)",{"$f":"4*AB209+4*BA209+18*C209+BZ209*4","v":6028610.8708429104},{"$f":"C197-C205-C253-C208","v":222289.4081176313},10470.830435514927,9415.2649546340763,8360.1988951224521,7919.3456375505903,7478.9725928337502,6864.2795780389552,7135.5988194162765,5705.827652079779,6879.3745953450416,9299.6095175351657,9639.0110236369219,9229.3315416710302,9756.6424936152944,7886.0599974811503,6963.0839864444351,7791.9661812103113,11349.587962096359,11032.259314506069,10780.215585473068,10970.458929243632,11210.601845747504,11231.289415541858,12972.213640465574,11947.383522427041,184812.01860312308,7232.0159169043109,6151.8580330937402,6151.8580330937402,6226.3681482832708,6841.0611630780659,6766.5510478885353,{"$f":"AI197-AI205-AI253-AI208","v":6522.8831716595105},5657.4985324287954,6887.140688553729,6670.8653210546618,6378.5552082167223,4427.1988925477544,4211.4433370224951,4963.6110352669912,3549.2039400384606,3369.425052811901,6927.0468336979475,10683.825530869801,12592.097569457897,14920.247196657972,14057.342532304643,10816.868880872989,11868.884175383262,10937.991578123274,99748.936782250923,6286.8777685700625,5260.7277789500404,5260.7277789500404,5362.2470391198167,5976.9400539146118,5875.4207937448355,5604.7489704205345,2819.2775348427281,3003.8314330269727,2580.5978149898128,1926.6508426521043,95.850142483042646,-43.461833692742402,{"$f":"BO197-BO205-BO253-BO208","v":587.32238675635745},-731.25776620774695,-789.15163782512377,2793.5352067547528,5832.6948114487914,11927.658807686617,14428.633696296381,14300.236392934215,12874.427986304299,11868.884175383262,10937.991578123274,222289.42579601257,10470.830435514927,9415.2649546340763,8360.1988951224521,7919.3456375505903,7478.9725928337502,6864.2795780389552,7135.5988194162765,5705.6685466484669,6879.3745953450416,9299.6095175351657,9639.0110236369219,9229.3315416710302,9756.6424936152944,7886.0599974811503,6963.0839864444351,7791.9661812103113,11349.587962096359,11032.259314506069,10780.215585473068,10970.458929243632,{"$f":"CU197-CU205-CU253-CU208","v":11210.601845747504},11231.289415541858,12972.213640465574,11947.383522427041]
[]
["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,{"$f":"D212","v":"V"},{"$f":"E212","v":"SV"},{"$f":"F212","v":"SV"},{"$f":"G212","v":"SV"},{"$f":"H212","v":"SV"},{"$f":"I212","v":"SV"},{"$f":"J212","v":"C"},{"$f":"K212","v":"C"},{"$f":"L212","v":"C"},{"$f":"M212","v":"C"},{"$f":"N212","v":"C"},{"$f":"O212","v":"C"},{"$f":"P212","v":"C"},{"$f":"Q212","v":"C"},{"$f":"R212","v":"C"},{"$f":"S212","v":"C"},{"$f":"T212","v":"C"},{"$f":"U212","v":"P"},{"$f":"V212","v":"P"},{"$f":"W212","v":"P"},{"$f":"X212","v":"P"},{"$f":"Y212","v":"V"},{"$f":"Z212","v":"V"},{"$f":"AA212","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB215+4*BA215+19*C215+BZ215*4","v":2002444.0079999999},{"$f":"SUM(D215:AA215)","v":64594.968000000001},{"$f":"'Hourly Production'!B19*1","v":0},{"$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},{"$f":"'Hourly Production'!H19*1","v":291.584},{"$f":"'Hourly Production'!I19*1","v":1029.6559999999999},{"$f":"'Hourly Production'!J19*1","v":2779.16},{"$f":"'Hourly Production'!K19*1","v":4391.9840000000004},{"$f":"'Hourly Production'!L19*1","v":6351.0640000000003},{"$f":"'Hourly Production'!M19*1","v":7818.0960000000005},{"$f":"'Hourly Production'!N19*1","v":7836.32},{"$f":"'Hourly Production'!O19*1","v":8446.8240000000005},{"$f":"'Hourly Production'!P19*1","v":7918.3279999999995},{"$f":"'Hourly Production'!Q19*1","v":7380.72},{"$f":"'Hourly Production'!R19*1","v":5485.424},{"$f":"'Hourly Production'!S19*1","v":3152.752},{"$f":"'Hourly Production'!T19*1","v":1467.0320000000002},{"$f":"'Hourly Production'!U19*1","v":246.02400000000003},{"$f":"'Hourly Production'!V19*1","v":0},{"$f":"'Hourly Production'!W19*1","v":0},{"$f":"'Hourly Production'!X19*1","v":0},{"$f":"'Hourly Production'!Y19*1","v":0},{"$f":"SUM(AC215:AZ215)","v":64594.968000000001},{"$f":"D215","v":0},{"$f":"E215","v":0},0,0,0,0,291.584,1029.6559999999999,2779.16,4391.9840000000004,6351.0640000000003,7818.0960000000005,7836.32,8446.8240000000005,7918.3279999999995,7380.72,5485.424,3152.752,1467.0320000000002,246.02400000000003,0,0,{"$f":"Z215","v":0},{"$f":"AA215","v":0},{"$f":"SUM(BB215:BY215)","v":64594.968000000001},{"$f":"AC215","v":0},0,0,0,0,0,291.584,1029.6559999999999,2779.16,4391.9840000000004,6351.0640000000003,7818.0960000000005,7836.32,8446.8240000000005,7918.3279999999995,7380.72,5485.424,3152.752,1467.0320000000002,246.02400000000003,0,0,{"$f":"AY215","v":0},0,{"$f":"SUM(CA215:CX215)","v":64594.968000000001},{"$f":"BB215","v":0},0,0,0,0,0,291.584,1029.6559999999999,2779.16,4391.9840000000004,6351.0640000000003,7818.0960000000005,7836.32,8446.8240000000005,7918.3279999999995,7380.72,5485.424,3152.752,1467.0320000000002,246.02400000000003,0,0,0,0]
["AC Losses",{"$f":"4*AB216+4*BA216+19*C216+BZ216*4","v":-68111.130488111972},{"$f":"SUM(D216:AA216)","v":-2197.1332415519992},{"$f":"Inputs!$E$51*D215*-1","v":0},{"$f":"Inputs!$E$51*E215*-1","v":0},{"$f":"Inputs!$E$51*F215*-1","v":0},{"$f":"Inputs!$E$51*G215*-1","v":0},{"$f":"Inputs!$E$51*H215*-1","v":0},{"$f":"Inputs!$E$51*I215*-1","v":0},{"$f":"Inputs!$E$51*J215*-1","v":-9.9179381759999963},{"$f":"Inputs!$E$51*K215*-1","v":-35.022719183999989},{"$f":"Inputs!$E$51*L215*-1","v":-94.530348239999967},{"$f":"Inputs!$E$51*M215*-1","v":-149.38894377599996},{"$f":"Inputs!$E$51*N215*-1","v":-216.02509089599994},{"$f":"Inputs!$E$51*O215*-1","v":-265.92471734399993},{"$f":"Inputs!$E$51*P215*-1","v":-266.5445884799999},{"$f":"Inputs!$E$51*Q215*-1","v":-287.3102715359999},{"$f":"Inputs!$E$51*R215*-1","v":-269.33400859199992},{"$f":"Inputs!$E$51*S215*-1","v":-251.04781007999992},{"$f":"Inputs!$E$51*T215*-1","v":-186.58121193599993},{"$f":"Inputs!$E$51*U215*-1","v":-107.23770652799996},{"$f":"Inputs!$E$51*V215*-1","v":-49.899626447999985},{"$f":"Inputs!$E$51*W215*-1","v":-8.3682603359999987},{"$f":"Inputs!$E$51*X215*-1","v":0},{"$f":"Inputs!$E$51*Y215*-1","v":0},{"$f":"Inputs!$E$51*Z215*-1","v":0},{"$f":"Inputs!$E$51*AA215*-1","v":0},{"$f":"SUM(AC216:AZ216)","v":-2197.1332415519992},{"$f":"Inputs!$E$51*AC215*-1","v":0},{"$f":"Inputs!$E$51*AD215*-1","v":0},{"$f":"Inputs!$E$51*AE215*-1","v":0},{"$f":"Inputs!$E$51*AF215*-1","v":0},{"$f":"Inputs!$E$51*AG215*-1","v":0},{"$f":"Inputs!$E$51*AH215*-1","v":0},{"$f":"Inputs!$E$51*AI215*-1","v":-9.9179381759999963},{"$f":"Inputs!$E$51*AJ215*-1","v":-35.022719183999989},{"$f":"Inputs!$E$51*AK215*-1","v":-94.530348239999967},{"$f":"Inputs!$E$51*AL215*-1","v":-149.38894377599996},{"$f":"Inputs!$E$51*AM215*-1","v":-216.02509089599994},{"$f":"Inputs!$E$51*AN215*-1","v":-265.92471734399993},{"$f":"Inputs!$E$51*AO215*-1","v":-266.5445884799999},{"$f":"Inputs!$E$51*AP215*-1","v":-287.3102715359999},{"$f":"Inputs!$E$51*AQ215*-1","v":-269.33400859199992},{"$f":"Inputs!$E$51*AR215*-1","v":-251.04781007999992},{"$f":"Inputs!$E$51*AS215*-1","v":-186.58121193599993},{"$f":"Inputs!$E$51*AT215*-1","v":-107.23770652799996},{"$f":"Inputs!$E$51*AU215*-1","v":-49.899626447999985},{"$f":"Inputs!$E$51*AV215*-1","v":-8.3682603359999987},{"$f":"Inputs!$E$51*AW215*-1","v":0},{"$f":"Inputs!$E$51*AX215*-1","v":0},{"$f":"Inputs!$E$51*AY215*-1","v":0},{"$f":"Inputs!$E$51*AZ215*-1","v":0},{"$f":"SUM(BB216:BY216)","v":-2197.1332415519992},{"$f":"Inputs!$E$51*BB215*-1","v":0},{"$f":"Inputs!$E$51*BC215*-1","v":0},{"$f":"Inputs!$E$51*BD215*-1","v":0},{"$f":"Inputs!$E$51*BE215*-1","v":0},{"$f":"Inputs!$E$51*BF215*-1","v":0},{"$f":"Inputs!$E$51*BG215*-1","v":0},{"$f":"Inputs!$E$51*BH215*-1","v":-9.9179381759999963},{"$f":"Inputs!$E$51*BI215*-1","v":-35.022719183999989},{"$f":"Inputs!$E$51*BJ215*-1","v":-94.530348239999967},{"$f":"Inputs!$E$51*BK215*-1","v":-149.38894377599996},{"$f":"Inputs!$E$51*BL215*-1","v":-216.02509089599994},{"$f":"Inputs!$E$51*BM215*-1","v":-265.92471734399993},{"$f":"Inputs!$E$51*BN215*-1","v":-266.5445884799999},{"$f":"Inputs!$E$51*BO215*-1","v":-287.3102715359999},{"$f":"Inputs!$E$51*BP215*-1","v":-269.33400859199992},{"$f":"Inputs!$E$51*BQ215*-1","v":-251.04781007999992},{"$f":"Inputs!$E$51*BR215*-1","v":-186.58121193599993},{"$f":"Inputs!$E$51*BS215*-1","v":-107.23770652799996},{"$f":"Inputs!$E$51*BT215*-1","v":-49.899626447999985},{"$f":"Inputs!$E$51*BU215*-1","v":-8.3682603359999987},{"$f":"Inputs!$E$51*BV215*-1","v":0},{"$f":"Inputs!$E$51*BW215*-1","v":0},{"$f":"Inputs!$E$51*BX215*-1","v":0},{"$f":"Inputs!$E$51*BY215*-1","v":0},{"$f":"SUM(CA216:CX216)","v":-2197.1332415519992},{"$f":"Inputs!$E$51*CA215*-1","v":0},{"$f":"Inputs!$E$51*CB215*-1","v":0},{"$f":"Inputs!$E$51*CC215*-1","v":0},{"$f":"Inputs!$E$51*CD215*-1","v":0},{"$f":"Inputs!$E$51*CE215*-1","v":0},{"$f":"Inputs!$E$51*CF215*-1","v":0},{"$f":"Inputs!$E$51*CG215*-1","v":-9.9179381759999963},{"$f":"Inputs!$E$51*CH215*-1","v":-35.022719183999989},{"$f":"Inputs!$E$51*CI215*-1","v":-94.530348239999967},{"$f":"Inputs!$E$51*CJ215*-1","v":-149.38894377599996},{"$f":"Inputs!$E$51*CK215*-1","v":-216.02509089599994},{"$f":"Inputs!$E$51*CL215*-1","v":-265.92471734399993},{"$f":"Inputs!$E$51*CM215*-1","v":-266.5445884799999},{"$f":"Inputs!$E$51*CN215*-1","v":-287.3102715359999},{"$f":"Inputs!$E$51*CO215*-1","v":-269.33400859199992},{"$f":"Inputs!$E$51*CP215*-1","v":-251.04781007999992},{"$f":"Inputs!$E$51*CQ215*-1","v":-186.58121193599993},{"$f":"Inputs!$E$51*CR215*-1","v":-107.23770652799996},{"$f":"Inputs!$E$51*CS215*-1","v":-49.899626447999985},{"$f":"Inputs!$E$51*CT215*-1","v":-8.3682603359999987},{"$f":"Inputs!$E$51*CU215*-1","v":0},{"$f":"Inputs!$E$51*CV215*-1","v":0},{"$f":"Inputs!$E$51*CW215*-1","v":0},{"$f":"Inputs!$E$51*CX215*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB217+4*BA217+19*C217+BZ217*4","v":1934332.877511888},{"$f":"SUM(D217:AA217)","v":62397.834758448},{"$f":"D215+D216","v":0},{"$f":"E215+E216","v":0},{"$f":"F215+F216","v":0},{"$f":"G215+G216","v":0},{"$f":"H215+H216","v":0},{"$f":"I215+I216","v":0},{"$f":"J215+J216","v":281.666061824},{"$f":"K215+K216","v":994.63328081599991},{"$f":"L215+L216","v":2684.6296517599999},{"$f":"M215+M216","v":4242.5950562240005},{"$f":"N215+N216","v":6135.0389091040006},{"$f":"O215+O216","v":7552.1712826560006},{"$f":"P215+P216","v":7569.7754115199996},{"$f":"Q215+Q216","v":8159.5137284640005},{"$f":"R215+R216","v":7648.9939914079996},{"$f":"S215+S216","v":7129.6721899200002},{"$f":"T215+T216","v":5298.8427880640002},{"$f":"U215+U216","v":3045.5142934720002},{"$f":"V215+V216","v":1417.1323735520002},{"$f":"W215+W216","v":237.65573966400004},{"$f":"X215+X216","v":0},{"$f":"Y215+Y216","v":0},{"$f":"Z215+Z216","v":0},{"$f":"AA215+AA216","v":0},{"$f":"SUM(AC217:AZ217)","v":62397.834758448},{"$f":"AC215+AC216","v":0},{"$f":"AD215+AD216","v":0},{"$f":"AE215+AE216","v":0},{"$f":"AF215+AF216","v":0},{"$f":"AG215+AG216","v":0},{"$f":"AH215+AH216","v":0},{"$f":"AI215+AI216","v":281.666061824},{"$f":"AJ215+AJ216","v":994.63328081599991},{"$f":"AK215+AK216","v":2684.6296517599999},{"$f":"AL215+AL216","v":4242.5950562240005},{"$f":"AM215+AM216","v":6135.0389091040006},{"$f":"AN215+AN216","v":7552.1712826560006},{"$f":"AO215+AO216","v":7569.7754115199996},{"$f":"AP215+AP216","v":8159.5137284640005},{"$f":"AQ215+AQ216","v":7648.9939914079996},{"$f":"AR215+AR216","v":7129.6721899200002},{"$f":"AS215+AS216","v":5298.8427880640002},{"$f":"AT215+AT216","v":3045.5142934720002},{"$f":"AU215+AU216","v":1417.1323735520002},{"$f":"AV215+AV216","v":237.65573966400004},{"$f":"AW215+AW216","v":0},{"$f":"AX215+AX216","v":0},{"$f":"AY215+AY216","v":0},{"$f":"AZ215+AZ216","v":0},62397.834758448,{"$f":"BB215+BB216","v":0},{"$f":"BC215+BC216","v":0},{"$f":"BD215+BD216","v":0},{"$f":"BE215+BE216","v":0},{"$f":"BF215+BF216","v":0},{"$f":"BG215+BG216","v":0},{"$f":"BH215+BH216","v":281.666061824},{"$f":"BI215+BI216","v":994.63328081599991},{"$f":"BJ215+BJ216","v":2684.6296517599999},{"$f":"BK215+BK216","v":4242.5950562240005},{"$f":"BL215+BL216","v":6135.0389091040006},{"$f":"BM215+BM216","v":7552.1712826560006},{"$f":"BN215+BN216","v":7569.7754115199996},{"$f":"BO215+BO216","v":8159.5137284640005},{"$f":"BP215+BP216","v":7648.9939914079996},{"$f":"BQ215+BQ216","v":7129.6721899200002},{"$f":"BR215+BR216","v":5298.8427880640002},{"$f":"BS215+BS216","v":3045.5142934720002},{"$f":"BT215+BT216","v":1417.1323735520002},{"$f":"BU215+BU216","v":237.65573966400004},{"$f":"BV215+BV216","v":0},{"$f":"BW215+BW216","v":0},{"$f":"BX215+BX216","v":0},{"$f":"BY215+BY216","v":0},62397.834758448,{"$f":"CA215+CA216","v":0},{"$f":"CB215+CB216","v":0},{"$f":"CC215+CC216","v":0},{"$f":"CD215+CD216","v":0},{"$f":"CE215+CE216","v":0},{"$f":"CF215+CF216","v":0},{"$f":"CG215+CG216","v":281.666061824},{"$f":"CH215+CH216","v":994.63328081599991},{"$f":"CI215+CI216","v":2684.6296517599999},{"$f":"CJ215+CJ216","v":4242.5950562240005},{"$f":"CK215+CK216","v":6135.0389091040006},{"$f":"CL215+CL216","v":7552.1712826560006},{"$f":"CM215+CM216","v":7569.7754115199996},{"$f":"CN215+CN216","v":8159.5137284640005},{"$f":"CO215+CO216","v":7648.9939914079996},{"$f":"CP215+CP216","v":7129.6721899200002},{"$f":"CQ215+CQ216","v":5298.8427880640002},{"$f":"CR215+CR216","v":3045.5142934720002},{"$f":"CS215+CS216","v":1417.1323735520002},{"$f":"CT215+CT216","v":237.65573966400004},{"$f":"CU215+CU216","v":0},{"$f":"CV215+CV216","v":0},{"$f":"CW215+CW216","v":0},{"$f":"CX215+CX216","v":0}]
["PV Production used internally",{"$f":"4*AB218+4*BA218+19*C218+BZ218*4","v":-51646},{"$f":"SUM(D218:AA218)","v":-1666},{"$f":"IF(D217>Inputs!$E$81,Inputs!$E$81,D217)*-1","v":0},{"$f":"IF(E217>Inputs!$E$81,Inputs!$E$81,E217)*-1","v":0},{"$f":"IF(F217>Inputs!$E$81,Inputs!$E$81,F217)*-1","v":0},{"$f":"IF(G217>Inputs!$E$81,Inputs!$E$81,G217)*-1","v":0},{"$f":"IF(H217>Inputs!$E$81,Inputs!$E$81,H217)*-1","v":0},{"$f":"IF(I217>Inputs!$E$81,Inputs!$E$81,I217)*-1","v":0},{"$f":"IF(J217>Inputs!$E$81,Inputs!$E$81,J217)*-1","v":-119},{"$f":"IF(K217>Inputs!$E$81,Inputs!$E$81,K217)*-1","v":-119},{"$f":"IF(L217>Inputs!$E$81,Inputs!$E$81,L217)*-1","v":-119},{"$f":"IF(M217>Inputs!$E$81,Inputs!$E$81,M217)*-1","v":-119},{"$f":"IF(N217>Inputs!$E$81,Inputs!$E$81,N217)*-1","v":-119},{"$f":"IF(O217>Inputs!$E$81,Inputs!$E$81,O217)*-1","v":-119},{"$f":"IF(P217>Inputs!$E$81,Inputs!$E$81,P217)*-1","v":-119},{"$f":"IF(Q217>Inputs!$E$81,Inputs!$E$81,Q217)*-1","v":-119},{"$f":"IF(R217>Inputs!$E$81,Inputs!$E$81,R217)*-1","v":-119},{"$f":"IF(S217>Inputs!$E$81,Inputs!$E$81,S217)*-1","v":-119},{"$f":"IF(T217>Inputs!$E$81,Inputs!$E$81,T217)*-1","v":-119},{"$f":"IF(U217>Inputs!$E$81,Inputs!$E$81,U217)*-1","v":-119},{"$f":"IF(V217>Inputs!$E$81,Inputs!$E$81,V217)*-1","v":-119},{"$f":"IF(W217>Inputs!$E$81,Inputs!$E$81,W217)*-1","v":-119},{"$f":"IF(X217>Inputs!$E$81,Inputs!$E$81,X217)*-1","v":0},{"$f":"IF(Y217>Inputs!$E$81,Inputs!$E$81,Y217)*-1","v":0},{"$f":"IF(Z217>Inputs!$E$81,Inputs!$E$81,Z217)*-1","v":0},{"$f":"IF(AA217>Inputs!$E$81,Inputs!$E$81,AA217)*-1","v":0},{"$f":"SUM(AC218:AZ218)","v":-1666},{"$f":"IF(AC217>Inputs!$E$81,Inputs!$E$81,AC217)*-1","v":0},{"$f":"IF(AD217>Inputs!$E$81,Inputs!$E$81,AD217)*-1","v":0},{"$f":"IF(AE217>Inputs!$E$81,Inputs!$E$81,AE217)*-1","v":0},{"$f":"IF(AF217>Inputs!$E$81,Inputs!$E$81,AF217)*-1","v":0},{"$f":"IF(AG217>Inputs!$E$81,Inputs!$E$81,AG217)*-1","v":0},{"$f":"IF(AH217>Inputs!$E$81,Inputs!$E$81,AH217)*-1","v":0},{"$f":"IF(AI217>Inputs!$E$81,Inputs!$E$81,AI217)*-1","v":-119},{"$f":"IF(AJ217>Inputs!$E$81,Inputs!$E$81,AJ217)*-1","v":-119},{"$f":"IF(AK217>Inputs!$E$81,Inputs!$E$81,AK217)*-1","v":-119},{"$f":"IF(AL217>Inputs!$E$81,Inputs!$E$81,AL217)*-1","v":-119},{"$f":"IF(AM217>Inputs!$E$81,Inputs!$E$81,AM217)*-1","v":-119},{"$f":"IF(AN217>Inputs!$E$81,Inputs!$E$81,AN217)*-1","v":-119},{"$f":"IF(AO217>Inputs!$E$81,Inputs!$E$81,AO217)*-1","v":-119},{"$f":"IF(AP217>Inputs!$E$81,Inputs!$E$81,AP217)*-1","v":-119},{"$f":"IF(AQ217>Inputs!$E$81,Inputs!$E$81,AQ217)*-1","v":-119},{"$f":"IF(AR217>Inputs!$E$81,Inputs!$E$81,AR217)*-1","v":-119},{"$f":"IF(AS217>Inputs!$E$81,Inputs!$E$81,AS217)*-1","v":-119},{"$f":"IF(AT217>Inputs!$E$81,Inputs!$E$81,AT217)*-1","v":-119},{"$f":"IF(AU217>Inputs!$E$81,Inputs!$E$81,AU217)*-1","v":-119},{"$f":"IF(AV217>Inputs!$E$81,Inputs!$E$81,AV217)*-1","v":-119},{"$f":"IF(AW217>Inputs!$E$81,Inputs!$E$81,AW217)*-1","v":0},{"$f":"IF(AX217>Inputs!$E$81,Inputs!$E$81,AX217)*-1","v":0},{"$f":"IF(AY217>Inputs!$E$81,Inputs!$E$81,AY217)*-1","v":0},{"$f":"IF(AZ217>Inputs!$E$81,Inputs!$E$81,AZ217)*-1","v":0},{"$f":"SUM(BB218:BY218)","v":-1666},{"$f":"IF(BB217>Inputs!$E$81,Inputs!$E$81,BB217)*-1","v":0},{"$f":"IF(BC217>Inputs!$E$81,Inputs!$E$81,BC217)*-1","v":0},{"$f":"IF(BD217>Inputs!$E$81,Inputs!$E$81,BD217)*-1","v":0},{"$f":"IF(BE217>Inputs!$E$81,Inputs!$E$81,BE217)*-1","v":0},{"$f":"IF(BF217>Inputs!$E$81,Inputs!$E$81,BF217)*-1","v":0},{"$f":"IF(BG217>Inputs!$E$81,Inputs!$E$81,BG217)*-1","v":0},{"$f":"IF(BH217>Inputs!$E$81,Inputs!$E$81,BH217)*-1","v":-119},{"$f":"IF(BI217>Inputs!$E$81,Inputs!$E$81,BI217)*-1","v":-119},{"$f":"IF(BJ217>Inputs!$E$81,Inputs!$E$81,BJ217)*-1","v":-119},{"$f":"IF(BK217>Inputs!$E$81,Inputs!$E$81,BK217)*-1","v":-119},{"$f":"IF(BL217>Inputs!$E$81,Inputs!$E$81,BL217)*-1","v":-119},{"$f":"IF(BM217>Inputs!$E$81,Inputs!$E$81,BM217)*-1","v":-119},{"$f":"IF(BN217>Inputs!$E$81,Inputs!$E$81,BN217)*-1","v":-119},{"$f":"IF(BO217>Inputs!$E$81,Inputs!$E$81,BO217)*-1","v":-119},{"$f":"IF(BP217>Inputs!$E$81,Inputs!$E$81,BP217)*-1","v":-119},{"$f":"IF(BQ217>Inputs!$E$81,Inputs!$E$81,BQ217)*-1","v":-119},{"$f":"IF(BR217>Inputs!$E$81,Inputs!$E$81,BR217)*-1","v":-119},{"$f":"IF(BS217>Inputs!$E$81,Inputs!$E$81,BS217)*-1","v":-119},{"$f":"IF(BT217>Inputs!$E$81,Inputs!$E$81,BT217)*-1","v":-119},{"$f":"IF(BU217>Inputs!$E$81,Inputs!$E$81,BU217)*-1","v":-119},{"$f":"IF(BV217>Inputs!$E$81,Inputs!$E$81,BV217)*-1","v":0},{"$f":"IF(BW217>Inputs!$E$81,Inputs!$E$81,BW217)*-1","v":0},{"$f":"IF(BX217>Inputs!$E$81,Inputs!$E$81,BX217)*-1","v":0},{"$f":"IF(BY217>Inputs!$E$81,Inputs!$E$81,BY217)*-1","v":0},{"$f":"SUM(CA218:CX218)","v":-1666},{"$f":"IF(CA217>Inputs!$E$81,Inputs!$E$81,CA217)*-1","v":0},{"$f":"IF(CB217>Inputs!$E$81,Inputs!$E$81,CB217)*-1","v":0},{"$f":"IF(CC217>Inputs!$E$81,Inputs!$E$81,CC217)*-1","v":0},{"$f":"IF(CD217>Inputs!$E$81,Inputs!$E$81,CD217)*-1","v":0},{"$f":"IF(CE217>Inputs!$E$81,Inputs!$E$81,CE217)*-1","v":0},{"$f":"IF(CF217>Inputs!$E$81,Inputs!$E$81,CF217)*-1","v":0},{"$f":"IF(CG217>Inputs!$E$81,Inputs!$E$81,CG217)*-1","v":-119},{"$f":"IF(CH217>Inputs!$E$81,Inputs!$E$81,CH217)*-1","v":-119},{"$f":"IF(CI217>Inputs!$E$81,Inputs!$E$81,CI217)*-1","v":-119},{"$f":"IF(CJ217>Inputs!$E$81,Inputs!$E$81,CJ217)*-1","v":-119},{"$f":"IF(CK217>Inputs!$E$81,Inputs!$E$81,CK217)*-1","v":-119},{"$f":"IF(CL217>Inputs!$E$81,Inputs!$E$81,CL217)*-1","v":-119},{"$f":"IF(CM217>Inputs!$E$81,Inputs!$E$81,CM217)*-1","v":-119},{"$f":"IF(CN217>Inputs!$E$81,Inputs!$E$81,CN217)*-1","v":-119},{"$f":"IF(CO217>Inputs!$E$81,Inputs!$E$81,CO217)*-1","v":-119},{"$f":"IF(CP217>Inputs!$E$81,Inputs!$E$81,CP217)*-1","v":-119},{"$f":"IF(CQ217>Inputs!$E$81,Inputs!$E$81,CQ217)*-1","v":-119},{"$f":"IF(CR217>Inputs!$E$81,Inputs!$E$81,CR217)*-1","v":-119},{"$f":"IF(CS217>Inputs!$E$81,Inputs!$E$81,CS217)*-1","v":-119},{"$f":"IF(CT217>Inputs!$E$81,Inputs!$E$81,CT217)*-1","v":-119},{"$f":"IF(CU217>Inputs!$E$81,Inputs!$E$81,CU217)*-1","v":0},{"$f":"IF(CV217>Inputs!$E$81,Inputs!$E$81,CV217)*-1","v":0},{"$f":"IF(CW217>Inputs!$E$81,Inputs!$E$81,CW217)*-1","v":0},{"$f":"IF(CX217>Inputs!$E$81,Inputs!$E$81,CX217)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB219+4*BA219+19*C219+BZ219*4","v":1882686.877511888},{"$f":"SUM(D219:AA219)","v":60731.834758448},{"$f":"D217+D218","v":0},{"$f":"E217+E218","v":0},0,0,0,0,162.666061824,875.63328081599991,2565.6296517599999,4123.5950562240005,6016.0389091040006,7433.1712826560006,7450.7754115199996,8040.5137284640005,7529.9939914079996,7010.6721899200002,5179.8427880640002,2926.5142934720002,1298.1323735520002,118.65573966400004,0,0,0,0,{"$f":"SUM(AC219:AZ219)","v":60731.834758448},{"$f":"AC217+AC218","v":0},{"$f":"AD217+AD218","v":0},0,0,0,0,162.666061824,875.63328081599991,2565.6296517599999,4123.5950562240005,6016.0389091040006,7433.1712826560006,7450.7754115199996,8040.5137284640005,7529.9939914079996,7010.6721899200002,5179.8427880640002,2926.5142934720002,1298.1323735520002,118.65573966400004,0,0,0,0,{"$f":"SUM(BB219:BY219)","v":60731.834758448},{"$f":"BB217+BB218","v":0},{"$f":"BC217+BC218","v":0},0,0,0,0,162.666061824,875.63328081599991,2565.6296517599999,4123.5950562240005,6016.0389091040006,7433.1712826560006,7450.7754115199996,8040.5137284640005,7529.9939914079996,7010.6721899200002,5179.8427880640002,2926.5142934720002,1298.1323735520002,118.65573966400004,0,0,0,0,{"$f":"SUM(CA219:CX219)","v":60731.834758448},{"$f":"CA217+CA218","v":0},{"$f":"CB217+CB218","v":0},0,0,0,0,162.666061824,875.63328081599991,2565.6296517599999,4123.5950562240005,6016.0389091040006,7433.1712826560006,7450.7754115199996,8040.5137284640005,7529.9939914079996,7010.6721899200002,5179.8427880640002,2926.5142934720002,1298.1323735520002,118.65573966400004,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U219:W219)","v":4343.3024066880007}]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB222+4*BA222+19*C222+BZ222*4","v":1619115.946345103},{"$f":"SUM(D222:AA222)","v":60010.471022501581},{"$f":"IF(D209<0,0,IF(D209>D219,D219,D209))","v":0},{"$f":"IF(E209<0,0,IF(E209>E219,E219,E209))","v":0},0,0,0,0,162.666061824,875.63328081599991,2565.6296517599999,4123.5950562240005,6016.0389091040006,7433.1712826560006,7450.7754115199996,7886.0599974811503,6963.0839864444351,7010.6721899200002,5179.8427880640002,2926.5142934720002,1298.1323735520002,118.65573966400004,0,0,0,0,{"$f":"SUM(AC222:AZ222)","v":43787.590412167599},{"$f":"IF(AC209<0,0,IF(AC209>AC219,AC219,AC209))","v":0},{"$f":"IF(AD209<0,0,IF(AD209>AD219,AD219,AD209))","v":0},0,0,0,0,162.666061824,875.63328081599991,2565.6296517599999,4123.5950562240005,6016.0389091040006,4427.1988925477544,4211.4433370224951,4963.6110352669912,3549.2039400384606,3369.425052811901,5179.8427880640002,2926.5142934720002,1298.1323735520002,118.65573966400004,0,0,0,0,{"$f":"SUM(BB222:BY222)","v":15931.18779472407},{"$f":"IF(BB209<0,0,IF(BB209>BB219,BB219,BB209))","v":0},0,0,0,0,0,162.666061824,875.63328081599991,2565.6296517599999,2580.5978149898128,1926.6508426521043,95.850142483042646,0,587.32238675635745,0,0,2793.5352067547528,2926.5142934720002,1298.1323735520002,118.65573966400004,0,0,0,0,{"$f":"SUM(CA222:CX222)","v":60010.471022501581},{"$f":"IF(CA209<0,0,IF(CA209>CA219,CA219,CA209))","v":0},{"$f":"IF(CB209<0,0,IF(CB209>CB219,CB219,CB209))","v":0},0,0,0,0,162.666061824,875.63328081599991,2565.6296517599999,4123.5950562240005,6016.0389091040006,7433.1712826560006,7450.7754115199996,7886.0599974811503,6963.0839864444351,7010.6721899200002,5179.8427880640002,2926.5142934720002,1298.1323735520002,118.65573966400004,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B209-B222","v":4409494.9244978074},{"$f":"C209-C222","v":162278.93709512972},10470.830435514927,9415.2649546340763,8360.1988951224521,7919.3456375505903,7478.9725928337502,6864.2795780389552,6972.9327575922762,4830.1943712637794,4313.7449435850413,5176.0144613111652,3622.9721145329213,1796.1602590150296,2305.8670820952948,0,0,781.29399129031117,6169.7451740323586,8105.7450210340685,9482.0832119210681,10851.803189579632,11210.601845747504,11231.289415541858,12972.213640465574,11947.383522427041,141024.42819095548,7232.0159169043109,6151.8580330937402,6151.8580330937402,6226.3681482832708,6841.0611630780659,6766.5510478885353,6360.2171098355102,4781.8652516127959,4321.5110367937286,2547.2702648306613,362.51629911272175,0,0,0,0,0,1747.2040456339473,7757.3112373978001,11293.965195905897,14801.591456993972,14057.342532304643,10816.868880872989,11868.884175383262,10937.991578123274,83817.748987526851,6286.8777685700625,5260.7277789500404,5260.7277789500404,5362.2470391198167,5976.9400539146118,5875.4207937448355,5442.0829085965343,1943.644254026728,438.20178126697283,0,0,0,-43.461833692742402,{"$f":"BO209-BO222","v":0},-731.25776620774695,-789.15163782512377,0,2906.1805179767912,10629.526434134617,14309.977956632381,14300.236392934215,12874.427986304299,11868.884175383262,10937.991578123274,162278.95477351098,10470.830435514927,9415.2649546340763,8360.1988951224521,7919.3456375505903,7478.9725928337502,6864.2795780389552,6972.9327575922762,4830.0352658324673,4313.7449435850413,5176.0144613111652,3622.9721145329213,1796.1602590150296,2305.8670820952948,0,0,781.29399129031117,6169.7451740323586,8105.7450210340685,9482.0832119210681,10851.803189579632,11210.601845747504,11231.289415541858,12972.213640465574,11947.383522427041]
[]
["Summary"]
["Produced",{"$f":"B217","v":1934332.877511888},{"$f":"SUM(D226:AA226)","v":62397.834758448},{"$f":"D217","v":0},0,0,0,0,0,281.666061824,994.63328081599991,2684.6296517599999,4242.5950562240005,6135.0389091040006,7552.1712826560006,7569.7754115199996,8159.5137284640005,7648.9939914079996,7129.6721899200002,5298.8427880640002,3045.5142934720002,1417.1323735520002,237.65573966400004,0,0,0,0,62397.834758448,0,0,0,0,0,0,281.666061824,{"$f":"AJ217","v":994.63328081599991},2684.6296517599999,4242.5950562240005,6135.0389091040006,7552.1712826560006,7569.7754115199996,8159.5137284640005,7648.9939914079996,7129.6721899200002,5298.8427880640002,3045.5142934720002,1417.1323735520002,237.65573966400004,0,0,0,0,62397.834758448,0,0,0,0,0,0,281.666061824,994.63328081599991,2684.6296517599999,4242.5950562240005,6135.0389091040006,7552.1712826560006,7569.7754115199996,8159.5137284640005,{"$f":"BP217","v":7648.9939914079996},7129.6721899200002,5298.8427880640002,3045.5142934720002,1417.1323735520002,237.65573966400004,0,0,0,0,62397.834758448,0,0,0,0,0,0,281.666061824,994.63328081599991,2684.6296517599999,4242.5950562240005,6135.0389091040006,7552.1712826560006,7569.7754115199996,8159.5137284640005,7648.9939914079996,7129.6721899200002,5298.8427880640002,3045.5142934720002,1417.1323735520002,237.65573966400004,0,0,0,0]
["Used",{"$f":"B218","v":-51646},{"$f":"C218","v":-1666},{"$f":"D218","v":0},0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,-1666,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,-1666,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,{"$f":"BP218","v":-119},-119,-119,-119,-119,-119,0,0,0,0,-1666,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB228+4*BA228+19*C228+BZ228*4","v":1619115.946345103},{"$f":"SUM(D228:AA228)","v":60010.471022501581},{"$f":"D222","v":0},{"$f":"E222","v":0},0,0,0,0,162.666061824,875.63328081599991,2565.6296517599999,4123.5950562240005,6016.0389091040006,7433.1712826560006,7450.7754115199996,7886.0599974811503,6963.0839864444351,7010.6721899200002,5179.8427880640002,2926.5142934720002,1298.1323735520002,118.65573966400004,0,0,0,0,43787.590412167599,0,0,0,0,0,0,162.666061824,875.63328081599991,2565.6296517599999,4123.5950562240005,6016.0389091040006,4427.1988925477544,4211.4433370224951,4963.6110352669912,3549.2039400384606,3369.425052811901,5179.8427880640002,2926.5142934720002,1298.1323735520002,118.65573966400004,0,0,0,0,15931.18779472407,0,0,0,0,0,0,162.666061824,875.63328081599991,2565.6296517599999,2580.5978149898128,1926.6508426521043,95.850142483042646,0,587.32238675635745,0,{"$f":"BQ222","v":0},2793.5352067547528,2926.5142934720002,1298.1323735520002,118.65573966400004,0,0,0,0,60010.471022501581,0,0,0,0,0,0,162.666061824,875.63328081599991,2565.6296517599999,4123.5950562240005,6016.0389091040006,7433.1712826560006,7450.7754115199996,7886.0599974811503,6963.0839864444351,7010.6721899200002,5179.8427880640002,2926.5142934720002,1298.1323735520002,118.65573966400004,0,0,0,0]
["  Ponta",99895.955353824014,{"$f":"SUM(D229:AA229)","v":4343.3024066880007},{"$f":"IF(D212=\"P\",D228,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2926.5142934720002,1298.1323735520002,118.65573966400004,0,0,0,0,{"$f":"SUM(AC229:AZ229)","v":0},{"$f":"IF(AC212=\"P\",AC228,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB229:BY229)","v":0},{"$f":"IF(BB212=\"P\",BB228,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA229:CX229)","v":4343.3024066880007},{"$f":"IF(CA212=\"P\",CA228,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2926.5142934720002,1298.1323735520002,118.65573966400004,0,0,0,0]
["  Cheia",1390533.8837086651,55667.168615813585,{"$f":"IF(D212=\"C\",D228,0)","v":0},0,0,0,0,0,162.666061824,875.63328081599991,2565.6296517599999,4123.5950562240005,6016.0389091040006,7433.1712826560006,7450.7754115199996,7886.0599974811503,6963.0839864444351,7010.6721899200002,5179.8427880640002,0,0,0,0,0,0,0,27547.251386238149,{"$f":"IF(AC212=\"C\",AC228,0)","v":0},0,0,0,0,0,0,0,0,0,6016.0389091040006,4427.1988925477544,4211.4433370224951,0,0,3369.425052811901,5179.8427880640002,2926.5142934720002,1298.1323735520002,118.65573966400004,0,0,0,0,0,{"$f":"IF(BB212=\"C\",BB228,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55667.168615813585,{"$f":"IF(CA212=\"C\",CA228,0)","v":0},0,0,0,0,0,162.666061824,875.63328081599991,2565.6296517599999,4123.5950562240005,6016.0389091040006,7433.1712826560006,7450.7754115199996,7886.0599974811503,6963.0839864444351,7010.6721899200002,5179.8427880640002,0,0,0,0,0,0,0]
["  Vazio",128686.10728261409,0,{"$f":"IF(D212=\"V\",D228,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16240.339025929452,{"$f":"IF(AC212=\"V\",AC228,0)","v":0},0,0,0,0,0,162.666061824,875.63328081599991,2565.6296517599999,4123.5950562240005,0,0,0,4963.6110352669912,3549.2039400384606,0,0,0,0,0,0,0,0,0,15931.18779472407,{"$f":"IF(BB212=\"V\",BB228,0)","v":0},0,0,0,0,0,162.666061824,875.63328081599991,2565.6296517599999,2580.5978149898128,1926.6508426521043,95.850142483042646,0,587.32238675635745,0,0,2793.5352067547528,2926.5142934720002,1298.1323735520002,118.65573966400004,0,0,0,0,0,{"$f":"IF(CA212=\"V\",CA228,0)","v":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,{"$f":"IF(D212=\"SV\",D228,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC212=\"SV\",AC228,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB212=\"SV\",BB228,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA212=\"SV\",CA228,0)","v":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",263570.93116678484,721.36373594641464,{"$f":"D226+D227-D228","v":0},{"$f":"E226+E227-E228","v":0},0,0,0,0,0,0,0,0,0,0,0,154.45373098285017,566.91000496356446,0,0,0,0,0,0,0,0,0,16944.2443462804,0,0,0,0,0,0,0,0,0,0,0,3005.9723901082461,3239.3320744975044,3076.9026931970093,3980.790051369539,3641.2471371080992,0,0,0,0,0,0,0,0,44800.646963723928,0,0,0,0,0,0,0,0,0,1542.9972412341876,4089.3880664518965,7337.3211401729577,7450.7754115199996,7453.191341707643,7529.9939914079996,{"$f":"BQ226+BQ227-BQ228","v":7010.6721899200002},2386.3075813092473,0,0,0,0,0,0,0,721.36373594641918,0,0,0,0,0,0,0,0,0,0,0,0,0,154.45373098285017,566.91000496356446,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B233=0,0,B233/B226)","v":0.13625934513702384},1.1560717430964216E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8929281342348517E-2,7.4115629532506624E-2,0,0,0,0,0,0,0,0,0,0.27155180002438034,0,0,0,0,0,{"$f":"IF(AH233=0,0,AH233/AH226)","v":0},0,0,0,0,0,0.39802757082743029,0.42792974670922918,0.37709388029624963,0.52043315184207239,0.51071732894762401,0,0,0,0,0,0,0,0,0.71798399955951031,0,0,0,0,0,0,0,0,0,0.36369184915976588,0.66656269455496187,0.97155120899118663,{"$f":"IF(BN233=0,0,BN233/BN226)","v":0.98427958644335722},0.91343572542902995,0.98444239855153881,0.98330919054479904,0.4503450426354535,0,0,0,0,0,0,0,1.1560717430964288E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8929281342348517E-2,7.4115629532506624E-2,0,0,0,0,{"$f":"IF(CT233=0,0,CT233/CT226)","v":0},0,0,0,0]
[]
["JUNE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB241+4*BA241+18*C241+BZ241*4","v":17558598.524209183},606660.80652495299,22141.577485295355,21086.012004414504,20030.94594490288,18975.399672536223,17920.333613024588,17920.333613024588,18975.399672536223,20030.94594490288,23755.70735062355,27418.367629932778,29508.292392016712,30563.857872897566,31101.73468755055,28970.415577363725,28970.415577363725,29487.604822222365,29487.604822222365,28432.538762710734,28432.538762710734,27914.869304997068,27397.680060138428,27418.367629932778,26487.039734630387,24232.823587002265,547567.81726199156,19777.996582920165,19777.996582920165,18647.811780420612,17517.65411630072,16952.568499645855,16952.568499645855,17517.65411630072,18647.811780420612,20342.979999720283,24298.681516159064,27124.109599433377,26559.018670000125,26559.018670000125,26559.018670000125,25993.938366123653,25993.938366123653,25993.938366123653,25993.938366123653,25993.938366123653,25993.938366123653,25428.852749468784,24298.681516159064,23168.510282849344,21473.253432884761,505447.37790306227,18256.612230387851,18256.612230387851,17213.377245794258,16170.156194934343,15648.524768903866,15648.524768903866,16170.156194934343,17213.377245794258,18778.229722684649,22429.552168762213,25037.639630246191,24516.022137949389,24516.022137949389,24516.022137949389,23994.404645652601,23994.404645652601,23994.404645652601,23994.404645652601,23994.404645652601,23994.404645652601,23472.787153355799,22429.552168762213,21386.31718416862,19821.464707278243,606660.80652495299,22141.577485295355,21086.012004414504,20030.94594490288,18975.399672536223,17920.333613024588,17920.333613024588,18975.399672536223,20030.94594490288,23755.70735062355,27418.367629932778,29508.292392016712,30563.857872897566,31101.73468755055,28970.415577363725,28970.415577363725,29487.604822222365,29487.604822222365,28432.538762710734,28432.538762710734,27914.869304997068,27397.680060138428,27418.367629932778,26487.039734630387,24232.823587002265]
["Self-Consumption",{"$f":"4*AB242+4*BA242+18*C242+BZ242*4","v":85680},{"$f":"SUM(D242:AA242)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC242:AZ242)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB242:BY242)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA242","v":2856},{"$f":"BB242","v":119},{"$f":"BC242","v":119},{"$f":"BD242","v":119},{"$f":"BE242","v":119},{"$f":"BF242","v":119},{"$f":"BG242","v":119},{"$f":"BH242","v":119},{"$f":"BI242","v":119},{"$f":"BJ242","v":119},{"$f":"BK242","v":119},{"$f":"BL242","v":119},{"$f":"BM242","v":119},{"$f":"BN242","v":119},{"$f":"BO242","v":119},{"$f":"BP242","v":119},{"$f":"BQ242","v":119},{"$f":"BR242","v":119},{"$f":"BS242","v":119},{"$f":"BT242","v":119},{"$f":"BU242","v":119},{"$f":"BV242","v":119},{"$f":"BW242","v":119},{"$f":"BX242","v":119},{"$f":"BY242","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B241:B242)","v":17644278.524209183},609516.80652495299,22260.577485295355,21205.012004414504,20149.94594490288,19094.399672536223,18039.333613024588,18039.333613024588,19094.399672536223,20149.94594490288,23874.70735062355,27537.367629932778,29627.292392016712,30682.857872897566,31220.73468755055,29089.415577363725,29089.415577363725,29606.604822222365,29606.604822222365,28551.538762710734,28551.538762710734,28033.869304997068,27516.680060138428,27537.367629932778,26606.039734630387,24351.823587002265,550423.81726199156,19896.996582920165,19896.996582920165,18766.811780420612,17636.65411630072,17071.568499645855,{"$f":"SUM(AH241:AH242)","v":17071.568499645855},17636.65411630072,18766.811780420612,20461.979999720283,24417.681516159064,27243.109599433377,26678.018670000125,26678.018670000125,26678.018670000125,26112.938366123653,26112.938366123653,26112.938366123653,26112.938366123653,26112.938366123653,26112.938366123653,25547.852749468784,24417.681516159064,23287.510282849344,21592.253432884761,508303.37790306227,18375.612230387851,18375.612230387851,17332.377245794258,16289.156194934343,15767.524768903866,15767.524768903866,16289.156194934343,17332.377245794258,18897.229722684649,22548.552168762213,25156.639630246191,24635.022137949389,{"$f":"SUM(BN241:BN242)","v":24635.022137949389},24635.022137949389,24113.404645652601,24113.404645652601,24113.404645652601,24113.404645652601,24113.404645652601,24113.404645652601,23591.787153355799,22548.552168762213,21505.31718416862,19940.464707278243,609516.80652495299,22260.577485295355,21205.012004414504,20149.94594490288,19094.399672536223,18039.333613024588,18039.333613024588,19094.399672536223,20149.94594490288,23874.70735062355,27537.367629932778,29627.292392016712,30682.857872897566,31220.73468755055,29089.415577363725,29089.415577363725,29606.604822222365,29606.604822222365,28551.538762710734,28551.538762710734,{"$f":"SUM(CT241:CT242)","v":28033.869304997068},27516.680060138428,27537.367629932778,26606.039734630387,24351.823587002265]
[null,{"$f":"4*AB244+4*BA244+18*C244+BZ244*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J243:W243)","v":384716.29318005103},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI243:AV243)","v":345237.92321877636},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH243:BU243)","v":318809.44925018551}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB246+4*BA246+18*C246+BZ246*4","v":3066151.05033},102205.035011,2862.8861347619045,2862.8861347619045,2862.8861347619045,2290.308907809524,1717.7316808571429,2290.308907809524,2862.8861347619045,2862.8861347619045,4294.329202142857,4580.6178156190481,5153.1950425714285,5725.772269523809,5725.772269523809,5153.1950425714285,6298.3494964761912,6298.3494964761912,4008.0405886666672,4580.6178156190481,5725.772269523809,5725.772269523809,5153.1950425714285,5153.1950425714285,4580.6178156190481,3435.4633617142858,102205.035011,2862.8861347619045,2862.8861347619045,2862.8861347619045,2290.308907809524,1717.7316808571429,2290.308907809524,2862.8861347619045,2862.8861347619045,4294.329202142857,4580.6178156190481,5153.1950425714285,5725.772269523809,5725.772269523809,5153.1950425714285,6298.3494964761912,6298.3494964761912,4008.0405886666672,4580.6178156190481,5725.772269523809,5725.772269523809,5153.1950425714285,5153.1950425714285,4580.6178156190481,3435.4633617142858,102205.035011,2862.8861347619045,2862.8861347619045,2862.8861347619045,2290.308907809524,1717.7316808571429,2290.308907809524,2862.8861347619045,2862.8861347619045,4294.329202142857,4580.6178156190481,5153.1950425714285,5725.772269523809,5725.772269523809,5153.1950425714285,6298.3494964761912,6298.3494964761912,4008.0405886666672,4580.6178156190481,5725.772269523809,5725.772269523809,5153.1950425714285,5153.1950425714285,4580.6178156190481,3435.4633617142858,102205.035011,2862.8861347619045,2862.8861347619045,2862.8861347619045,2290.308907809524,1717.7316808571429,2290.308907809524,2862.8861347619045,2862.8861347619045,4294.329202142857,4580.6178156190481,5153.1950425714285,5725.772269523809,5725.772269523809,5153.1950425714285,6298.3494964761912,6298.3494964761912,4008.0405886666672,4580.6178156190481,5725.772269523809,5725.772269523809,5153.1950425714285,5153.1950425714285,4580.6178156190481,3435.4633617142858]
["   Geothermal",{"$f":"4*AB247+4*BA247+18*C247+BZ247*4","v":1233360},{"$f":"SUM(D247:AA247)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(AC247:AZ247)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(BB247:BY247)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(CA247:CX247)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713}]
["   Hydro",17068.699999999986,568.95666666666625,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,568.95666666666625,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,568.95666666666625,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,568.95666666666625,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769,23.706527777777769]
["   PV",1392580.7050092765,{"$f":"SUM(D249:AA249)","v":46419.356833642552},{"$f":"Inputs!$E$43/Inputs!$E$31*D261","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E261","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F261","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G261","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H261","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I261","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J261","v":352.19542362399505},{"$f":"Inputs!$E$43/Inputs!$E$31*K261","v":763.09008451865611},{"$f":"Inputs!$E$43/Inputs!$E$31*L261","v":1731.6274994846426},{"$f":"Inputs!$E$43/Inputs!$E$31*M261","v":2547.5468975468975},{"$f":"Inputs!$E$43/Inputs!$E$31*N261","v":4009.1579055864772},{"$f":"Inputs!$E$43/Inputs!$E$31*O261","v":4895.5163883735313},{"$f":"Inputs!$E$43/Inputs!$E$31*P261","v":5594.0373118944544},{"$f":"Inputs!$E$43/Inputs!$E$31*Q261","v":6010.8018965161828},{"$f":"Inputs!$E$43/Inputs!$E$31*R261","v":6004.9319727891161},{"$f":"Inputs!$E$43/Inputs!$E$31*S261","v":5312.2809729952596},{"$f":"Inputs!$E$43/Inputs!$E$31*T261","v":4648.9795918367354},{"$f":"Inputs!$E$43/Inputs!$E$31*U261","v":2899.7423211708929},{"$f":"Inputs!$E$43/Inputs!$E$31*V261","v":1350.0824572253143},{"$f":"Inputs!$E$43/Inputs!$E$31*W261","v":299.36611008039586},{"$f":"Inputs!$E$43/Inputs!$E$31*X261","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y261","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z261","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA261","v":0},{"$f":"C249","v":46419.356833642552},{"$f":"D249","v":0},{"$f":"E249","v":0},{"$f":"F249","v":0},{"$f":"G249","v":0},{"$f":"H249","v":0},{"$f":"I249","v":0},{"$f":"J249","v":352.19542362399505},{"$f":"K249","v":763.09008451865611},{"$f":"L249","v":1731.6274994846426},{"$f":"M249","v":2547.5468975468975},{"$f":"N249","v":4009.1579055864772},{"$f":"O249","v":4895.5163883735313},{"$f":"P249","v":5594.0373118944544},{"$f":"Q249","v":6010.8018965161828},{"$f":"R249","v":6004.9319727891161},{"$f":"S249","v":5312.2809729952596},{"$f":"T249","v":4648.9795918367354},{"$f":"U249","v":2899.7423211708929},{"$f":"V249","v":1350.0824572253143},{"$f":"W249","v":299.36611008039586},{"$f":"X249","v":0},{"$f":"Y249","v":0},{"$f":"Z249","v":0},{"$f":"AA249","v":0},{"$f":"AB249","v":46419.356833642552},{"$f":"AC249","v":0},{"$f":"AD249","v":0},{"$f":"AE249","v":0},{"$f":"AF249","v":0},{"$f":"AG249","v":0},{"$f":"AH249","v":0},{"$f":"AI249","v":352.19542362399505},{"$f":"AJ249","v":763.09008451865611},{"$f":"AK249","v":1731.6274994846426},{"$f":"AL249","v":2547.5468975468975},{"$f":"AM249","v":4009.1579055864772},{"$f":"AN249","v":4895.5163883735313},{"$f":"AO249","v":5594.0373118944544},{"$f":"AP249","v":6010.8018965161828},{"$f":"AQ249","v":6004.9319727891161},{"$f":"AR249","v":5312.2809729952596},{"$f":"AS249","v":4648.9795918367354},{"$f":"AT249","v":2899.7423211708929},{"$f":"AU249","v":1350.0824572253143},{"$f":"AV249","v":299.36611008039586},{"$f":"AW249","v":0},{"$f":"AX249","v":0},{"$f":"AY249","v":0},{"$f":"AZ249","v":0},{"$f":"BA249","v":46419.356833642552},{"$f":"BB249","v":0},{"$f":"BC249","v":0},{"$f":"BD249","v":0},{"$f":"BE249","v":0},{"$f":"BF249","v":0},{"$f":"BG249","v":0},{"$f":"BH249","v":352.19542362399505},{"$f":"BI249","v":763.09008451865611},{"$f":"BJ249","v":1731.6274994846426},{"$f":"BK249","v":2547.5468975468975},{"$f":"BL249","v":4009.1579055864772},{"$f":"BM249","v":4895.5163883735313},{"$f":"BN249","v":5594.0373118944544},{"$f":"BO249","v":6010.8018965161828},{"$f":"BP249","v":6004.9319727891161},{"$f":"BQ249","v":5312.2809729952596},{"$f":"BR249","v":4648.9795918367354},{"$f":"BS249","v":2899.7423211708929},{"$f":"BT249","v":1350.0824572253143},{"$f":"BU249","v":299.36611008039586},{"$f":"BV249","v":0},{"$f":"BW249","v":0},{"$f":"BX249","v":0},{"$f":"BY249","v":0}]
["   Waste",1028774.2492012797,34292.474973375989,0,0,0,0,0,0,0,2286,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,{"$f":"C250","v":34292.474973375989},0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,34292.474973375989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34292.474973375989,0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0]
["Total Projected Renewables Production",{"$f":"SUM(B246:B250)","v":6737934.7045405572},224597.82348468521,4599.5926625396814,4599.5926625396814,4599.5926625396814,4027.0154355873019,3454.438208634921,4027.0154355873019,4951.7880861636768,7648.6827470583376,10048.840013217847,11151.048024756294,13185.236259748253,14644.171969487688,15342.692893008611,15186.880250677959,16326.164780855655,15633.5137810618,12679.90349209375,11503.24344838029,11098.738038339472,10048.021691194552,9176.0783541617766,9176.0783541617766,6317.3243433968255,5172.1698894920637,224597.82348468521,4599.5926625396814,4599.5926625396814,4599.5926625396814,4027.0154355873019,3454.438208634921,{"$f":"SUM(AH246:AH250)","v":4027.0154355873019},4951.7880861636768,7648.8595308709082,10048.840013217847,11151.048024756294,13185.236259748253,14644.171969487688,15342.692893008611,15186.880250677959,16326.164780855655,15633.5137810618,12679.90349209375,11503.24344838029,11098.738038339472,10048.021691194552,9176.0783541617766,9176.0783541617766,6317.3243433968255,5172.1698894920637,224597.82348468521,4599.5926625396814,4599.5926625396814,4599.5926625396814,4027.0154355873019,3454.438208634921,4027.0154355873019,4951.7880861636768,5362.6827470583376,7762.663229405277,8864.871240943723,10899.059475935683,12357.995185675118,{"$f":"SUM(BN246:BN250)","v":13056.51610919604},12900.703466865389,14039.987997043085,13347.336997249229,10393.72670828118,9217.0666645677193,8812.5612545269014,7761.844907381982,6889.9015703492059,6889.9015703492059,6317.3243433968255,5172.1698894920637,224597.82348468521,4599.5926625396814,4599.5926625396814,4599.5926625396814,4027.0154355873019,3454.438208634921,4027.0154355873019,4951.7880861636768,7648.8595308709082,10048.840013217847,11151.048024756294,13185.236259748253,14644.171969487688,15342.692893008611,15186.880250677959,16326.164780855655,15633.5137810618,12679.90349209375,11503.24344838029,11098.738038339472,{"$f":"SUM(CT246:CT250)","v":10048.021691194552},9176.0783541617766,9176.0783541617766,6317.3243433968255,5172.1698894920637]
[null,{"$f":"4*AB252+4*BA252+18*C252+BZ252*4","v":0}]
["Minimum Non-Renewables Production",5040000,{"$f":"SUM(D253:AA253)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(AC253:AZ253)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(BB253:BY253)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(CA253:CX253)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000}]
["Losses",-660076.62189175526,-22459.782348468518,{"$f":"0.1*D251*-1","v":-459.95926625396817},-459.95926625396817,-459.95926625396817,-402.70154355873024,-345.44382086349214,-402.70154355873024,-495.17880861636769,-764.86827470583376,-1004.8840013217847,-1115.1048024756294,-1318.5236259748253,-1464.4171969487688,-1534.2692893008611,-1518.6880250677959,-1632.6164780855656,-1563.3513781061802,-1267.9903492093752,-1150.324344838029,-1109.8738038339472,-1004.8021691194552,-917.60783541617775,-917.60783541617775,-631.73243433968264,-517.21698894920644,-22459.800026849774,{"$f":"0.1*AC251*-1","v":-459.95926625396817},-459.95926625396817,-459.95926625396817,-402.70154355873024,-345.44382086349214,-402.70154355873024,-495.17880861636769,-764.88595308709091,-1004.8840013217847,-1115.1048024756294,-1318.5236259748253,-1464.4171969487688,-1534.2692893008611,-1518.6880250677959,-1632.6164780855656,-1563.3513781061802,-1267.9903492093752,-1150.324344838029,-1109.8738038339472,-1004.8021691194552,-917.60783541617775,-917.60783541617775,-631.73243433968264,-517.21698894920644,-19030.534851130924,{"$f":"0.1*BB251*-1","v":-459.95926625396817},-459.95926625396817,-459.95926625396817,-402.70154355873024,-345.44382086349214,-402.70154355873024,-495.17880861636769,-536.26827470583373,-776.26632294052774,-886.48712409437235,-1089.9059475935683,-1235.7995185675118,-1305.6516109196041,-1290.0703466865389,-1403.9987997043086,-1334.7336997249231,-1039.3726708281181,-921.70666645677193,-881.25612545269018,-776.18449073819829,-688.99015703492068,-688.99015703492068,-631.73243433968264,-517.21698894920644,-22459.800026849774,{"$f":"0.1*CA251*-1","v":-459.95926625396817},-459.95926625396817,-459.95926625396817,-402.70154355873024,-345.44382086349214,-402.70154355873024,-495.17880861636769,-764.88595308709091,-1004.8840013217847,-1115.1048024756294,-1318.5236259748253,-1464.4171969487688,-1534.2692893008611,-1518.6880250677959,-1632.6164780855656,-1563.3513781061802,-1267.9903492093752,-1150.324344838029,-1109.8738038339472,-1004.8021691194552,-917.60783541617775,-917.60783541617775,-631.73243433968264,-517.21698894920644]
["Net Projected Demand (Surplus)",6526420.4415603802,{"$f":"C243-C251-C253-C254","v":239378.7653887363},11120.944089009641,10065.378608128791,9010.3125486171666,8470.0857805076521,7930.3392252531585,7415.0197209960161,7637.7903949889142,6266.1314725503762,7830.7513387274885,10501.424407652112,10760.579758243284,10503.103100358647,10412.3110838428,8421.2233517535606,7395.8672745936346,8536.4424192667466,11194.691679337988,11198.619659168473,11562.674528205211,11990.64978292197,12258.209541392831,12278.897111187178,13920.447825573247,12696.87068645941,180285.79380415613,8757.3631866344513,8757.3631866344513,7627.1783841348979,7012.3402242721486,6962.5741118744254,6447.254607617283,{"$f":"AI243-AI251-AI253-AI254","v":6180.0448387534116},4882.8382026367944,4418.023987824221,7381.7382938783994,8376.3969656599493,6498.2638974612055,5869.5950662923751,6009.8264443899616,4419.3900633535632,5042.7759631680337,7701.0252232392786,8760.0192625813925,9124.0741316181284,10069.718844048557,10289.382230723186,9159.2109974134655,10601.918373792199,9937.3005323419056,134736.08926950797,7235.9788341021367,7235.9788341021367,6192.7438495085435,5664.8423029057712,5658.5303811324366,5143.2108768752942,4832.5469173870342,5505.9627734417536,4910.8328162199014,7570.1680519128622,8347.4861019040763,6512.8264708417828,5884.1576396729524,{"$f":"BO243-BO251-BO253-BO254","v":6024.3890177705389},4477.4154483138245,5100.8013481282951,7759.05060819954,8818.0446475416538,9182.0995165783897,10127.744229008817,10390.875740041516,9347.6407554479283,8819.7252751114775,8285.5118067353869,239378.78306711756,11120.944089009641,10065.378608128791,9010.3125486171666,8470.0857805076521,7930.3392252531585,7415.0197209960161,7637.7903949889142,6265.9723671190623,7830.7513387274885,10501.424407652112,10760.579758243284,10503.103100358647,10412.3110838428,8421.2233517535606,7395.8672745936346,8536.4424192667466,11194.691679337988,11198.619659168473,11562.674528205211,11990.64978292197,{"$f":"CU243-CU251-CU253-CU254","v":12258.209541392831},12278.897111187178,13920.447825573247,12696.87068645941]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D258","v":"V"},{"$f":"E258","v":"SV"},"SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V"]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB261+4*BA261+18*C261+BZ261*4","v":2161730.88},{"$f":"SUM(D261:AA261)","v":72057.695999999996},{"$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":546.72},{"$f":"'Hourly Production'!I20*1","v":1184.5600000000002},{"$f":"'Hourly Production'!J20*1","v":2688.0400000000004},{"$f":"'Hourly Production'!K20*1","v":3954.6080000000002},{"$f":"'Hourly Production'!L20*1","v":6223.4960000000001},{"$f":"'Hourly Production'!M20*1","v":7599.4080000000004},{"$f":"'Hourly Production'!N20*1","v":8683.735999999999},{"$f":"'Hourly Production'!O20*1","v":9330.6880000000001},{"$f":"'Hourly Production'!P20*1","v":9321.5760000000009},{"$f":"'Hourly Production'!Q20*1","v":8246.36},{"$f":"'Hourly Production'!R20*1","v":7216.7040000000006},{"$f":"'Hourly Production'!S20*1","v":4501.3280000000004},{"$f":"'Hourly Production'!T20*1","v":2095.7599999999998},{"$f":"'Hourly Production'!U20*1","v":464.71200000000005},{"$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(AC261:AZ261)","v":72057.695999999996},{"$f":"D261","v":0},{"$f":"E261","v":0},0,0,0,0,546.72,1184.5600000000002,2688.0400000000004,3954.6080000000002,6223.4960000000001,7599.4080000000004,8683.735999999999,9330.6880000000001,9321.5760000000009,8246.36,7216.7040000000006,4501.3280000000004,2095.7599999999998,464.71200000000005,0,0,{"$f":"Z261","v":0},{"$f":"AA261","v":0},{"$f":"SUM(BB261:BY261)","v":72057.695999999996},{"$f":"AC261","v":0},0,0,0,0,0,546.72,1184.5600000000002,2688.0400000000004,3954.6080000000002,6223.4960000000001,7599.4080000000004,8683.735999999999,9330.6880000000001,9321.5760000000009,8246.36,7216.7040000000006,4501.3280000000004,2095.7599999999998,464.71200000000005,0,0,{"$f":"AY261","v":0},0,{"$f":"SUM(CA261:CX261)","v":72057.695999999996},{"$f":"BB261","v":0},0,0,0,0,0,546.72,1184.5600000000002,2688.0400000000004,3954.6080000000002,6223.4960000000001,7599.4080000000004,8683.735999999999,9330.6880000000001,9321.5760000000009,8246.36,7216.7040000000006,4501.3280000000004,2095.7599999999998,464.71200000000005,0,0,0,0]
["AC Losses",{"$f":"4*AB262+4*BA262+18*C262+BZ262*4","v":-73529.114152319977},{"$f":"SUM(D262:AA262)","v":-2450.970471743999},{"$f":"Inputs!$E$51*D261*-1","v":0},{"$f":"Inputs!$E$51*E261*-1","v":0},{"$f":"Inputs!$E$51*F261*-1","v":0},{"$f":"Inputs!$E$51*G261*-1","v":0},{"$f":"Inputs!$E$51*H261*-1","v":0},{"$f":"Inputs!$E$51*I261*-1","v":0},{"$f":"Inputs!$E$51*J261*-1","v":-18.596134079999995},{"$f":"Inputs!$E$51*K261*-1","v":-40.291623839999993},{"$f":"Inputs!$E$51*L261*-1","v":-91.430992559999979},{"$f":"Inputs!$E$51*M261*-1","v":-134.51203651199995},{"$f":"Inputs!$E$51*N261*-1","v":-211.68599294399993},{"$f":"Inputs!$E$51*O261*-1","v":-258.48626371199992},{"$f":"Inputs!$E$51*P261*-1","v":-295.36859630399988},{"$f":"Inputs!$E$51*Q261*-1","v":-317.37402163199988},{"$f":"Inputs!$E$51*R261*-1","v":-317.06408606399992},{"$f":"Inputs!$E$51*S261*-1","v":-280.49168903999993},{"$f":"Inputs!$E$51*T261*-1","v":-245.46896985599994},{"$f":"Inputs!$E$51*U261*-1","v":-153.10817059199996},{"$f":"Inputs!$E$51*V261*-1","v":-71.285180639999965},{"$f":"Inputs!$E$51*W261*-1","v":-15.806713967999997},{"$f":"Inputs!$E$51*X261*-1","v":0},{"$f":"Inputs!$E$51*Y261*-1","v":0},{"$f":"Inputs!$E$51*Z261*-1","v":0},{"$f":"Inputs!$E$51*AA261*-1","v":0},{"$f":"SUM(AC262:AZ262)","v":-2450.970471743999},{"$f":"Inputs!$E$51*AC261*-1","v":0},{"$f":"Inputs!$E$51*AD261*-1","v":0},{"$f":"Inputs!$E$51*AE261*-1","v":0},{"$f":"Inputs!$E$51*AF261*-1","v":0},{"$f":"Inputs!$E$51*AG261*-1","v":0},{"$f":"Inputs!$E$51*AH261*-1","v":0},{"$f":"Inputs!$E$51*AI261*-1","v":-18.596134079999995},{"$f":"Inputs!$E$51*AJ261*-1","v":-40.291623839999993},{"$f":"Inputs!$E$51*AK261*-1","v":-91.430992559999979},{"$f":"Inputs!$E$51*AL261*-1","v":-134.51203651199995},{"$f":"Inputs!$E$51*AM261*-1","v":-211.68599294399993},{"$f":"Inputs!$E$51*AN261*-1","v":-258.48626371199992},{"$f":"Inputs!$E$51*AO261*-1","v":-295.36859630399988},{"$f":"Inputs!$E$51*AP261*-1","v":-317.37402163199988},{"$f":"Inputs!$E$51*AQ261*-1","v":-317.06408606399992},{"$f":"Inputs!$E$51*AR261*-1","v":-280.49168903999993},{"$f":"Inputs!$E$51*AS261*-1","v":-245.46896985599994},{"$f":"Inputs!$E$51*AT261*-1","v":-153.10817059199996},{"$f":"Inputs!$E$51*AU261*-1","v":-71.285180639999965},{"$f":"Inputs!$E$51*AV261*-1","v":-15.806713967999997},{"$f":"Inputs!$E$51*AW261*-1","v":0},{"$f":"Inputs!$E$51*AX261*-1","v":0},{"$f":"Inputs!$E$51*AY261*-1","v":0},{"$f":"Inputs!$E$51*AZ261*-1","v":0},{"$f":"SUM(BB262:BY262)","v":-2450.970471743999},{"$f":"Inputs!$E$51*BB261*-1","v":0},{"$f":"Inputs!$E$51*BC261*-1","v":0},{"$f":"Inputs!$E$51*BD261*-1","v":0},{"$f":"Inputs!$E$51*BE261*-1","v":0},{"$f":"Inputs!$E$51*BF261*-1","v":0},{"$f":"Inputs!$E$51*BG261*-1","v":0},{"$f":"Inputs!$E$51*BH261*-1","v":-18.596134079999995},{"$f":"Inputs!$E$51*BI261*-1","v":-40.291623839999993},{"$f":"Inputs!$E$51*BJ261*-1","v":-91.430992559999979},{"$f":"Inputs!$E$51*BK261*-1","v":-134.51203651199995},{"$f":"Inputs!$E$51*BL261*-1","v":-211.68599294399993},{"$f":"Inputs!$E$51*BM261*-1","v":-258.48626371199992},{"$f":"Inputs!$E$51*BN261*-1","v":-295.36859630399988},{"$f":"Inputs!$E$51*BO261*-1","v":-317.37402163199988},{"$f":"Inputs!$E$51*BP261*-1","v":-317.06408606399992},{"$f":"Inputs!$E$51*BQ261*-1","v":-280.49168903999993},{"$f":"Inputs!$E$51*BR261*-1","v":-245.46896985599994},{"$f":"Inputs!$E$51*BS261*-1","v":-153.10817059199996},{"$f":"Inputs!$E$51*BT261*-1","v":-71.285180639999965},{"$f":"Inputs!$E$51*BU261*-1","v":-15.806713967999997},{"$f":"Inputs!$E$51*BV261*-1","v":0},{"$f":"Inputs!$E$51*BW261*-1","v":0},{"$f":"Inputs!$E$51*BX261*-1","v":0},{"$f":"Inputs!$E$51*BY261*-1","v":0},{"$f":"SUM(CA262:CX262)","v":-2450.970471743999},{"$f":"Inputs!$E$51*CA261*-1","v":0},{"$f":"Inputs!$E$51*CB261*-1","v":0},{"$f":"Inputs!$E$51*CC261*-1","v":0},{"$f":"Inputs!$E$51*CD261*-1","v":0},{"$f":"Inputs!$E$51*CE261*-1","v":0},{"$f":"Inputs!$E$51*CF261*-1","v":0},{"$f":"Inputs!$E$51*CG261*-1","v":-18.596134079999995},{"$f":"Inputs!$E$51*CH261*-1","v":-40.291623839999993},{"$f":"Inputs!$E$51*CI261*-1","v":-91.430992559999979},{"$f":"Inputs!$E$51*CJ261*-1","v":-134.51203651199995},{"$f":"Inputs!$E$51*CK261*-1","v":-211.68599294399993},{"$f":"Inputs!$E$51*CL261*-1","v":-258.48626371199992},{"$f":"Inputs!$E$51*CM261*-1","v":-295.36859630399988},{"$f":"Inputs!$E$51*CN261*-1","v":-317.37402163199988},{"$f":"Inputs!$E$51*CO261*-1","v":-317.06408606399992},{"$f":"Inputs!$E$51*CP261*-1","v":-280.49168903999993},{"$f":"Inputs!$E$51*CQ261*-1","v":-245.46896985599994},{"$f":"Inputs!$E$51*CR261*-1","v":-153.10817059199996},{"$f":"Inputs!$E$51*CS261*-1","v":-71.285180639999965},{"$f":"Inputs!$E$51*CT261*-1","v":-15.806713967999997},{"$f":"Inputs!$E$51*CU261*-1","v":0},{"$f":"Inputs!$E$51*CV261*-1","v":0},{"$f":"Inputs!$E$51*CW261*-1","v":0},{"$f":"Inputs!$E$51*CX261*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB263+4*BA263+18*C263+BZ263*4","v":2088201.7658476802},{"$f":"SUM(D263:AA263)","v":69606.725528256007},{"$f":"D261+D262","v":0},{"$f":"E261+E262","v":0},{"$f":"F261+F262","v":0},{"$f":"G261+G262","v":0},{"$f":"H261+H262","v":0},{"$f":"I261+I262","v":0},{"$f":"J261+J262","v":528.12386592000007},{"$f":"K261+K262","v":1144.2683761600001},{"$f":"L261+L262","v":2596.6090074400004},{"$f":"M261+M262","v":3820.0959634880001},{"$f":"N261+N262","v":6011.8100070560004},{"$f":"O261+O262","v":7340.9217362880008},{"$f":"P261+P262","v":8388.3674036959983},{"$f":"Q261+Q262","v":9013.3139783679999},{"$f":"R261+R262","v":9004.5119139360013},{"$f":"S261+S262","v":7965.8683109600006},{"$f":"T261+T262","v":6971.235030144001},{"$f":"U261+U262","v":4348.2198294080008},{"$f":"V261+V262","v":2024.4748193599999},{"$f":"W261+W262","v":448.90528603200005},{"$f":"X261+X262","v":0},{"$f":"Y261+Y262","v":0},{"$f":"Z261+Z262","v":0},{"$f":"AA261+AA262","v":0},{"$f":"SUM(AC263:AZ263)","v":69606.725528256007},{"$f":"AC261+AC262","v":0},{"$f":"AD261+AD262","v":0},{"$f":"AE261+AE262","v":0},{"$f":"AF261+AF262","v":0},{"$f":"AG261+AG262","v":0},{"$f":"AH261+AH262","v":0},{"$f":"AI261+AI262","v":528.12386592000007},{"$f":"AJ261+AJ262","v":1144.2683761600001},{"$f":"AK261+AK262","v":2596.6090074400004},{"$f":"AL261+AL262","v":3820.0959634880001},{"$f":"AM261+AM262","v":6011.8100070560004},{"$f":"AN261+AN262","v":7340.9217362880008},{"$f":"AO261+AO262","v":8388.3674036959983},{"$f":"AP261+AP262","v":9013.3139783679999},{"$f":"AQ261+AQ262","v":9004.5119139360013},{"$f":"AR261+AR262","v":7965.8683109600006},{"$f":"AS261+AS262","v":6971.235030144001},{"$f":"AT261+AT262","v":4348.2198294080008},{"$f":"AU261+AU262","v":2024.4748193599999},{"$f":"AV261+AV262","v":448.90528603200005},{"$f":"AW261+AW262","v":0},{"$f":"AX261+AX262","v":0},{"$f":"AY261+AY262","v":0},{"$f":"AZ261+AZ262","v":0},69606.725528256007,{"$f":"BB261+BB262","v":0},{"$f":"BC261+BC262","v":0},{"$f":"BD261+BD262","v":0},{"$f":"BE261+BE262","v":0},{"$f":"BF261+BF262","v":0},{"$f":"BG261+BG262","v":0},{"$f":"BH261+BH262","v":528.12386592000007},{"$f":"BI261+BI262","v":1144.2683761600001},{"$f":"BJ261+BJ262","v":2596.6090074400004},{"$f":"BK261+BK262","v":3820.0959634880001},{"$f":"BL261+BL262","v":6011.8100070560004},{"$f":"BM261+BM262","v":7340.9217362880008},{"$f":"BN261+BN262","v":8388.3674036959983},{"$f":"BO261+BO262","v":9013.3139783679999},{"$f":"BP261+BP262","v":9004.5119139360013},{"$f":"BQ261+BQ262","v":7965.8683109600006},{"$f":"BR261+BR262","v":6971.235030144001},{"$f":"BS261+BS262","v":4348.2198294080008},{"$f":"BT261+BT262","v":2024.4748193599999},{"$f":"BU261+BU262","v":448.90528603200005},{"$f":"BV261+BV262","v":0},{"$f":"BW261+BW262","v":0},{"$f":"BX261+BX262","v":0},{"$f":"BY261+BY262","v":0},69606.725528256007,{"$f":"CA261+CA262","v":0},{"$f":"CB261+CB262","v":0},{"$f":"CC261+CC262","v":0},{"$f":"CD261+CD262","v":0},{"$f":"CE261+CE262","v":0},{"$f":"CF261+CF262","v":0},{"$f":"CG261+CG262","v":528.12386592000007},{"$f":"CH261+CH262","v":1144.2683761600001},{"$f":"CI261+CI262","v":2596.6090074400004},{"$f":"CJ261+CJ262","v":3820.0959634880001},{"$f":"CK261+CK262","v":6011.8100070560004},{"$f":"CL261+CL262","v":7340.9217362880008},{"$f":"CM261+CM262","v":8388.3674036959983},{"$f":"CN261+CN262","v":9013.3139783679999},{"$f":"CO261+CO262","v":9004.5119139360013},{"$f":"CP261+CP262","v":7965.8683109600006},{"$f":"CQ261+CQ262","v":6971.235030144001},{"$f":"CR261+CR262","v":4348.2198294080008},{"$f":"CS261+CS262","v":2024.4748193599999},{"$f":"CT261+CT262","v":448.90528603200005},{"$f":"CU261+CU262","v":0},{"$f":"CV261+CV262","v":0},{"$f":"CW261+CW262","v":0},{"$f":"CX261+CX262","v":0}]
["PV Production used internally",-49980,{"$f":"SUM(D264:AA264)","v":-1666},{"$f":"IF(D263>Inputs!$E$81,Inputs!$E$81,D263)*-1","v":0},{"$f":"IF(E263>Inputs!$E$81,Inputs!$E$81,E263)*-1","v":0},{"$f":"IF(F263>Inputs!$E$81,Inputs!$E$81,F263)*-1","v":0},{"$f":"IF(G263>Inputs!$E$81,Inputs!$E$81,G263)*-1","v":0},{"$f":"IF(H263>Inputs!$E$81,Inputs!$E$81,H263)*-1","v":0},{"$f":"IF(I263>Inputs!$E$81,Inputs!$E$81,I263)*-1","v":0},{"$f":"IF(J263>Inputs!$E$81,Inputs!$E$81,J263)*-1","v":-119},{"$f":"IF(K263>Inputs!$E$81,Inputs!$E$81,K263)*-1","v":-119},{"$f":"IF(L263>Inputs!$E$81,Inputs!$E$81,L263)*-1","v":-119},{"$f":"IF(M263>Inputs!$E$81,Inputs!$E$81,M263)*-1","v":-119},{"$f":"IF(N263>Inputs!$E$81,Inputs!$E$81,N263)*-1","v":-119},{"$f":"IF(O263>Inputs!$E$81,Inputs!$E$81,O263)*-1","v":-119},{"$f":"IF(P263>Inputs!$E$81,Inputs!$E$81,P263)*-1","v":-119},{"$f":"IF(Q263>Inputs!$E$81,Inputs!$E$81,Q263)*-1","v":-119},{"$f":"IF(R263>Inputs!$E$81,Inputs!$E$81,R263)*-1","v":-119},{"$f":"IF(S263>Inputs!$E$81,Inputs!$E$81,S263)*-1","v":-119},{"$f":"IF(T263>Inputs!$E$81,Inputs!$E$81,T263)*-1","v":-119},{"$f":"IF(U263>Inputs!$E$81,Inputs!$E$81,U263)*-1","v":-119},{"$f":"IF(V263>Inputs!$E$81,Inputs!$E$81,V263)*-1","v":-119},{"$f":"IF(W263>Inputs!$E$81,Inputs!$E$81,W263)*-1","v":-119},{"$f":"IF(X263>Inputs!$E$81,Inputs!$E$81,X263)*-1","v":0},{"$f":"IF(Y263>Inputs!$E$81,Inputs!$E$81,Y263)*-1","v":0},{"$f":"IF(Z263>Inputs!$E$81,Inputs!$E$81,Z263)*-1","v":0},{"$f":"IF(AA263>Inputs!$E$81,Inputs!$E$81,AA263)*-1","v":0},{"$f":"SUM(AC264:AZ264)","v":-1666},{"$f":"IF(AC263>Inputs!$E$81,Inputs!$E$81,AC263)*-1","v":0},{"$f":"IF(AD263>Inputs!$E$81,Inputs!$E$81,AD263)*-1","v":0},{"$f":"IF(AE263>Inputs!$E$81,Inputs!$E$81,AE263)*-1","v":0},{"$f":"IF(AF263>Inputs!$E$81,Inputs!$E$81,AF263)*-1","v":0},{"$f":"IF(AG263>Inputs!$E$81,Inputs!$E$81,AG263)*-1","v":0},{"$f":"IF(AH263>Inputs!$E$81,Inputs!$E$81,AH263)*-1","v":0},{"$f":"IF(AI263>Inputs!$E$81,Inputs!$E$81,AI263)*-1","v":-119},{"$f":"IF(AJ263>Inputs!$E$81,Inputs!$E$81,AJ263)*-1","v":-119},{"$f":"IF(AK263>Inputs!$E$81,Inputs!$E$81,AK263)*-1","v":-119},{"$f":"IF(AL263>Inputs!$E$81,Inputs!$E$81,AL263)*-1","v":-119},{"$f":"IF(AM263>Inputs!$E$81,Inputs!$E$81,AM263)*-1","v":-119},{"$f":"IF(AN263>Inputs!$E$81,Inputs!$E$81,AN263)*-1","v":-119},{"$f":"IF(AO263>Inputs!$E$81,Inputs!$E$81,AO263)*-1","v":-119},{"$f":"IF(AP263>Inputs!$E$81,Inputs!$E$81,AP263)*-1","v":-119},{"$f":"IF(AQ263>Inputs!$E$81,Inputs!$E$81,AQ263)*-1","v":-119},{"$f":"IF(AR263>Inputs!$E$81,Inputs!$E$81,AR263)*-1","v":-119},{"$f":"IF(AS263>Inputs!$E$81,Inputs!$E$81,AS263)*-1","v":-119},{"$f":"IF(AT263>Inputs!$E$81,Inputs!$E$81,AT263)*-1","v":-119},{"$f":"IF(AU263>Inputs!$E$81,Inputs!$E$81,AU263)*-1","v":-119},{"$f":"IF(AV263>Inputs!$E$81,Inputs!$E$81,AV263)*-1","v":-119},{"$f":"IF(AW263>Inputs!$E$81,Inputs!$E$81,AW263)*-1","v":0},{"$f":"IF(AX263>Inputs!$E$81,Inputs!$E$81,AX263)*-1","v":0},{"$f":"IF(AY263>Inputs!$E$81,Inputs!$E$81,AY263)*-1","v":0},{"$f":"IF(AZ263>Inputs!$E$81,Inputs!$E$81,AZ263)*-1","v":0},{"$f":"SUM(BB264:BY264)","v":-1666},{"$f":"IF(BB263>Inputs!$E$81,Inputs!$E$81,BB263)*-1","v":0},{"$f":"IF(BC263>Inputs!$E$81,Inputs!$E$81,BC263)*-1","v":0},{"$f":"IF(BD263>Inputs!$E$81,Inputs!$E$81,BD263)*-1","v":0},{"$f":"IF(BE263>Inputs!$E$81,Inputs!$E$81,BE263)*-1","v":0},{"$f":"IF(BF263>Inputs!$E$81,Inputs!$E$81,BF263)*-1","v":0},{"$f":"IF(BG263>Inputs!$E$81,Inputs!$E$81,BG263)*-1","v":0},{"$f":"IF(BH263>Inputs!$E$81,Inputs!$E$81,BH263)*-1","v":-119},{"$f":"IF(BI263>Inputs!$E$81,Inputs!$E$81,BI263)*-1","v":-119},{"$f":"IF(BJ263>Inputs!$E$81,Inputs!$E$81,BJ263)*-1","v":-119},{"$f":"IF(BK263>Inputs!$E$81,Inputs!$E$81,BK263)*-1","v":-119},{"$f":"IF(BL263>Inputs!$E$81,Inputs!$E$81,BL263)*-1","v":-119},{"$f":"IF(BM263>Inputs!$E$81,Inputs!$E$81,BM263)*-1","v":-119},{"$f":"IF(BN263>Inputs!$E$81,Inputs!$E$81,BN263)*-1","v":-119},{"$f":"IF(BO263>Inputs!$E$81,Inputs!$E$81,BO263)*-1","v":-119},{"$f":"IF(BP263>Inputs!$E$81,Inputs!$E$81,BP263)*-1","v":-119},{"$f":"IF(BQ263>Inputs!$E$81,Inputs!$E$81,BQ263)*-1","v":-119},{"$f":"IF(BR263>Inputs!$E$81,Inputs!$E$81,BR263)*-1","v":-119},{"$f":"IF(BS263>Inputs!$E$81,Inputs!$E$81,BS263)*-1","v":-119},{"$f":"IF(BT263>Inputs!$E$81,Inputs!$E$81,BT263)*-1","v":-119},{"$f":"IF(BU263>Inputs!$E$81,Inputs!$E$81,BU263)*-1","v":-119},{"$f":"IF(BV263>Inputs!$E$81,Inputs!$E$81,BV263)*-1","v":0},{"$f":"IF(BW263>Inputs!$E$81,Inputs!$E$81,BW263)*-1","v":0},{"$f":"IF(BX263>Inputs!$E$81,Inputs!$E$81,BX263)*-1","v":0},{"$f":"IF(BY263>Inputs!$E$81,Inputs!$E$81,BY263)*-1","v":0},{"$f":"SUM(CA264:CX264)","v":-1666},{"$f":"IF(CA263>Inputs!$E$81,Inputs!$E$81,CA263)*-1","v":0},{"$f":"IF(CB263>Inputs!$E$81,Inputs!$E$81,CB263)*-1","v":0},{"$f":"IF(CC263>Inputs!$E$81,Inputs!$E$81,CC263)*-1","v":0},{"$f":"IF(CD263>Inputs!$E$81,Inputs!$E$81,CD263)*-1","v":0},{"$f":"IF(CE263>Inputs!$E$81,Inputs!$E$81,CE263)*-1","v":0},{"$f":"IF(CF263>Inputs!$E$81,Inputs!$E$81,CF263)*-1","v":0},{"$f":"IF(CG263>Inputs!$E$81,Inputs!$E$81,CG263)*-1","v":-119},{"$f":"IF(CH263>Inputs!$E$81,Inputs!$E$81,CH263)*-1","v":-119},{"$f":"IF(CI263>Inputs!$E$81,Inputs!$E$81,CI263)*-1","v":-119},{"$f":"IF(CJ263>Inputs!$E$81,Inputs!$E$81,CJ263)*-1","v":-119},{"$f":"IF(CK263>Inputs!$E$81,Inputs!$E$81,CK263)*-1","v":-119},{"$f":"IF(CL263>Inputs!$E$81,Inputs!$E$81,CL263)*-1","v":-119},{"$f":"IF(CM263>Inputs!$E$81,Inputs!$E$81,CM263)*-1","v":-119},{"$f":"IF(CN263>Inputs!$E$81,Inputs!$E$81,CN263)*-1","v":-119},{"$f":"IF(CO263>Inputs!$E$81,Inputs!$E$81,CO263)*-1","v":-119},{"$f":"IF(CP263>Inputs!$E$81,Inputs!$E$81,CP263)*-1","v":-119},{"$f":"IF(CQ263>Inputs!$E$81,Inputs!$E$81,CQ263)*-1","v":-119},{"$f":"IF(CR263>Inputs!$E$81,Inputs!$E$81,CR263)*-1","v":-119},{"$f":"IF(CS263>Inputs!$E$81,Inputs!$E$81,CS263)*-1","v":-119},{"$f":"IF(CT263>Inputs!$E$81,Inputs!$E$81,CT263)*-1","v":-119},{"$f":"IF(CU263>Inputs!$E$81,Inputs!$E$81,CU263)*-1","v":0},{"$f":"IF(CV263>Inputs!$E$81,Inputs!$E$81,CV263)*-1","v":0},{"$f":"IF(CW263>Inputs!$E$81,Inputs!$E$81,CW263)*-1","v":0},{"$f":"IF(CX263>Inputs!$E$81,Inputs!$E$81,CX263)*-1","v":0}]
["Net PV Production Available",2038221.7658476802,{"$f":"SUM(D265:AA265)","v":67940.725528256007},{"$f":"D263+D264","v":0},{"$f":"E263+E264","v":0},0,0,0,0,409.12386592000007,1025.2683761600001,2477.6090074400004,3701.0959634880001,5892.8100070560004,7221.9217362880008,8269.3674036959983,8894.3139783679999,8885.5119139360013,7846.8683109600006,6852.235030144001,4229.2198294080008,1905.4748193599999,329.90528603200005,0,0,0,0,{"$f":"SUM(AC265:AZ265)","v":67940.725528256007},{"$f":"AC263+AC264","v":0},{"$f":"AD263+AD264","v":0},0,0,0,0,409.12386592000007,1025.2683761600001,2477.6090074400004,3701.0959634880001,5892.8100070560004,7221.9217362880008,8269.3674036959983,8894.3139783679999,8885.5119139360013,7846.8683109600006,6852.235030144001,4229.2198294080008,1905.4748193599999,329.90528603200005,0,0,0,0,{"$f":"SUM(BB265:BY265)","v":67940.725528256007},{"$f":"BB263+BB264","v":0},{"$f":"BC263+BC264","v":0},0,0,0,0,409.12386592000007,1025.2683761600001,2477.6090074400004,3701.0959634880001,5892.8100070560004,7221.9217362880008,8269.3674036959983,8894.3139783679999,8885.5119139360013,7846.8683109600006,6852.235030144001,4229.2198294080008,1905.4748193599999,329.90528603200005,0,0,0,0,{"$f":"SUM(CA265:CX265)","v":67940.725528256007},{"$f":"CA263+CA264","v":0},{"$f":"CB263+CB264","v":0},0,0,0,0,409.12386592000007,1025.2683761600001,2477.6090074400004,3701.0959634880001,5892.8100070560004,7221.9217362880008,8269.3674036959983,8894.3139783679999,8885.5119139360013,7846.8683109600006,6852.235030144001,4229.2198294080008,1905.4748193599999,329.90528603200005,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB268+4*BA268+18*C268+BZ268*4","v":1889455.4886882165},{"$f":"SUM(D268:AA268)","v":65977.990262299194},{"$f":"IF(D255<0,0,IF(D255>D265,D265,D255))","v":0},{"$f":"IF(E255<0,0,IF(E255>E265,E265,E255))","v":0},0,0,0,0,409.12386592000007,1025.2683761600001,2477.6090074400004,3701.0959634880001,5892.8100070560004,7221.9217362880008,8269.3674036959983,8421.2233517535606,7395.8672745936346,7846.8683109600006,6852.235030144001,4229.2198294080008,1905.4748193599999,329.90528603200005,0,0,0,0,{"$f":"SUM(AC268:AZ268)","v":54662.593619673142},{"$f":"IF(AC255<0,0,IF(AC255>AC265,AC265,AC255))","v":0},{"$f":"IF(AD255<0,0,IF(AD255>AD265,AD265,AD255))","v":0},0,0,0,0,409.12386592000007,1025.2683761600001,2477.6090074400004,3701.0959634880001,5892.8100070560004,6498.2638974612055,5869.5950662923751,6009.8264443899616,4419.3900633535632,5042.7759631680337,6852.235030144001,4229.2198294080008,1905.4748193599999,329.90528603200005,0,0,0,0,{"$f":"SUM(BB268:BY268)","v":54822.332109735406},{"$f":"IF(BB255<0,0,IF(BB255>BB265,BB265,BB255))","v":0},0,0,0,0,0,409.12386592000007,1025.2683761600001,2477.6090074400004,3701.0959634880001,5892.8100070560004,6512.8264708417828,5884.1576396729524,6024.3890177705389,4477.4154483138245,5100.8013481282951,6852.235030144001,4229.2198294080008,1905.4748193599999,329.90528603200005,0,0,0,0,{"$f":"SUM(CA268:CX268)","v":65977.990262299194},{"$f":"IF(CA255<0,0,IF(CA255>CA265,CA265,CA255))","v":0},{"$f":"IF(CB255<0,0,IF(CB255>CB265,CB265,CB255))","v":0},0,0,0,0,409.12386592000007,1025.2683761600001,2477.6090074400004,3701.0959634880001,5892.8100070560004,7221.9217362880008,8269.3674036959983,8421.2233517535606,7395.8672745936346,7846.8683109600006,6852.235030144001,4229.2198294080008,1905.4748193599999,329.90528603200005,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B255-B268","v":4636964.9528721636},{"$f":"C255-C268","v":173400.7751264371},11120.944089009641,10065.378608128791,9010.3125486171666,8470.0857805076521,7930.3392252531585,7415.0197209960161,7228.6665290689143,5240.8630963903761,5353.1423312874886,6800.3284441641117,4867.7697511872839,3281.1813640706459,2142.9436801468019,0,0,689.57410830674598,4342.4566491939868,6969.3998297604721,9657.1997088452117,11660.744496889969,12258.209541392831,12278.897111187178,13920.447825573247,12696.87068645941,125623.20018448299,8757.3631866344513,8757.3631866344513,7627.1783841348979,7012.3402242721486,6962.5741118744254,6447.254607617283,5770.9209728334117,3857.5698264767943,1940.4149803842206,3680.6423303903994,2483.5869586039489,0,0,0,0,0,848.79019309527757,4530.7994331733917,7218.5993122581285,9739.8135580165563,10289.382230723186,9159.2109974134655,10601.918373792199,9937.3005323419056,79913.757159772562,7235.9788341021367,7235.9788341021367,6192.7438495085435,5664.8423029057712,5658.5303811324366,5143.2108768752942,4423.4230514670344,4480.6943972817535,2433.223808779901,3869.0720884248622,2454.676094848076,0,0,{"$f":"BO255-BO268","v":0},0,0,906.81557805553894,4588.824818133653,7276.6246972183899,9797.8389429768158,10390.875740041516,9347.6407554479283,8819.7252751114775,8285.5118067353869,173400.79280481837,11120.944089009641,10065.378608128791,9010.3125486171666,8470.0857805076521,7930.3392252531585,7415.0197209960161,7228.6665290689143,5240.7039909590621,5353.1423312874886,6800.3284441641117,4867.7697511872839,3281.1813640706459,2142.9436801468019,0,0,689.57410830674598,4342.4566491939868,6969.3998297604721,9657.1997088452117,11660.744496889969,12258.209541392831,12278.897111187178,13920.447825573247,12696.87068645941]
[]
["Summary"]
["Produced",{"$f":"B263","v":2088201.7658476802},{"$f":"SUM(D272:AA272)","v":69606.725528256007},{"$f":"D263","v":0},0,0,0,0,0,528.12386592000007,1144.2683761600001,2596.6090074400004,3820.0959634880001,6011.8100070560004,7340.9217362880008,8388.3674036959983,9013.3139783679999,9004.5119139360013,7965.8683109600006,6971.235030144001,4348.2198294080008,2024.4748193599999,448.90528603200005,0,0,0,0,69606.725528256007,0,0,0,0,0,0,528.12386592000007,{"$f":"AJ263","v":1144.2683761600001},2596.6090074400004,3820.0959634880001,6011.8100070560004,7340.9217362880008,8388.3674036959983,9013.3139783679999,9004.5119139360013,7965.8683109600006,6971.235030144001,4348.2198294080008,2024.4748193599999,448.90528603200005,0,0,0,0,69606.725528256007,0,0,0,0,0,0,528.12386592000007,1144.2683761600001,2596.6090074400004,3820.0959634880001,6011.8100070560004,7340.9217362880008,8388.3674036959983,9013.3139783679999,{"$f":"BP263","v":9004.5119139360013},7965.8683109600006,6971.235030144001,4348.2198294080008,2024.4748193599999,448.90528603200005,0,0,0,0,69606.725528256007,0,0,0,0,0,0,528.12386592000007,1144.2683761600001,2596.6090074400004,3820.0959634880001,6011.8100070560004,7340.9217362880008,8388.3674036959983,9013.3139783679999,9004.5119139360013,7965.8683109600006,6971.235030144001,4348.2198294080008,2024.4748193599999,448.90528603200005,0,0,0,0]
["Used",{"$f":"B264","v":-49980},{"$f":"C264","v":-1666},{"$f":"D264","v":0},0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,-1666,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,-1666,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,{"$f":"BP264","v":-119},-119,-119,-119,-119,-119,0,0,0,0,-1666,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB274+4*BA274+18*C274+BZ274*4","v":1889455.4886882165},{"$f":"SUM(D274:AA274)","v":65977.990262299194},{"$f":"D268","v":0},{"$f":"E268","v":0},0,0,0,0,409.12386592000007,1025.2683761600001,2477.6090074400004,3701.0959634880001,5892.8100070560004,7221.9217362880008,8269.3674036959983,8421.2233517535606,7395.8672745936346,7846.8683109600006,6852.235030144001,4229.2198294080008,1905.4748193599999,329.90528603200005,0,0,0,0,54662.593619673142,0,0,0,0,0,0,409.12386592000007,1025.2683761600001,2477.6090074400004,3701.0959634880001,5892.8100070560004,6498.2638974612055,5869.5950662923751,6009.8264443899616,4419.3900633535632,5042.7759631680337,6852.235030144001,4229.2198294080008,1905.4748193599999,329.90528603200005,0,0,0,0,54822.332109735406,0,0,0,0,0,0,409.12386592000007,1025.2683761600001,2477.6090074400004,3701.0959634880001,5892.8100070560004,6512.8264708417828,5884.1576396729524,6024.3890177705389,4477.4154483138245,{"$f":"BQ268","v":5100.8013481282951},6852.235030144001,4229.2198294080008,1905.4748193599999,329.90528603200005,0,0,0,0,65977.990262299194,0,0,0,0,0,0,409.12386592000007,1025.2683761600001,2477.6090074400004,3701.0959634880001,5892.8100070560004,7221.9217362880008,8269.3674036959983,8421.2233517535606,7395.8672745936346,7846.8683109600006,6852.235030144001,4229.2198294080008,1905.4748193599999,329.90528603200005,0,0,0,0]
["  Ponta",899850.28621125442,{"$f":"SUM(D275:AA275)","v":40902.285736875201},{"$f":"IF(D258=\"P\",D274,0)","v":0},0,0,0,0,0,0,0,0,3701.0959634880001,5892.8100070560004,7221.9217362880008,8269.3674036959983,8421.2233517535606,7395.8672745936346,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC275:AZ275)","v":0},{"$f":"IF(AC258=\"P\",AC274,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB275:BY275)","v":0},{"$f":"IF(BB258=\"P\",BB274,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA275:CX275)","v":40902.285736875201},{"$f":"IF(CA258=\"P\",CA274,0)","v":0},0,0,0,0,0,0,0,0,3701.0959634880001,5892.8100070560004,7221.9217362880008,8269.3674036959983,8421.2233517535606,7395.8672745936346,0,0,0,0,0,0,0,0,0]
["  Cheia",739863.4851859886,25075.704525424004,{"$f":"IF(D258=\"C\",D274,0)","v":0},0,0,0,0,0,409.12386592000007,1025.2683761600001,2477.6090074400004,0,0,0,0,0,0,7846.8683109600006,6852.235030144001,4229.2198294080008,1905.4748193599999,329.90528603200005,0,0,0,0,47049.496406665145,{"$f":"IF(AC258=\"C\",AC274,0)","v":0},0,0,0,0,0,0,0,0,0,5892.8100070560004,6498.2638974612055,5869.5950662923751,6009.8264443899616,4419.3900633535632,5042.7759631680337,6852.235030144001,4229.2198294080008,1905.4748193599999,329.90528603200005,0,0,0,0,0,{"$f":"IF(BB258=\"C\",BB274,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25075.704525424004,{"$f":"IF(CA258=\"C\",CA274,0)","v":0},0,0,0,0,0,409.12386592000007,1025.2683761600001,2477.6090074400004,0,0,0,0,0,0,7846.8683109600006,6852.235030144001,4229.2198294080008,1905.4748193599999,329.90528603200005,0,0,0,0]
["  Vazio",249741.71729097364,0,{"$f":"IF(D258=\"V\",D274,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7613.0972130080008,{"$f":"IF(AC258=\"V\",AC274,0)","v":0},0,0,0,0,0,409.12386592000007,1025.2683761600001,2477.6090074400004,3701.0959634880001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54822.332109735406,{"$f":"IF(BB258=\"V\",BB274,0)","v":0},0,0,0,0,0,409.12386592000007,1025.2683761600001,2477.6090074400004,3701.0959634880001,5892.8100070560004,6512.8264708417828,5884.1576396729524,6024.3890177705389,4477.4154483138245,5100.8013481282951,6852.235030144001,4229.2198294080008,1905.4748193599999,329.90528603200005,0,0,0,0,0,{"$f":"IF(CA258=\"V\",CA274,0)","v":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,{"$f":"IF(D258=\"SV\",D274,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC258=\"SV\",AC274,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB258=\"SV\",BB274,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA258=\"SV\",CA274,0)","v":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",148766.27715946361,1962.735265956806,{"$f":"D272+D273-D274","v":0},{"$f":"E272+E273-E274","v":0},0,0,0,0,0,0,0,0,0,0,0,473.09062661443932,1489.6446393423666,0,0,0,0,0,0,0,0,0,13278.131908582865,0,0,0,0,0,0,0,0,0,0,0,723.65783882679534,2399.7723374036232,2884.4875339780383,4466.1218505824381,2804.0923477919669,0,0,0,0,0,0,0,0,13118.393418520602,0,0,0,0,0,0,0,0,0,0,0,709.09526544621804,2385.2097640230459,2869.924960597461,4408.0964656221768,{"$f":"BQ272+BQ273-BQ274","v":2746.0669628317055},0,0,0,0,0,0,0,0,1962.7352659568132,0,0,0,0,0,0,0,0,0,0,0,0,0,473.09062661443932,1489.6446393423666,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B279=0,0,B279/B272)","v":7.1241332898247856E-2},2.819749458204376E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2487978089952182E-2,0.16543313547477129,0,0,0,0,0,0,0,0,0,0.19075932401378037,0,0,0,0,0,{"$f":"IF(AH279=0,0,AH279/AH272)","v":0},0,0,0,0,0,9.8578606995573151E-2,0.28608336067233531,0.32002519172202626,0.49598711104711418,0.3520133949407499,0,0,0,0,0,0,0,0,0.18846445252183783,0,0,0,0,0,0,0,0,0,0,0,9.6594854286619611E-2,{"$f":"IF(BN279=0,0,BN279/BN272)","v":0.28434731685358688},0.31840951812899182,0.48954307659917734,0.34472914384656272,0,0,0,0,0,0,0,0,2.8197494582043865E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2487978089952182E-2,0.16543313547477129,0,0,0,0,{"$f":"IF(CT279=0,0,CT279/CT272)","v":0},0,0,0,0]
[]
["JULY"]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB287+4*BA287+19*C287+BZ287*4","v":18894857.91109512},638382.48393195227,22762.089328040522,21727.710838323241,20693.332348605956,19657.993433178628,18623.61494346134,18623.61494346134,19657.993433178628,20693.332348605956,22762.089328040522,27935.902628047035,31039.998522908933,32074.377012626221,32074.377012626221,31039.998522908933,31039.998522908933,32074.377012626221,32074.377012626221,31039.998522908933,31039.998522908933,30004.659607481604,28970.28111776432,27935.902628047035,27935.902628047035,26900.563712619707,547567.81726199156,19777.996582920165,19777.996582920165,18647.811780420612,17517.65411630072,16952.568499645855,16952.568499645855,17517.65411630072,18647.811780420612,20342.979999720283,24298.681516159064,27124.109599433377,26559.018670000125,26559.018670000125,26559.018670000125,25993.938366123653,25993.938366123653,25993.938366123653,25993.938366123653,25993.938366123653,25993.938366123653,25428.852749468784,24298.681516159064,23168.510282849344,21473.253432884761,505447.37790306227,18256.612230387851,18256.612230387851,17213.377245794258,16170.156194934343,15648.524768903866,15648.524768903866,16170.156194934343,17213.377245794258,18778.229722684649,22429.552168762213,25037.639630246191,24516.022137949389,24516.022137949389,24516.022137949389,23994.404645652601,23994.404645652601,23994.404645652601,23994.404645652601,23994.404645652601,23994.404645652601,23472.787153355799,22429.552168762213,21386.31718416862,19821.464707278243,638382.48393195227,22762.089328040522,21727.710838323241,20693.332348605956,19657.993433178628,18623.61494346134,18623.61494346134,19657.993433178628,20693.332348605956,22762.089328040522,27935.902628047035,31039.998522908933,32074.377012626221,32074.377012626221,31039.998522908933,31039.998522908933,32074.377012626221,32074.377012626221,31039.998522908933,31039.998522908933,30004.659607481604,28970.28111776432,27935.902628047035,27935.902628047035,26900.563712619707]
["Self-Consumption",{"$f":"4*AB288+4*BA288+19*C288+BZ288*4","v":88536},{"$f":"SUM(D288:AA288)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC288:AZ288)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB288:BY288)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA288","v":2856},{"$f":"BB288","v":119},{"$f":"BC288","v":119},{"$f":"BD288","v":119},{"$f":"BE288","v":119},{"$f":"BF288","v":119},{"$f":"BG288","v":119},{"$f":"BH288","v":119},{"$f":"BI288","v":119},{"$f":"BJ288","v":119},{"$f":"BK288","v":119},{"$f":"BL288","v":119},{"$f":"BM288","v":119},{"$f":"BN288","v":119},{"$f":"BO288","v":119},{"$f":"BP288","v":119},{"$f":"BQ288","v":119},{"$f":"BR288","v":119},{"$f":"BS288","v":119},{"$f":"BT288","v":119},{"$f":"BU288","v":119},{"$f":"BV288","v":119},{"$f":"BW288","v":119},{"$f":"BX288","v":119},{"$f":"BY288","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B287:B288)","v":18983393.91109512},641238.48393195227,22881.089328040522,21846.710838323241,20812.332348605956,19776.993433178628,18742.61494346134,18742.61494346134,19776.993433178628,20812.332348605956,22881.089328040522,28054.902628047035,31158.998522908933,32193.377012626221,32193.377012626221,31158.998522908933,31158.998522908933,32193.377012626221,32193.377012626221,31158.998522908933,31158.998522908933,30123.659607481604,29089.28111776432,28054.902628047035,28054.902628047035,27019.563712619707,550423.81726199156,19896.996582920165,19896.996582920165,18766.811780420612,17636.65411630072,17071.568499645855,{"$f":"SUM(AH287:AH288)","v":17071.568499645855},17636.65411630072,18766.811780420612,20461.979999720283,24417.681516159064,27243.109599433377,26678.018670000125,26678.018670000125,26678.018670000125,26112.938366123653,26112.938366123653,26112.938366123653,26112.938366123653,26112.938366123653,26112.938366123653,25547.852749468784,24417.681516159064,23287.510282849344,21592.253432884761,508303.37790306227,18375.612230387851,18375.612230387851,17332.377245794258,16289.156194934343,15767.524768903866,15767.524768903866,16289.156194934343,17332.377245794258,18897.229722684649,22548.552168762213,25156.639630246191,24635.022137949389,{"$f":"SUM(BN287:BN288)","v":24635.022137949389},24635.022137949389,24113.404645652601,24113.404645652601,24113.404645652601,24113.404645652601,24113.404645652601,24113.404645652601,23591.787153355799,22548.552168762213,21505.31718416862,19940.464707278243,641238.48393195227,22881.089328040522,21846.710838323241,20812.332348605956,19776.993433178628,18742.61494346134,18742.61494346134,19776.993433178628,20812.332348605956,22881.089328040522,28054.902628047035,31158.998522908933,32193.377012626221,32193.377012626221,31158.998522908933,31158.998522908933,32193.377012626221,32193.377012626221,31158.998522908933,31158.998522908933,{"$f":"SUM(CT287:CT288)","v":30123.659607481604},29089.28111776432,28054.902628047035,28054.902628047035,27019.563712619707]
[null,{"$f":"4*AB290+4*BA290+19*C290+BZ290*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J289:W289)","v":406217.47801040328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI289:AV289)","v":345237.92321877636},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH289:BU289)","v":318809.44925018551}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB292+4*BA292+19*C292+BZ292*4","v":2981727},96184.741935483878,2694.2504743833015,2694.2504743833015,2694.2504743833015,2155.4003795066415,1616.550284629981,2155.4003795066415,2694.2504743833015,2694.2504743833015,4041.3757115749522,4310.8007590132829,4849.6508538899434,5388.500948766603,5388.500948766603,4849.6508538899434,5927.3510436432634,5927.3510436432634,3771.9506641366224,4310.8007590132829,5388.500948766603,5388.500948766603,4849.6508538899434,4849.6508538899434,4310.8007590132829,3233.100569259962,96184.741935483878,2694.2504743833015,2694.2504743833015,2694.2504743833015,2155.4003795066415,1616.550284629981,2155.4003795066415,2694.2504743833015,2694.2504743833015,4041.3757115749522,4310.8007590132829,4849.6508538899434,5388.500948766603,5388.500948766603,4849.6508538899434,5927.3510436432634,5927.3510436432634,3771.9506641366224,4310.8007590132829,5388.500948766603,5388.500948766603,4849.6508538899434,4849.6508538899434,4310.8007590132829,3233.100569259962,96184.741935483878,2694.2504743833015,2694.2504743833015,2694.2504743833015,2155.4003795066415,1616.550284629981,2155.4003795066415,2694.2504743833015,2694.2504743833015,4041.3757115749522,4310.8007590132829,4849.6508538899434,5388.500948766603,5388.500948766603,4849.6508538899434,5927.3510436432634,5927.3510436432634,3771.9506641366224,4310.8007590132829,5388.500948766603,5388.500948766603,4849.6508538899434,4849.6508538899434,4310.8007590132829,3233.100569259962,96184.741935483878,2694.2504743833015,2694.2504743833015,2694.2504743833015,2155.4003795066415,1616.550284629981,2155.4003795066415,2694.2504743833015,2694.2504743833015,4041.3757115749522,4310.8007590132829,4849.6508538899434,5388.500948766603,5388.500948766603,4849.6508538899434,5927.3510436432634,5927.3510436432634,3771.9506641366224,4310.8007590132829,5388.500948766603,5388.500948766603,4849.6508538899434,4849.6508538899434,4310.8007590132829,3233.100569259962]
["   Geothermal",{"$f":"4*AB293+4*BA293+19*C293+BZ293*4","v":1274472},{"$f":"SUM(D293:AA293)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(AC293:AZ293)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(BB293:BY293)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(CA293:CX293)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713}]
["   Hydro",2353.9999999999986,75.935483870967701,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,75.935483870967701,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,75.935483870967701,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,75.935483870967701,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542,3.1639784946236542]
["   PV",1494864.1259534121,{"$f":"SUM(D295:AA295)","v":48221.423417851998},{"$f":"Inputs!$E$43/Inputs!$E$31*D307","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E307","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F307","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G307","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H307","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I307","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J307","v":293.49618635332922},{"$f":"Inputs!$E$43/Inputs!$E$31*K307","v":675.04122861265716},{"$f":"Inputs!$E$43/Inputs!$E$31*L307","v":1913.5951350237067},{"$f":"Inputs!$E$43/Inputs!$E$31*M307","v":3099.3197278911566},{"$f":"Inputs!$E$43/Inputs!$E$31*N307","v":4320.2638631210066},{"$f":"Inputs!$E$43/Inputs!$E$31*O307","v":5517.72830344259},{"$f":"Inputs!$E$43/Inputs!$E$31*P307","v":5746.655328798186},{"$f":"Inputs!$E$43/Inputs!$E$31*Q307","v":5887.5334982477834},{"$f":"Inputs!$E$43/Inputs!$E$31*R307","v":5957.972582972583},{"$f":"Inputs!$E$43/Inputs!$E$31*S307","v":5189.0125747268612},{"$f":"Inputs!$E$43/Inputs!$E$31*T307","v":4578.5405071119358},{"$f":"Inputs!$E$43/Inputs!$E$31*U307","v":3040.6204906204903},{"$f":"Inputs!$E$43/Inputs!$E$31*V307","v":1579.0094825809113},{"$f":"Inputs!$E$43/Inputs!$E$31*W307","v":422.63450834879404},{"$f":"Inputs!$E$43/Inputs!$E$31*X307","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y307","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z307","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA307","v":0},{"$f":"C295","v":48221.423417851998},{"$f":"D295","v":0},{"$f":"E295","v":0},{"$f":"F295","v":0},{"$f":"G295","v":0},{"$f":"H295","v":0},{"$f":"I295","v":0},{"$f":"J295","v":293.49618635332922},{"$f":"K295","v":675.04122861265716},{"$f":"L295","v":1913.5951350237067},{"$f":"M295","v":3099.3197278911566},{"$f":"N295","v":4320.2638631210066},{"$f":"O295","v":5517.72830344259},{"$f":"P295","v":5746.655328798186},{"$f":"Q295","v":5887.5334982477834},{"$f":"R295","v":5957.972582972583},{"$f":"S295","v":5189.0125747268612},{"$f":"T295","v":4578.5405071119358},{"$f":"U295","v":3040.6204906204903},{"$f":"V295","v":1579.0094825809113},{"$f":"W295","v":422.63450834879404},{"$f":"X295","v":0},{"$f":"Y295","v":0},{"$f":"Z295","v":0},{"$f":"AA295","v":0},{"$f":"AB295","v":48221.423417851998},{"$f":"AC295","v":0},{"$f":"AD295","v":0},{"$f":"AE295","v":0},{"$f":"AF295","v":0},{"$f":"AG295","v":0},{"$f":"AH295","v":0},{"$f":"AI295","v":293.49618635332922},{"$f":"AJ295","v":675.04122861265716},{"$f":"AK295","v":1913.5951350237067},{"$f":"AL295","v":3099.3197278911566},{"$f":"AM295","v":4320.2638631210066},{"$f":"AN295","v":5517.72830344259},{"$f":"AO295","v":5746.655328798186},{"$f":"AP295","v":5887.5334982477834},{"$f":"AQ295","v":5957.972582972583},{"$f":"AR295","v":5189.0125747268612},{"$f":"AS295","v":4578.5405071119358},{"$f":"AT295","v":3040.6204906204903},{"$f":"AU295","v":1579.0094825809113},{"$f":"AV295","v":422.63450834879404},{"$f":"AW295","v":0},{"$f":"AX295","v":0},{"$f":"AY295","v":0},{"$f":"AZ295","v":0},{"$f":"BA295","v":48221.423417851998},{"$f":"BB295","v":0},{"$f":"BC295","v":0},{"$f":"BD295","v":0},{"$f":"BE295","v":0},{"$f":"BF295","v":0},{"$f":"BG295","v":0},{"$f":"BH295","v":293.49618635332922},{"$f":"BI295","v":675.04122861265716},{"$f":"BJ295","v":1913.5951350237067},{"$f":"BK295","v":3099.3197278911566},{"$f":"BL295","v":4320.2638631210066},{"$f":"BM295","v":5517.72830344259},{"$f":"BN295","v":5746.655328798186},{"$f":"BO295","v":5887.5334982477834},{"$f":"BP295","v":5957.972582972583},{"$f":"BQ295","v":5189.0125747268612},{"$f":"BR295","v":4578.5405071119358},{"$f":"BS295","v":3040.6204906204903},{"$f":"BT295","v":1579.0094825809113},{"$f":"BU295","v":422.63450834879404},{"$f":"BV295","v":0},{"$f":"BW295","v":0},{"$f":"BX295","v":0},{"$f":"BY295","v":0}]
["   Waste",1063066.7241746555,34292.474973375989,0,0,0,0,0,0,0,2286,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,{"$f":"C296","v":34292.474973375989},0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,34292.474973375989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34292.474973375989,0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0]
["Total Projected Renewables Production",{"$f":"SUM(B292:B296)","v":6816483.8501280677},219886.57581058284,4410.4144528779252,4410.4144528779252,4410.4144528779252,3871.5643580012652,3332.7142631246047,3871.5643580012652,4703.9106392312542,7371.4556814905827,9957.3116089058531,11412.461249211634,13172.255479318144,14908.570014516386,15137.497039871983,14739.525114444921,15887.66438892304,15118.704380677318,12352.831933555753,11353.762011940968,10969.851193654709,9813.4762194225914,8851.9916161971378,8851.9916161971378,6026.9647375079066,4949.2645477545857,219886.57581058284,4410.4144528779252,4410.4144528779252,4410.4144528779252,3871.5643580012652,3332.7142631246047,{"$f":"SUM(AH292:AH296)","v":3871.5643580012652},4703.9106392312542,7371.6324653031534,9957.3116089058531,11412.461249211634,13172.255479318144,14908.570014516386,15137.497039871983,14739.525114444921,15887.66438892304,15118.704380677318,12352.831933555753,11353.762011940968,10969.851193654709,9813.4762194225914,8851.9916161971378,8851.9916161971378,6026.9647375079066,4949.2645477545857,219886.57581058284,4410.4144528779252,4410.4144528779252,4410.4144528779252,3871.5643580012652,3332.7142631246047,3871.5643580012652,4703.9106392312542,5085.4556814905827,7671.1348250932824,9126.2844653990633,10886.078695505574,12622.393230703816,{"$f":"SUM(BN292:BN296)","v":12851.320256059413},12453.348330632351,13601.487605110469,12832.527596864747,10066.655149743183,9067.5852281283969,8683.6744098421386,7527.2994356100207,6565.8148323845671,6565.8148323845671,6026.9647375079066,4949.2645477545857,219886.57581058284,4410.4144528779252,4410.4144528779252,4410.4144528779252,3871.5643580012652,3332.7142631246047,3871.5643580012652,4703.9106392312542,7371.6324653031534,9957.3116089058531,11412.461249211634,13172.255479318144,14908.570014516386,15137.497039871983,14739.525114444921,15887.66438892304,15118.704380677318,12352.831933555753,11353.762011940968,10969.851193654709,{"$f":"SUM(CT292:CT296)","v":9813.4762194225914},8851.9916161971378,8851.9916161971378,6026.9647375079066,4949.2645477545857]
[null,{"$f":"4*AB298+4*BA298+19*C298+BZ298*4","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB299+4*BA299+19*C299+BZ299*4","v":5208000},{"$f":"SUM(D299:AA299)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(AC299:AZ299)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(BB299:BY299)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(CA299:CX299)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000}]
["Losses",{"$f":"4*AB300+4*BA300+19*C300+BZ300*4","v":-667931.53645050642},-21988.657581058284,{"$f":"0.1*D297*-1","v":-441.04144528779256},-441.04144528779256,-441.04144528779256,-387.15643580012653,-333.27142631246051,-387.15643580012653,-470.39106392312544,-737.14556814905836,-995.73116089058533,-1141.2461249211635,-1317.2255479318146,-1490.8570014516388,-1513.7497039871985,-1473.9525114444923,-1588.766438892304,-1511.8704380677318,-1235.2831933555753,-1135.3762011940969,-1096.9851193654711,-981.34762194225914,-885.19916161971378,-885.19916161971378,-602.69647375079069,-494.92645477545858,-21988.67525943954,{"$f":"0.1*AC297*-1","v":-441.04144528779256},-441.04144528779256,-441.04144528779256,-387.15643580012653,-333.27142631246051,-387.15643580012653,-470.39106392312544,-737.1632465303154,-995.73116089058533,-1141.2461249211635,-1317.2255479318146,-1490.8570014516388,-1513.7497039871985,-1473.9525114444923,-1588.766438892304,-1511.8704380677318,-1235.2831933555753,-1135.3762011940969,-1096.9851193654711,-981.34762194225914,-885.19916161971378,-885.19916161971378,-602.69647375079069,-494.92645477545858,-18559.410083720682,{"$f":"0.1*BB297*-1","v":-441.04144528779256},-441.04144528779256,-441.04144528779256,-387.15643580012653,-333.27142631246051,-387.15643580012653,-470.39106392312544,-508.54556814905828,-767.11348250932826,-912.62844653990635,-1088.6078695505573,-1262.2393230703817,-1285.1320256059414,-1245.3348330632352,-1360.1487605110469,-1283.2527596864747,-1006.6655149743183,-906.75852281283971,-868.36744098421389,-752.72994356100207,-656.58148323845671,-656.58148323845671,-602.69647375079069,-494.92645477545858,-21988.67525943954,{"$f":"0.1*CA297*-1","v":-441.04144528779256},-441.04144528779256,-441.04144528779256,-387.15643580012653,-333.27142631246051,-387.15643580012653,-470.39106392312544,-737.1632465303154,-995.73116089058533,-1141.2461249211635,-1317.2255479318146,-1490.8570014516388,-1513.7497039871985,-1473.9525114444923,-1588.766438892304,-1511.8704380677318,-1235.2831933555753,-1135.3762011940969,-1096.9851193654711,-981.34762194225914,-885.19916161971378,-885.19916161971378,-602.69647375079069,-494.92645477545858]
["Net Projected Demand (Surplus)",{"$f":"4*AB301+4*BA301+19*C301+BZ301*4","v":7626841.5974175557},{"$f":"C289-C297-C299-C300","v":275340.5657024277},11911.716320450389,10877.337830733108,9842.9593410158232,9292.5855109774893,8743.1721066491955,8258.2070212602011,8543.4738578705001,7178.0222352644323,6919.5088800252543,10783.687503756562,12303.968591522604,11775.663999561473,11569.629676741433,10893.425919908503,9860.1005728781965,11586.543070016634,14075.828272426043,13940.612712162063,14286.132448619692,14291.531010001272,14122.488663186896,13088.110173469611,15630.634364289919,15565.225619640581,184525.91671084825,8927.6235753300316,8927.6235753300316,7797.4387728304791,7152.2461940995818,7072.1256628337114,6587.1605774447162,{"$f":"AI289-AI297-AI299-AI300","v":6403.1345409925925},5132.3425616477743,4500.3995517050153,7146.4663918685937,8388.0796680470485,6260.3056569353776,6054.2713341153403,6412.4460669996961,4814.0404160929174,5506.1044235140671,7995.3896259234753,8894.552555376782,9240.0722918344145,10280.809768643321,10581.06029489136,9450.8890615816399,10863.242019092228,10137.915339905636,138976.21217620012,7406.239222797718,7406.239222797718,6363.0042382041247,5804.7482727332044,5768.0819320917226,5283.1168467027273,5055.6366196262134,5755.4671324527335,4993.2083801006956,7334.8961499030565,8359.1688042911737,6274.8682303159549,6068.8339074959176,{"$f":"BO289-BO297-BO299-BO300","v":6427.0086403802734},4872.0658010531788,5564.1298084743285,8053.4150108837366,8952.5779403370434,9298.0976767946759,10338.835153603583,10682.553804209689,9639.3188196161027,9081.0489204115038,8486.1266142991171,275340.583380809,11911.716320450389,10877.337830733108,9842.9593410158232,9292.5855109774893,8743.1721066491955,8258.2070212602011,8543.4738578705001,7177.8631298331184,6919.5088800252543,10783.687503756562,12303.968591522604,11775.663999561473,11569.629676741433,10893.425919908503,9860.1005728781965,11586.543070016634,14075.828272426043,13940.612712162063,14286.132448619692,14291.531010001272,{"$f":"CU289-CU297-CU299-CU300","v":14122.488663186896},13088.110173469611,15630.634364289919,15565.225619640581]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D304","v":"V"},{"$f":"E304","v":"SV"},{"$f":"F304","v":"SV"},{"$f":"G304","v":"SV"},{"$f":"H304","v":"SV"},{"$f":"I304","v":"SV"},{"$f":"J304","v":"C"},{"$f":"K304","v":"C"},{"$f":"L304","v":"C"},{"$f":"M304","v":"P"},{"$f":"N304","v":"P"},{"$f":"O304","v":"P"},{"$f":"P304","v":"P"},{"$f":"Q304","v":"P"},{"$f":"R304","v":"P"},{"$f":"S304","v":"C"},{"$f":"T304","v":"C"},{"$f":"U304","v":"C"},{"$f":"V304","v":"C"},{"$f":"W304","v":"C"},{"$f":"X304","v":"C"},{"$f":"Y304","v":"C"},{"$f":"Z304","v":"C"},{"$f":"AA304","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB307+4*BA307+19*C307+BZ307*4","v":2320507.48},{"$f":"SUM(D307:AA307)","v":74855.08},{"$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":455.6},{"$f":"'Hourly Production'!I21*1","v":1047.8799999999999},{"$f":"'Hourly Production'!J21*1","v":2970.5120000000002},{"$f":"'Hourly Production'!K21*1","v":4811.1360000000004},{"$f":"'Hourly Production'!L21*1","v":6706.4320000000007},{"$f":"'Hourly Production'!M21*1","v":8565.2800000000007},{"$f":"'Hourly Production'!N21*1","v":8920.6479999999992},{"$f":"'Hourly Production'!O21*1","v":9139.3359999999993},{"$f":"'Hourly Production'!P21*1","v":9248.68},{"$f":"'Hourly Production'!Q21*1","v":8055.0080000000007},{"$f":"'Hourly Production'!R21*1","v":7107.3600000000006},{"$f":"'Hourly Production'!S21*1","v":4720.0159999999996},{"$f":"'Hourly Production'!T21*1","v":2451.1280000000002},{"$f":"'Hourly Production'!U21*1","v":656.06399999999996},{"$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(AC307:AZ307)","v":74855.08},{"$f":"D307","v":0},{"$f":"E307","v":0},0,0,0,0,455.6,1047.8799999999999,2970.5120000000002,4811.1360000000004,6706.4320000000007,8565.2800000000007,8920.6479999999992,9139.3359999999993,9248.68,8055.0080000000007,7107.3600000000006,4720.0159999999996,2451.1280000000002,656.06399999999996,0,0,{"$f":"Z307","v":0},{"$f":"AA307","v":0},{"$f":"SUM(BB307:BY307)","v":74855.08},{"$f":"AC307","v":0},0,0,0,0,0,455.6,1047.8799999999999,2970.5120000000002,4811.1360000000004,6706.4320000000007,8565.2800000000007,8920.6479999999992,9139.3359999999993,9248.68,8055.0080000000007,7107.3600000000006,4720.0159999999996,2451.1280000000002,656.06399999999996,0,0,{"$f":"AY307","v":0},0,{"$f":"SUM(CA307:CX307)","v":74855.08},{"$f":"BB307","v":0},0,0,0,0,0,455.6,1047.8799999999999,2970.5120000000002,4811.1360000000004,6706.4320000000007,8565.2800000000007,8920.6479999999992,9139.3359999999993,9248.68,8055.0080000000007,7107.3600000000006,4720.0159999999996,2451.1280000000002,656.06399999999996,0,0,0,0]
["AC Losses",{"$f":"4*AB308+4*BA308+19*C308+BZ308*4","v":-78929.741424719978},{"$f":"SUM(D308:AA308)","v":-2546.1206911199993},{"$f":"Inputs!$E$51*D307*-1","v":0},{"$f":"Inputs!$E$51*E307*-1","v":0},{"$f":"Inputs!$E$51*F307*-1","v":0},{"$f":"Inputs!$E$51*G307*-1","v":0},{"$f":"Inputs!$E$51*H307*-1","v":0},{"$f":"Inputs!$E$51*I307*-1","v":0},{"$f":"Inputs!$E$51*J307*-1","v":-15.496778399999995},{"$f":"Inputs!$E$51*K307*-1","v":-35.642590319999982},{"$f":"Inputs!$E$51*L307*-1","v":-101.03899516799997},{"$f":"Inputs!$E$51*M307*-1","v":-163.64597990399997},{"$f":"Inputs!$E$51*N307*-1","v":-228.11257804799996},{"$f":"Inputs!$E$51*O307*-1","v":-291.33943391999992},{"$f":"Inputs!$E$51*P307*-1","v":-303.42692107199986},{"$f":"Inputs!$E$51*Q307*-1","v":-310.86537470399986},{"$f":"Inputs!$E$51*R307*-1","v":-314.58460151999992},{"$f":"Inputs!$E$51*S307*-1","v":-273.98304211199991},{"$f":"Inputs!$E$51*T307*-1","v":-241.74974303999994},{"$f":"Inputs!$E$51*U307*-1","v":-160.54662422399994},{"$f":"Inputs!$E$51*V307*-1","v":-83.372667791999973},{"$f":"Inputs!$E$51*W307*-1","v":-22.315360895999991},{"$f":"Inputs!$E$51*X307*-1","v":0},{"$f":"Inputs!$E$51*Y307*-1","v":0},{"$f":"Inputs!$E$51*Z307*-1","v":0},{"$f":"Inputs!$E$51*AA307*-1","v":0},{"$f":"SUM(AC308:AZ308)","v":-2546.1206911199993},{"$f":"Inputs!$E$51*AC307*-1","v":0},{"$f":"Inputs!$E$51*AD307*-1","v":0},{"$f":"Inputs!$E$51*AE307*-1","v":0},{"$f":"Inputs!$E$51*AF307*-1","v":0},{"$f":"Inputs!$E$51*AG307*-1","v":0},{"$f":"Inputs!$E$51*AH307*-1","v":0},{"$f":"Inputs!$E$51*AI307*-1","v":-15.496778399999995},{"$f":"Inputs!$E$51*AJ307*-1","v":-35.642590319999982},{"$f":"Inputs!$E$51*AK307*-1","v":-101.03899516799997},{"$f":"Inputs!$E$51*AL307*-1","v":-163.64597990399997},{"$f":"Inputs!$E$51*AM307*-1","v":-228.11257804799996},{"$f":"Inputs!$E$51*AN307*-1","v":-291.33943391999992},{"$f":"Inputs!$E$51*AO307*-1","v":-303.42692107199986},{"$f":"Inputs!$E$51*AP307*-1","v":-310.86537470399986},{"$f":"Inputs!$E$51*AQ307*-1","v":-314.58460151999992},{"$f":"Inputs!$E$51*AR307*-1","v":-273.98304211199991},{"$f":"Inputs!$E$51*AS307*-1","v":-241.74974303999994},{"$f":"Inputs!$E$51*AT307*-1","v":-160.54662422399994},{"$f":"Inputs!$E$51*AU307*-1","v":-83.372667791999973},{"$f":"Inputs!$E$51*AV307*-1","v":-22.315360895999991},{"$f":"Inputs!$E$51*AW307*-1","v":0},{"$f":"Inputs!$E$51*AX307*-1","v":0},{"$f":"Inputs!$E$51*AY307*-1","v":0},{"$f":"Inputs!$E$51*AZ307*-1","v":0},{"$f":"SUM(BB308:BY308)","v":-2546.1206911199993},{"$f":"Inputs!$E$51*BB307*-1","v":0},{"$f":"Inputs!$E$51*BC307*-1","v":0},{"$f":"Inputs!$E$51*BD307*-1","v":0},{"$f":"Inputs!$E$51*BE307*-1","v":0},{"$f":"Inputs!$E$51*BF307*-1","v":0},{"$f":"Inputs!$E$51*BG307*-1","v":0},{"$f":"Inputs!$E$51*BH307*-1","v":-15.496778399999995},{"$f":"Inputs!$E$51*BI307*-1","v":-35.642590319999982},{"$f":"Inputs!$E$51*BJ307*-1","v":-101.03899516799997},{"$f":"Inputs!$E$51*BK307*-1","v":-163.64597990399997},{"$f":"Inputs!$E$51*BL307*-1","v":-228.11257804799996},{"$f":"Inputs!$E$51*BM307*-1","v":-291.33943391999992},{"$f":"Inputs!$E$51*BN307*-1","v":-303.42692107199986},{"$f":"Inputs!$E$51*BO307*-1","v":-310.86537470399986},{"$f":"Inputs!$E$51*BP307*-1","v":-314.58460151999992},{"$f":"Inputs!$E$51*BQ307*-1","v":-273.98304211199991},{"$f":"Inputs!$E$51*BR307*-1","v":-241.74974303999994},{"$f":"Inputs!$E$51*BS307*-1","v":-160.54662422399994},{"$f":"Inputs!$E$51*BT307*-1","v":-83.372667791999973},{"$f":"Inputs!$E$51*BU307*-1","v":-22.315360895999991},{"$f":"Inputs!$E$51*BV307*-1","v":0},{"$f":"Inputs!$E$51*BW307*-1","v":0},{"$f":"Inputs!$E$51*BX307*-1","v":0},{"$f":"Inputs!$E$51*BY307*-1","v":0},{"$f":"SUM(CA308:CX308)","v":-2546.1206911199993},{"$f":"Inputs!$E$51*CA307*-1","v":0},{"$f":"Inputs!$E$51*CB307*-1","v":0},{"$f":"Inputs!$E$51*CC307*-1","v":0},{"$f":"Inputs!$E$51*CD307*-1","v":0},{"$f":"Inputs!$E$51*CE307*-1","v":0},{"$f":"Inputs!$E$51*CF307*-1","v":0},{"$f":"Inputs!$E$51*CG307*-1","v":-15.496778399999995},{"$f":"Inputs!$E$51*CH307*-1","v":-35.642590319999982},{"$f":"Inputs!$E$51*CI307*-1","v":-101.03899516799997},{"$f":"Inputs!$E$51*CJ307*-1","v":-163.64597990399997},{"$f":"Inputs!$E$51*CK307*-1","v":-228.11257804799996},{"$f":"Inputs!$E$51*CL307*-1","v":-291.33943391999992},{"$f":"Inputs!$E$51*CM307*-1","v":-303.42692107199986},{"$f":"Inputs!$E$51*CN307*-1","v":-310.86537470399986},{"$f":"Inputs!$E$51*CO307*-1","v":-314.58460151999992},{"$f":"Inputs!$E$51*CP307*-1","v":-273.98304211199991},{"$f":"Inputs!$E$51*CQ307*-1","v":-241.74974303999994},{"$f":"Inputs!$E$51*CR307*-1","v":-160.54662422399994},{"$f":"Inputs!$E$51*CS307*-1","v":-83.372667791999973},{"$f":"Inputs!$E$51*CT307*-1","v":-22.315360895999991},{"$f":"Inputs!$E$51*CU307*-1","v":0},{"$f":"Inputs!$E$51*CV307*-1","v":0},{"$f":"Inputs!$E$51*CW307*-1","v":0},{"$f":"Inputs!$E$51*CX307*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB309+4*BA309+19*C309+BZ309*4","v":2241577.7385752802},{"$f":"SUM(D309:AA309)","v":72308.959308880003},{"$f":"D307+D308","v":0},{"$f":"E307+E308","v":0},{"$f":"F307+F308","v":0},{"$f":"G307+G308","v":0},{"$f":"H307+H308","v":0},{"$f":"I307+I308","v":0},{"$f":"J307+J308","v":440.10322160000004},{"$f":"K307+K308","v":1012.2374096799999},{"$f":"L307+L308","v":2869.4730048320002},{"$f":"M307+M308","v":4647.4900200960001},{"$f":"N307+N308","v":6478.319421952001},{"$f":"O307+O308","v":8273.9405660800003},{"$f":"P307+P308","v":8617.2210789279998},{"$f":"Q307+Q308","v":8828.4706252959986},{"$f":"R307+R308","v":8934.0953984799999},{"$f":"S307+S308","v":7781.0249578880012},{"$f":"T307+T308","v":6865.6102569600007},{"$f":"U307+U308","v":4559.4693757759997},{"$f":"V307+V308","v":2367.7553322080003},{"$f":"W307+W308","v":633.74863910399995},{"$f":"X307+X308","v":0},{"$f":"Y307+Y308","v":0},{"$f":"Z307+Z308","v":0},{"$f":"AA307+AA308","v":0},{"$f":"SUM(AC309:AZ309)","v":72308.959308880003},{"$f":"AC307+AC308","v":0},{"$f":"AD307+AD308","v":0},{"$f":"AE307+AE308","v":0},{"$f":"AF307+AF308","v":0},{"$f":"AG307+AG308","v":0},{"$f":"AH307+AH308","v":0},{"$f":"AI307+AI308","v":440.10322160000004},{"$f":"AJ307+AJ308","v":1012.2374096799999},{"$f":"AK307+AK308","v":2869.4730048320002},{"$f":"AL307+AL308","v":4647.4900200960001},{"$f":"AM307+AM308","v":6478.319421952001},{"$f":"AN307+AN308","v":8273.9405660800003},{"$f":"AO307+AO308","v":8617.2210789279998},{"$f":"AP307+AP308","v":8828.4706252959986},{"$f":"AQ307+AQ308","v":8934.0953984799999},{"$f":"AR307+AR308","v":7781.0249578880012},{"$f":"AS307+AS308","v":6865.6102569600007},{"$f":"AT307+AT308","v":4559.4693757759997},{"$f":"AU307+AU308","v":2367.7553322080003},{"$f":"AV307+AV308","v":633.74863910399995},{"$f":"AW307+AW308","v":0},{"$f":"AX307+AX308","v":0},{"$f":"AY307+AY308","v":0},{"$f":"AZ307+AZ308","v":0},72308.959308880003,{"$f":"BB307+BB308","v":0},{"$f":"BC307+BC308","v":0},{"$f":"BD307+BD308","v":0},{"$f":"BE307+BE308","v":0},{"$f":"BF307+BF308","v":0},{"$f":"BG307+BG308","v":0},{"$f":"BH307+BH308","v":440.10322160000004},{"$f":"BI307+BI308","v":1012.2374096799999},{"$f":"BJ307+BJ308","v":2869.4730048320002},{"$f":"BK307+BK308","v":4647.4900200960001},{"$f":"BL307+BL308","v":6478.319421952001},{"$f":"BM307+BM308","v":8273.9405660800003},{"$f":"BN307+BN308","v":8617.2210789279998},{"$f":"BO307+BO308","v":8828.4706252959986},{"$f":"BP307+BP308","v":8934.0953984799999},{"$f":"BQ307+BQ308","v":7781.0249578880012},{"$f":"BR307+BR308","v":6865.6102569600007},{"$f":"BS307+BS308","v":4559.4693757759997},{"$f":"BT307+BT308","v":2367.7553322080003},{"$f":"BU307+BU308","v":633.74863910399995},{"$f":"BV307+BV308","v":0},{"$f":"BW307+BW308","v":0},{"$f":"BX307+BX308","v":0},{"$f":"BY307+BY308","v":0},72308.959308880003,{"$f":"CA307+CA308","v":0},{"$f":"CB307+CB308","v":0},{"$f":"CC307+CC308","v":0},{"$f":"CD307+CD308","v":0},{"$f":"CE307+CE308","v":0},{"$f":"CF307+CF308","v":0},{"$f":"CG307+CG308","v":440.10322160000004},{"$f":"CH307+CH308","v":1012.2374096799999},{"$f":"CI307+CI308","v":2869.4730048320002},{"$f":"CJ307+CJ308","v":4647.4900200960001},{"$f":"CK307+CK308","v":6478.319421952001},{"$f":"CL307+CL308","v":8273.9405660800003},{"$f":"CM307+CM308","v":8617.2210789279998},{"$f":"CN307+CN308","v":8828.4706252959986},{"$f":"CO307+CO308","v":8934.0953984799999},{"$f":"CP307+CP308","v":7781.0249578880012},{"$f":"CQ307+CQ308","v":6865.6102569600007},{"$f":"CR307+CR308","v":4559.4693757759997},{"$f":"CS307+CS308","v":2367.7553322080003},{"$f":"CT307+CT308","v":633.74863910399995},{"$f":"CU307+CU308","v":0},{"$f":"CV307+CV308","v":0},{"$f":"CW307+CW308","v":0},{"$f":"CX307+CX308","v":0}]
["PV Production used internally",{"$f":"4*AB310+4*BA310+19*C310+BZ310*4","v":-51646},{"$f":"SUM(D310:AA310)","v":-1666},{"$f":"IF(D309>Inputs!$E$81,Inputs!$E$81,D309)*-1","v":0},{"$f":"IF(E309>Inputs!$E$81,Inputs!$E$81,E309)*-1","v":0},{"$f":"IF(F309>Inputs!$E$81,Inputs!$E$81,F309)*-1","v":0},{"$f":"IF(G309>Inputs!$E$81,Inputs!$E$81,G309)*-1","v":0},{"$f":"IF(H309>Inputs!$E$81,Inputs!$E$81,H309)*-1","v":0},{"$f":"IF(I309>Inputs!$E$81,Inputs!$E$81,I309)*-1","v":0},{"$f":"IF(J309>Inputs!$E$81,Inputs!$E$81,J309)*-1","v":-119},{"$f":"IF(K309>Inputs!$E$81,Inputs!$E$81,K309)*-1","v":-119},{"$f":"IF(L309>Inputs!$E$81,Inputs!$E$81,L309)*-1","v":-119},{"$f":"IF(M309>Inputs!$E$81,Inputs!$E$81,M309)*-1","v":-119},{"$f":"IF(N309>Inputs!$E$81,Inputs!$E$81,N309)*-1","v":-119},{"$f":"IF(O309>Inputs!$E$81,Inputs!$E$81,O309)*-1","v":-119},{"$f":"IF(P309>Inputs!$E$81,Inputs!$E$81,P309)*-1","v":-119},{"$f":"IF(Q309>Inputs!$E$81,Inputs!$E$81,Q309)*-1","v":-119},{"$f":"IF(R309>Inputs!$E$81,Inputs!$E$81,R309)*-1","v":-119},{"$f":"IF(S309>Inputs!$E$81,Inputs!$E$81,S309)*-1","v":-119},{"$f":"IF(T309>Inputs!$E$81,Inputs!$E$81,T309)*-1","v":-119},{"$f":"IF(U309>Inputs!$E$81,Inputs!$E$81,U309)*-1","v":-119},{"$f":"IF(V309>Inputs!$E$81,Inputs!$E$81,V309)*-1","v":-119},{"$f":"IF(W309>Inputs!$E$81,Inputs!$E$81,W309)*-1","v":-119},{"$f":"IF(X309>Inputs!$E$81,Inputs!$E$81,X309)*-1","v":0},{"$f":"IF(Y309>Inputs!$E$81,Inputs!$E$81,Y309)*-1","v":0},{"$f":"IF(Z309>Inputs!$E$81,Inputs!$E$81,Z309)*-1","v":0},{"$f":"IF(AA309>Inputs!$E$81,Inputs!$E$81,AA309)*-1","v":0},{"$f":"SUM(AC310:AZ310)","v":-1666},{"$f":"IF(AC309>Inputs!$E$81,Inputs!$E$81,AC309)*-1","v":0},{"$f":"IF(AD309>Inputs!$E$81,Inputs!$E$81,AD309)*-1","v":0},{"$f":"IF(AE309>Inputs!$E$81,Inputs!$E$81,AE309)*-1","v":0},{"$f":"IF(AF309>Inputs!$E$81,Inputs!$E$81,AF309)*-1","v":0},{"$f":"IF(AG309>Inputs!$E$81,Inputs!$E$81,AG309)*-1","v":0},{"$f":"IF(AH309>Inputs!$E$81,Inputs!$E$81,AH309)*-1","v":0},{"$f":"IF(AI309>Inputs!$E$81,Inputs!$E$81,AI309)*-1","v":-119},{"$f":"IF(AJ309>Inputs!$E$81,Inputs!$E$81,AJ309)*-1","v":-119},{"$f":"IF(AK309>Inputs!$E$81,Inputs!$E$81,AK309)*-1","v":-119},{"$f":"IF(AL309>Inputs!$E$81,Inputs!$E$81,AL309)*-1","v":-119},{"$f":"IF(AM309>Inputs!$E$81,Inputs!$E$81,AM309)*-1","v":-119},{"$f":"IF(AN309>Inputs!$E$81,Inputs!$E$81,AN309)*-1","v":-119},{"$f":"IF(AO309>Inputs!$E$81,Inputs!$E$81,AO309)*-1","v":-119},{"$f":"IF(AP309>Inputs!$E$81,Inputs!$E$81,AP309)*-1","v":-119},{"$f":"IF(AQ309>Inputs!$E$81,Inputs!$E$81,AQ309)*-1","v":-119},{"$f":"IF(AR309>Inputs!$E$81,Inputs!$E$81,AR309)*-1","v":-119},{"$f":"IF(AS309>Inputs!$E$81,Inputs!$E$81,AS309)*-1","v":-119},{"$f":"IF(AT309>Inputs!$E$81,Inputs!$E$81,AT309)*-1","v":-119},{"$f":"IF(AU309>Inputs!$E$81,Inputs!$E$81,AU309)*-1","v":-119},{"$f":"IF(AV309>Inputs!$E$81,Inputs!$E$81,AV309)*-1","v":-119},{"$f":"IF(AW309>Inputs!$E$81,Inputs!$E$81,AW309)*-1","v":0},{"$f":"IF(AX309>Inputs!$E$81,Inputs!$E$81,AX309)*-1","v":0},{"$f":"IF(AY309>Inputs!$E$81,Inputs!$E$81,AY309)*-1","v":0},{"$f":"IF(AZ309>Inputs!$E$81,Inputs!$E$81,AZ309)*-1","v":0},{"$f":"SUM(BB310:BY310)","v":-1666},{"$f":"IF(BB309>Inputs!$E$81,Inputs!$E$81,BB309)*-1","v":0},{"$f":"IF(BC309>Inputs!$E$81,Inputs!$E$81,BC309)*-1","v":0},{"$f":"IF(BD309>Inputs!$E$81,Inputs!$E$81,BD309)*-1","v":0},{"$f":"IF(BE309>Inputs!$E$81,Inputs!$E$81,BE309)*-1","v":0},{"$f":"IF(BF309>Inputs!$E$81,Inputs!$E$81,BF309)*-1","v":0},{"$f":"IF(BG309>Inputs!$E$81,Inputs!$E$81,BG309)*-1","v":0},{"$f":"IF(BH309>Inputs!$E$81,Inputs!$E$81,BH309)*-1","v":-119},{"$f":"IF(BI309>Inputs!$E$81,Inputs!$E$81,BI309)*-1","v":-119},{"$f":"IF(BJ309>Inputs!$E$81,Inputs!$E$81,BJ309)*-1","v":-119},{"$f":"IF(BK309>Inputs!$E$81,Inputs!$E$81,BK309)*-1","v":-119},{"$f":"IF(BL309>Inputs!$E$81,Inputs!$E$81,BL309)*-1","v":-119},{"$f":"IF(BM309>Inputs!$E$81,Inputs!$E$81,BM309)*-1","v":-119},{"$f":"IF(BN309>Inputs!$E$81,Inputs!$E$81,BN309)*-1","v":-119},{"$f":"IF(BO309>Inputs!$E$81,Inputs!$E$81,BO309)*-1","v":-119},{"$f":"IF(BP309>Inputs!$E$81,Inputs!$E$81,BP309)*-1","v":-119},{"$f":"IF(BQ309>Inputs!$E$81,Inputs!$E$81,BQ309)*-1","v":-119},{"$f":"IF(BR309>Inputs!$E$81,Inputs!$E$81,BR309)*-1","v":-119},{"$f":"IF(BS309>Inputs!$E$81,Inputs!$E$81,BS309)*-1","v":-119},{"$f":"IF(BT309>Inputs!$E$81,Inputs!$E$81,BT309)*-1","v":-119},{"$f":"IF(BU309>Inputs!$E$81,Inputs!$E$81,BU309)*-1","v":-119},{"$f":"IF(BV309>Inputs!$E$81,Inputs!$E$81,BV309)*-1","v":0},{"$f":"IF(BW309>Inputs!$E$81,Inputs!$E$81,BW309)*-1","v":0},{"$f":"IF(BX309>Inputs!$E$81,Inputs!$E$81,BX309)*-1","v":0},{"$f":"IF(BY309>Inputs!$E$81,Inputs!$E$81,BY309)*-1","v":0},{"$f":"SUM(CA310:CX310)","v":-1666},{"$f":"IF(CA309>Inputs!$E$81,Inputs!$E$81,CA309)*-1","v":0},{"$f":"IF(CB309>Inputs!$E$81,Inputs!$E$81,CB309)*-1","v":0},{"$f":"IF(CC309>Inputs!$E$81,Inputs!$E$81,CC309)*-1","v":0},{"$f":"IF(CD309>Inputs!$E$81,Inputs!$E$81,CD309)*-1","v":0},{"$f":"IF(CE309>Inputs!$E$81,Inputs!$E$81,CE309)*-1","v":0},{"$f":"IF(CF309>Inputs!$E$81,Inputs!$E$81,CF309)*-1","v":0},{"$f":"IF(CG309>Inputs!$E$81,Inputs!$E$81,CG309)*-1","v":-119},{"$f":"IF(CH309>Inputs!$E$81,Inputs!$E$81,CH309)*-1","v":-119},{"$f":"IF(CI309>Inputs!$E$81,Inputs!$E$81,CI309)*-1","v":-119},{"$f":"IF(CJ309>Inputs!$E$81,Inputs!$E$81,CJ309)*-1","v":-119},{"$f":"IF(CK309>Inputs!$E$81,Inputs!$E$81,CK309)*-1","v":-119},{"$f":"IF(CL309>Inputs!$E$81,Inputs!$E$81,CL309)*-1","v":-119},{"$f":"IF(CM309>Inputs!$E$81,Inputs!$E$81,CM309)*-1","v":-119},{"$f":"IF(CN309>Inputs!$E$81,Inputs!$E$81,CN309)*-1","v":-119},{"$f":"IF(CO309>Inputs!$E$81,Inputs!$E$81,CO309)*-1","v":-119},{"$f":"IF(CP309>Inputs!$E$81,Inputs!$E$81,CP309)*-1","v":-119},{"$f":"IF(CQ309>Inputs!$E$81,Inputs!$E$81,CQ309)*-1","v":-119},{"$f":"IF(CR309>Inputs!$E$81,Inputs!$E$81,CR309)*-1","v":-119},{"$f":"IF(CS309>Inputs!$E$81,Inputs!$E$81,CS309)*-1","v":-119},{"$f":"IF(CT309>Inputs!$E$81,Inputs!$E$81,CT309)*-1","v":-119},{"$f":"IF(CU309>Inputs!$E$81,Inputs!$E$81,CU309)*-1","v":0},{"$f":"IF(CV309>Inputs!$E$81,Inputs!$E$81,CV309)*-1","v":0},{"$f":"IF(CW309>Inputs!$E$81,Inputs!$E$81,CW309)*-1","v":0},{"$f":"IF(CX309>Inputs!$E$81,Inputs!$E$81,CX309)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB311+4*BA311+19*C311+BZ311*4","v":2189931.7385752802},{"$f":"SUM(D311:AA311)","v":70642.959308880003},{"$f":"D309+D310","v":0},{"$f":"E309+E310","v":0},0,0,0,0,321.10322160000004,893.23740967999993,2750.4730048320002,4528.4900200960001,6359.319421952001,8154.9405660800003,8498.2210789279998,8709.4706252959986,8815.0953984799999,7662.0249578880012,6746.6102569600007,4440.4693757759997,2248.7553322080003,514.74863910399995,0,0,0,0,{"$f":"SUM(AC311:AZ311)","v":70642.959308880003},{"$f":"AC309+AC310","v":0},{"$f":"AD309+AD310","v":0},0,0,0,0,321.10322160000004,893.23740967999993,2750.4730048320002,4528.4900200960001,6359.319421952001,8154.9405660800003,8498.2210789279998,8709.4706252959986,8815.0953984799999,7662.0249578880012,6746.6102569600007,4440.4693757759997,2248.7553322080003,514.74863910399995,0,0,0,0,{"$f":"SUM(BB311:BY311)","v":70642.959308880003},{"$f":"BB309+BB310","v":0},{"$f":"BC309+BC310","v":0},0,0,0,0,321.10322160000004,893.23740967999993,2750.4730048320002,4528.4900200960001,6359.319421952001,8154.9405660800003,8498.2210789279998,8709.4706252959986,8815.0953984799999,7662.0249578880012,6746.6102569600007,4440.4693757759997,2248.7553322080003,514.74863910399995,0,0,0,0,{"$f":"SUM(CA311:CX311)","v":70642.959308880003},{"$f":"CA309+CA310","v":0},{"$f":"CB309+CB310","v":0},0,0,0,0,321.10322160000004,893.23740967999993,2750.4730048320002,4528.4900200960001,6359.319421952001,8154.9405660800003,8498.2210789279998,8709.4706252959986,8815.0953984799999,7662.0249578880012,6746.6102569600007,4440.4693757759997,2248.7553322080003,514.74863910399995,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB314+4*BA314+19*C314+BZ314*4","v":2088230.0147034121},{"$f":"SUM(D314:AA314)","v":70642.959308880003},{"$f":"IF(D301<0,0,IF(D301>D311,D311,D301))","v":0},{"$f":"IF(E301<0,0,IF(E301>E311,E311,E301))","v":0},0,0,0,0,321.10322160000004,893.23740967999993,2750.4730048320002,4528.4900200960001,6359.319421952001,8154.9405660800003,8498.2210789279998,8709.4706252959986,8815.0953984799999,7662.0249578880012,6746.6102569600007,4440.4693757759997,2248.7553322080003,514.74863910399995,0,0,0,0,{"$f":"SUM(AC314:AZ314)","v":57850.374579865391},{"$f":"IF(AC301<0,0,IF(AC301>AC311,AC311,AC301))","v":0},{"$f":"IF(AD301<0,0,IF(AD301>AD311,AD311,AD301))","v":0},0,0,0,0,321.10322160000004,893.23740967999993,2750.4730048320002,4528.4900200960001,6359.319421952001,6260.3056569353776,6054.2713341153403,6412.4460669996961,4814.0404160929174,5506.1044235140671,6746.6102569600007,4440.4693757759997,2248.7553322080003,514.74863910399995,0,0,0,0,{"$f":"SUM(BB314:BY314)","v":58010.113069927647},{"$f":"IF(BB301<0,0,IF(BB301>BB311,BB311,BB301))","v":0},0,0,0,0,0,321.10322160000004,893.23740967999993,2750.4730048320002,4528.4900200960001,6359.319421952001,6274.8682303159549,6068.8339074959176,6427.0086403802734,4872.0658010531788,5564.1298084743285,6746.6102569600007,4440.4693757759997,2248.7553322080003,514.74863910399995,0,0,0,0,{"$f":"SUM(CA314:CX314)","v":70642.959308880003},{"$f":"IF(CA301<0,0,IF(CA301>CA311,CA311,CA301))","v":0},{"$f":"IF(CB301<0,0,IF(CB301>CB311,CB311,CB301))","v":0},0,0,0,0,321.10322160000004,893.23740967999993,2750.4730048320002,4528.4900200960001,6359.319421952001,8154.9405660800003,8498.2210789279998,8709.4706252959986,8815.0953984799999,7662.0249578880012,6746.6102569600007,4440.4693757759997,2248.7553322080003,514.74863910399995,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B301-B314","v":5538611.5827141441},{"$f":"C301-C314","v":204697.6063935477},{"$f":"D301-D314","v":11911.716320450389},{"$f":"E301-E314","v":10877.337830733108},{"$f":"F301-F314","v":9842.9593410158232},{"$f":"G301-G314","v":9292.5855109774893},{"$f":"H301-H314","v":8743.1721066491955},{"$f":"I301-I314","v":8258.2070212602011},{"$f":"J301-J314","v":8222.3706362704997},{"$f":"K301-K314","v":6284.7848255844328},{"$f":"L301-L314","v":4169.0358751932545},{"$f":"M301-M314","v":6255.1974836605623},{"$f":"N301-N314","v":5944.6491695706027},{"$f":"O301-O314","v":3620.723433481473},{"$f":"P301-P314","v":3071.4085978134335},{"$f":"Q301-Q314","v":2183.9552946125041},{"$f":"R301-R314","v":1045.0051743981967},{"$f":"S301-S314","v":3924.5181121286332},{"$f":"T301-T314","v":7329.2180154660418},{"$f":"U301-U314","v":9500.1433363860633},{"$f":"V301-V314","v":12037.377116411692},{"$f":"W301-W314","v":13776.782370897272},{"$f":"X301-X314","v":14122.488663186896},{"$f":"Y301-Y314","v":13088.110173469611},{"$f":"Z301-Z314","v":15630.634364289919},{"$f":"AA301-AA314","v":15565.225619640581},{"$f":"AB301-AB314","v":126675.54213098285},{"$f":"AC301-AC314","v":8927.6235753300316},{"$f":"AD301-AD314","v":8927.6235753300316},{"$f":"AE301-AE314","v":7797.4387728304791},{"$f":"AF301-AF314","v":7152.2461940995818},{"$f":"AG301-AG314","v":7072.1256628337114},{"$f":"AH301-AH314","v":6587.1605774447162},{"$f":"AI301-AI314","v":6082.0313193925922},{"$f":"AJ301-AJ314","v":4239.1051519677749},{"$f":"AK301-AK314","v":1749.926546873015},{"$f":"AL301-AL314","v":2617.9763717725937},{"$f":"AM301-AM314","v":2028.7602460950475},{"$f":"AN301-AN314","v":0},{"$f":"AO301-AO314","v":0},{"$f":"AP301-AP314","v":0},{"$f":"AQ301-AQ314","v":0},{"$f":"AR301-AR314","v":0},{"$f":"AS301-AS314","v":1248.7793689634746},{"$f":"AT301-AT314","v":4454.0831796007824},{"$f":"AU301-AU314","v":6991.3169596264142},{"$f":"AV301-AV314","v":9766.061129539321},{"$f":"AW301-AW314","v":10581.06029489136},{"$f":"AX301-AX314","v":9450.8890615816399},{"$f":"AY301-AY314","v":10863.242019092228},{"$f":"AZ301-AZ314","v":10137.915339905636},{"$f":"BA301-BA314","v":80966.099106272479},{"$f":"BB301-BB314","v":7406.239222797718},{"$f":"BC301-BC314","v":7406.239222797718},{"$f":"BD301-BD314","v":6363.0042382041247},{"$f":"BE301-BE314","v":5804.7482727332044},{"$f":"BF301-BF314","v":5768.0819320917226},{"$f":"BG301-BG314","v":5283.1168467027273},{"$f":"BH301-BH314","v":4734.533398026213},{"$f":"BI301-BI314","v":4862.229722772734},{"$f":"BJ301-BJ314","v":2242.7353752686954},{"$f":"BK301-BK314","v":2806.4061298070565},{"$f":"BL301-BL314","v":1999.8493823391727},{"$f":"BM301-BM314","v":0},{"$f":"BN301-BN314","v":0},{"$f":"BO301-BO314","v":0},{"$f":"BP301-BP314","v":0},{"$f":"BQ301-BQ314","v":0},{"$f":"BR301-BR314","v":1306.8047539237359},{"$f":"BS301-BS314","v":4512.1085645610437},{"$f":"BT301-BT314","v":7049.3423445866756},{"$f":"BU301-BU314","v":9824.0865144995823},{"$f":"BV301-BV314","v":10682.553804209689},{"$f":"BW301-BW314","v":9639.3188196161027},{"$f":"BX301-BX314","v":9081.0489204115038},{"$f":"BY301-BY314","v":8486.1266142991171},{"$f":"BZ301-BZ314","v":204697.62407192899},{"$f":"CA301-CA314","v":11911.716320450389},{"$f":"CB301-CB314","v":10877.337830733108},{"$f":"CC301-CC314","v":9842.9593410158232},{"$f":"CD301-CD314","v":9292.5855109774893},{"$f":"CE301-CE314","v":8743.1721066491955},{"$f":"CF301-CF314","v":8258.2070212602011},{"$f":"CG301-CG314","v":8222.3706362704997},{"$f":"CH301-CH314","v":6284.6257201531189},{"$f":"CI301-CI314","v":4169.0358751932545},{"$f":"CJ301-CJ314","v":6255.1974836605623},{"$f":"CK301-CK314","v":5944.6491695706027},{"$f":"CL301-CL314","v":3620.723433481473},{"$f":"CM301-CM314","v":3071.4085978134335},{"$f":"CN301-CN314","v":2183.9552946125041},{"$f":"CO301-CO314","v":1045.0051743981967},{"$f":"CP301-CP314","v":3924.5181121286332},{"$f":"CQ301-CQ314","v":7329.2180154660418},{"$f":"CR301-CR314","v":9500.1433363860633},{"$f":"CS301-CS314","v":12037.377116411692},{"$f":"CT301-CT314","v":13776.782370897272},{"$f":"CU301-CU314","v":14122.488663186896},{"$f":"CV301-CV314","v":13088.110173469611},{"$f":"CW301-CW314","v":15630.634364289919},{"$f":"CX301-CX314","v":15565.225619640581}]
[]
["Summary"]
["Produced",{"$f":"B309","v":2241577.7385752802},{"$f":"SUM(D318:AA318)","v":72308.959308880003},{"$f":"D309","v":0},0,0,0,0,0,440.10322160000004,1012.2374096799999,2869.4730048320002,4647.4900200960001,6478.319421952001,8273.9405660800003,8617.2210789279998,8828.4706252959986,8934.0953984799999,7781.0249578880012,6865.6102569600007,4559.4693757759997,2367.7553322080003,633.74863910399995,0,0,0,0,72308.959308880003,0,0,0,0,0,0,440.10322160000004,{"$f":"AJ309","v":1012.2374096799999},2869.4730048320002,4647.4900200960001,6478.319421952001,8273.9405660800003,8617.2210789279998,8828.4706252959986,8934.0953984799999,7781.0249578880012,6865.6102569600007,4559.4693757759997,2367.7553322080003,633.74863910399995,0,0,0,0,72308.959308880003,0,0,0,0,0,0,440.10322160000004,1012.2374096799999,2869.4730048320002,4647.4900200960001,6478.319421952001,8273.9405660800003,8617.2210789279998,8828.4706252959986,{"$f":"BP309","v":8934.0953984799999},7781.0249578880012,6865.6102569600007,4559.4693757759997,2367.7553322080003,633.74863910399995,0,0,0,0,72308.959308880003,0,0,0,0,0,0,440.10322160000004,1012.2374096799999,2869.4730048320002,4647.4900200960001,6478.319421952001,8273.9405660800003,8617.2210789279998,8828.4706252959986,8934.0953984799999,7781.0249578880012,6865.6102569600007,4559.4693757759997,2367.7553322080003,633.74863910399995,0,0,0,0]
["Used",{"$f":"B310","v":-51646},{"$f":"C310","v":-1666},{"$f":"D310","v":0},0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,-1666,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,-1666,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,{"$f":"BP310","v":-119},-119,-119,-119,-119,-119,0,0,0,0,-1666,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB320+4*BA320+19*C320+BZ320*4","v":2088230.0147034121},{"$f":"SUM(D320:AA320)","v":70642.959308880003},{"$f":"D314","v":0},{"$f":"E314","v":0},0,0,0,0,321.10322160000004,893.23740967999993,2750.4730048320002,4528.4900200960001,6359.319421952001,8154.9405660800003,8498.2210789279998,8709.4706252959986,8815.0953984799999,7662.0249578880012,6746.6102569600007,4440.4693757759997,2248.7553322080003,514.74863910399995,0,0,0,0,57850.374579865391,0,0,0,0,0,0,321.10322160000004,893.23740967999993,2750.4730048320002,4528.4900200960001,6359.319421952001,6260.3056569353776,6054.2713341153403,6412.4460669996961,4814.0404160929174,5506.1044235140671,6746.6102569600007,4440.4693757759997,2248.7553322080003,514.74863910399995,0,0,0,0,58010.113069927647,0,0,0,0,0,0,321.10322160000004,893.23740967999993,2750.4730048320002,4528.4900200960001,6359.319421952001,6274.8682303159549,6068.8339074959176,6427.0086403802734,4872.0658010531788,{"$f":"BQ314","v":5564.1298084743285},6746.6102569600007,4440.4693757759997,2248.7553322080003,514.74863910399995,0,0,0,0,70642.959308880003,0,0,0,0,0,0,321.10322160000004,893.23740967999993,2750.4730048320002,4528.4900200960001,6359.319421952001,8154.9405660800003,8498.2210789279998,8709.4706252959986,8815.0953984799999,7662.0249578880012,6746.6102569600007,4440.4693757759997,2248.7553322080003,514.74863910399995,0,0,0,0]
["  Ponta",1036507.3535491358,{"$f":"SUM(D321:AA321)","v":45065.537110831996},{"$f":"IF(D304=\"P\",D320,0)","v":0},0,0,0,0,0,0,0,0,4528.4900200960001,6359.319421952001,8154.9405660800003,8498.2210789279998,8709.4706252959986,8815.0953984799999,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC321:AZ321)","v":0},{"$f":"IF(AC304=\"P\",AC320,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB321:BY321)","v":0},{"$f":"IF(BB304=\"P\",BB320,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA321:CX321)","v":45065.537110831996},{"$f":"IF(CA304=\"P\",CA320,0)","v":0},0,0,0,0,0,0,0,0,4528.4900200960001,6359.319421952001,8154.9405660800003,8498.2210789279998,8709.4706252959986,8815.0953984799999,0,0,0,0,0,0,0,0,0]
["  Cheia",785708.99424973363,25577.422198048,{"$f":"IF(D304=\"C\",D320,0)","v":0},0,0,0,0,0,321.10322160000004,893.23740967999993,2750.4730048320002,0,0,0,0,0,0,7662.0249578880012,6746.6102569600007,4440.4693757759997,2248.7553322080003,514.74863910399995,0,0,0,0,49357.070923657397,{"$f":"IF(AC304=\"C\",AC320,0)","v":0},0,0,0,0,0,0,0,0,0,6359.319421952001,6260.3056569353776,6054.2713341153403,6412.4460669996961,4814.0404160929174,5506.1044235140671,6746.6102569600007,4440.4693757759997,2248.7553322080003,514.74863910399995,0,0,0,0,0,{"$f":"IF(BB304=\"C\",BB320,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25577.422198048,{"$f":"IF(CA304=\"C\",CA320,0)","v":0},0,0,0,0,0,321.10322160000004,893.23740967999993,2750.4730048320002,0,0,0,0,0,0,7662.0249578880012,6746.6102569600007,4440.4693757759997,2248.7553322080003,514.74863910399995,0,0,0,0]
["  Vazio",266013.6669045426,0,{"$f":"IF(D304=\"V\",D320,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8493.3036562080015,{"$f":"IF(AC304=\"V\",AC320,0)","v":0},0,0,0,0,0,321.10322160000004,893.23740967999993,2750.4730048320002,4528.4900200960001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58010.113069927647,{"$f":"IF(BB304=\"V\",BB320,0)","v":0},0,0,0,0,0,321.10322160000004,893.23740967999993,2750.4730048320002,4528.4900200960001,6359.319421952001,6274.8682303159549,6068.8339074959176,6427.0086403802734,4872.0658010531788,5564.1298084743285,6746.6102569600007,4440.4693757759997,2248.7553322080003,514.74863910399995,0,0,0,0,0,{"$f":"IF(CA304=\"V\",CA320,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D304=\"SV\",D320,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC304=\"SV\",AC320,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB304=\"SV\",BB320,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA304=\"SV\",CA320,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",101701.72387186787,0,{"$f":"D318+D319-D320","v":0},{"$f":"E318+E319-E320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12792.584729014612,0,0,0,0,0,0,0,0,0,0,0,1894.6349091446227,2443.9497448126594,2297.0245582963025,4001.0549823870824,2155.9205343739341,0,0,0,0,0,0,0,0,12632.846238952356,0,0,0,0,0,0,0,0,0,0,0,1880.0723357640454,2429.3871714320821,2282.4619849157252,3943.0295974268211,{"$f":"BQ318+BQ319-BQ320","v":2097.8951494136727},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B325=0,0,B325/B318)","v":4.5370598628673153E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.17691562499702027,0,0,0,0,0,{"$f":"IF(AH325=0,0,AH325/AH318)","v":0},0,0,0,0,0,0.22898821837225941,0.28361228317432141,0.26018374594968857,0.44784108563109826,0.27707410605184773,0,0,0,0,0,0,0,0,0.17470651437519669,0,0,0,0,0,0,0,0,0,0,0,0.22722816543686872,{"$f":"IF(BN325=0,0,BN325/BN318)","v":0.28192234470724559},0.25853424469418784,0.44134626076386729,0.26961681279365834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT325=0,0,CT325/CT318)","v":0},0,0,0,0]
[]
["AUGUST"]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"5*AB333+5*BA333+17*C333+BZ333*4","v":17971489.817885473},605067.32581239077,21148.093922311749,20093.027862800111,19037.961803288486,18499.585567266269,17444.03929489962,17444.03929489962,18499.585567266269,20072.340293005767,22182.952624884048,26942.572733177029,30108.750545936164,30646.627360589151,29611.768658016845,29073.891843363857,29073.891843363857,29611.768658016845,30128.957902875485,29073.891843363857,29073.891843363857,29570.374309913954,29032.497495260966,27976.951222894313,26487.039734630387,24232.823587002265,547567.81726199156,19777.996582920165,19777.996582920165,18647.811780420612,17517.65411630072,16952.568499645855,16952.568499645855,17517.65411630072,18647.811780420612,20342.979999720283,24298.681516159064,27124.109599433377,26559.018670000125,26559.018670000125,26559.018670000125,25993.938366123653,25993.938366123653,25993.938366123653,25993.938366123653,25993.938366123653,25993.938366123653,25428.852749468784,24298.681516159064,23168.510282849344,21473.253432884761,505447.37790306227,18256.612230387851,18256.612230387851,17213.377245794258,16170.156194934343,15648.524768903866,15648.524768903866,16170.156194934343,17213.377245794258,18778.229722684649,22429.552168762213,25037.639630246191,24516.022137949389,24516.022137949389,24516.022137949389,23994.404645652601,23994.404645652601,23994.404645652601,23994.404645652601,23994.404645652601,23994.404645652601,23472.787153355799,22429.552168762213,21386.31718416862,19821.464707278243,605067.32581239077,21148.093922311749,20093.027862800111,19037.961803288486,18499.585567266269,17444.03929489962,17444.03929489962,18499.585567266269,20072.340293005767,22182.952624884048,26942.572733177029,30108.750545936164,30646.627360589151,29611.768658016845,29073.891843363857,29073.891843363857,29611.768658016845,30128.957902875485,29073.891843363857,29073.891843363857,29570.374309913954,29032.497495260966,27976.951222894313,26487.039734630387,24232.823587002265]
["Self-Consumption",{"$f":"5*AB334+5*BA334+17*C334+BZ334*4","v":88536},{"$f":"SUM(D334:AA334)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC334:AZ334)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB334:BY334)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA334","v":2856},{"$f":"BB334","v":119},{"$f":"BC334","v":119},{"$f":"BD334","v":119},{"$f":"BE334","v":119},{"$f":"BF334","v":119},{"$f":"BG334","v":119},{"$f":"BH334","v":119},{"$f":"BI334","v":119},{"$f":"BJ334","v":119},{"$f":"BK334","v":119},{"$f":"BL334","v":119},{"$f":"BM334","v":119},{"$f":"BN334","v":119},{"$f":"BO334","v":119},{"$f":"BP334","v":119},{"$f":"BQ334","v":119},{"$f":"BR334","v":119},{"$f":"BS334","v":119},{"$f":"BT334","v":119},{"$f":"BU334","v":119},{"$f":"BV334","v":119},{"$f":"BW334","v":119},{"$f":"BX334","v":119},{"$f":"BY334","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B333:B334)","v":18060025.817885473},607923.32581239077,21267.093922311749,20212.027862800111,19156.961803288486,18618.585567266269,17563.03929489962,17563.03929489962,18618.585567266269,20191.340293005767,22301.952624884048,27061.572733177029,30227.750545936164,30765.627360589151,29730.768658016845,29192.891843363857,29192.891843363857,29730.768658016845,30247.957902875485,29192.891843363857,29192.891843363857,29689.374309913954,29151.497495260966,28095.951222894313,26606.039734630387,24351.823587002265,550423.81726199156,19896.996582920165,19896.996582920165,18766.811780420612,17636.65411630072,17071.568499645855,{"$f":"SUM(AH333:AH334)","v":17071.568499645855},17636.65411630072,18766.811780420612,20461.979999720283,24417.681516159064,27243.109599433377,26678.018670000125,26678.018670000125,26678.018670000125,26112.938366123653,26112.938366123653,26112.938366123653,26112.938366123653,26112.938366123653,26112.938366123653,25547.852749468784,24417.681516159064,23287.510282849344,21592.253432884761,508303.37790306227,18375.612230387851,18375.612230387851,17332.377245794258,16289.156194934343,15767.524768903866,15767.524768903866,16289.156194934343,17332.377245794258,18897.229722684649,22548.552168762213,25156.639630246191,24635.022137949389,{"$f":"SUM(BN333:BN334)","v":24635.022137949389},24635.022137949389,24113.404645652601,24113.404645652601,24113.404645652601,24113.404645652601,24113.404645652601,24113.404645652601,23591.787153355799,22548.552168762213,21505.31718416862,19940.464707278243,607923.32581239077,21267.093922311749,20212.027862800111,19156.961803288486,18618.585567266269,17563.03929489962,17563.03929489962,18618.585567266269,20191.340293005767,22301.952624884048,27061.572733177029,30227.750545936164,30765.627360589151,29730.768658016845,29192.891843363857,29192.891843363857,29730.768658016845,30247.957902875485,29192.891843363857,29192.891843363857,{"$f":"SUM(CT333:CT334)","v":29689.374309913954},29151.497495260966,28095.951222894313,26606.039734630387,24351.823587002265]
[null,{"$f":"5*AB336+5*BA336+17*C336+BZ336*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J335:W335)","v":385337.266027137},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI335:AV335)","v":345237.92321877636},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH335:BU335)","v":318809.44925018551}]
["Projected Renewables Production"]
["   Wind",{"$f":"5*AB338+5*BA338+17*C338+BZ338*4","v":3465902.6700000018},111803.31193548391,3131.7454323664956,3131.7454323664956,3131.7454323664956,2505.3963458931967,1879.047259419897,2505.3963458931967,3131.7454323664956,3131.7454323664956,4697.6181485497436,5010.7926917863933,5637.1417782596918,6263.4908647329912,6263.4908647329912,5637.1417782596918,6889.8399512062906,6889.8399512062906,4384.443605313093,5010.7926917863933,6263.4908647329912,6263.4908647329912,5637.1417782596918,5637.1417782596918,5010.7926917863933,3758.0945188397941,111803.31193548391,3131.7454323664956,3131.7454323664956,3131.7454323664956,2505.3963458931967,1879.047259419897,2505.3963458931967,3131.7454323664956,3131.7454323664956,4697.6181485497436,5010.7926917863933,5637.1417782596918,6263.4908647329912,6263.4908647329912,5637.1417782596918,6889.8399512062906,6889.8399512062906,4384.443605313093,5010.7926917863933,6263.4908647329912,6263.4908647329912,5637.1417782596918,5637.1417782596918,5010.7926917863933,3758.0945188397941,111803.31193548391,3131.7454323664956,3131.7454323664956,3131.7454323664956,2505.3963458931967,1879.047259419897,2505.3963458931967,3131.7454323664956,3131.7454323664956,4697.6181485497436,5010.7926917863933,5637.1417782596918,6263.4908647329912,6263.4908647329912,5637.1417782596918,6889.8399512062906,6889.8399512062906,4384.443605313093,5010.7926917863933,6263.4908647329912,6263.4908647329912,5637.1417782596918,5637.1417782596918,5010.7926917863933,3758.0945188397941,111803.31193548391,3131.7454323664956,3131.7454323664956,3131.7454323664956,2505.3963458931967,1879.047259419897,2505.3963458931967,3131.7454323664956,3131.7454323664956,4697.6181485497436,5010.7926917863933,5637.1417782596918,6263.4908647329912,6263.4908647329912,5637.1417782596918,6889.8399512062906,6889.8399512062906,4384.443605313093,5010.7926917863933,6263.4908647329912,6263.4908647329912,5637.1417782596918,5637.1417782596918,5010.7926917863933,3758.0945188397941]
["   Geothermal",{"$f":"5*AB339+5*BA339+17*C339+BZ339*4","v":1274472},{"$f":"SUM(D339:AA339)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(AC339:AZ339)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(BB339:BY339)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(CA339:CX339)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713}]
["   Hydro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   PV",1454103.3755926618,{"$f":"SUM(D341:AA341)","v":46906.560502989087},{"$f":"Inputs!$E$43/Inputs!$E$31*D353","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E353","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F353","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G353","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H353","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I353","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J353","v":5.8699237270665847},{"$f":"Inputs!$E$43/Inputs!$E$31*K353","v":487.20366934652651},{"$f":"Inputs!$E$43/Inputs!$E$31*L353","v":1532.0500927643784},{"$f":"Inputs!$E$43/Inputs!$E$31*M353","v":2735.3844568130285},{"$f":"Inputs!$E$43/Inputs!$E$31*N353","v":3944.5887445887447},{"$f":"Inputs!$E$43/Inputs!$E$31*O353","v":5558.8177695320555},{"$f":"Inputs!$E$43/Inputs!$E$31*P353","v":5717.3057101628528},{"$f":"Inputs!$E$43/Inputs!$E$31*Q353","v":5957.972582972583},{"$f":"Inputs!$E$43/Inputs!$E$31*R353","v":6286.6883116883128},{"$f":"Inputs!$E$43/Inputs!$E$31*S353","v":5776.0049474335192},{"$f":"Inputs!$E$43/Inputs!$E$31*T353","v":4566.8006596578025},{"$f":"Inputs!$E$43/Inputs!$E$31*U353","v":2934.9618635332922},{"$f":"Inputs!$E$43/Inputs!$E$31*V353","v":1238.5539064110494},{"$f":"Inputs!$E$43/Inputs!$E$31*W353","v":164.35786435786437},{"$f":"Inputs!$E$43/Inputs!$E$31*X353","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y353","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z353","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA353","v":0},{"$f":"C341","v":46906.560502989087},{"$f":"D341","v":0},{"$f":"E341","v":0},{"$f":"F341","v":0},{"$f":"G341","v":0},{"$f":"H341","v":0},{"$f":"I341","v":0},{"$f":"J341","v":5.8699237270665847},{"$f":"K341","v":487.20366934652651},{"$f":"L341","v":1532.0500927643784},{"$f":"M341","v":2735.3844568130285},{"$f":"N341","v":3944.5887445887447},{"$f":"O341","v":5558.8177695320555},{"$f":"P341","v":5717.3057101628528},{"$f":"Q341","v":5957.972582972583},{"$f":"R341","v":6286.6883116883128},{"$f":"S341","v":5776.0049474335192},{"$f":"T341","v":4566.8006596578025},{"$f":"U341","v":2934.9618635332922},{"$f":"V341","v":1238.5539064110494},{"$f":"W341","v":164.35786435786437},{"$f":"X341","v":0},{"$f":"Y341","v":0},{"$f":"Z341","v":0},{"$f":"AA341","v":0},{"$f":"AB341","v":46906.560502989087},{"$f":"AC341","v":0},{"$f":"AD341","v":0},{"$f":"AE341","v":0},{"$f":"AF341","v":0},{"$f":"AG341","v":0},{"$f":"AH341","v":0},{"$f":"AI341","v":5.8699237270665847},{"$f":"AJ341","v":487.20366934652651},{"$f":"AK341","v":1532.0500927643784},{"$f":"AL341","v":2735.3844568130285},{"$f":"AM341","v":3944.5887445887447},{"$f":"AN341","v":5558.8177695320555},{"$f":"AO341","v":5717.3057101628528},{"$f":"AP341","v":5957.972582972583},{"$f":"AQ341","v":6286.6883116883128},{"$f":"AR341","v":5776.0049474335192},{"$f":"AS341","v":4566.8006596578025},{"$f":"AT341","v":2934.9618635332922},{"$f":"AU341","v":1238.5539064110494},{"$f":"AV341","v":164.35786435786437},{"$f":"AW341","v":0},{"$f":"AX341","v":0},{"$f":"AY341","v":0},{"$f":"AZ341","v":0},{"$f":"BA341","v":46906.560502989087},{"$f":"BB341","v":0},{"$f":"BC341","v":0},{"$f":"BD341","v":0},{"$f":"BE341","v":0},{"$f":"BF341","v":0},{"$f":"BG341","v":0},{"$f":"BH341","v":5.8699237270665847},{"$f":"BI341","v":487.20366934652651},{"$f":"BJ341","v":1532.0500927643784},{"$f":"BK341","v":2735.3844568130285},{"$f":"BL341","v":3944.5887445887447},{"$f":"BM341","v":5558.8177695320555},{"$f":"BN341","v":5717.3057101628528},{"$f":"BO341","v":5957.972582972583},{"$f":"BP341","v":6286.6883116883128},{"$f":"BQ341","v":5776.0049474335192},{"$f":"BR341","v":4566.8006596578025},{"$f":"BS341","v":2934.9618635332922},{"$f":"BT341","v":1238.5539064110494},{"$f":"BU341","v":164.35786435786437},{"$f":"BV341","v":0},{"$f":"BW341","v":0},{"$f":"BX341","v":0},{"$f":"BY341","v":0}]
["   Waste",1063066.7241746557,34292.474973375989,0,0,0,0,0,0,0,2286,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,{"$f":"C342","v":34292.474973375989},0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,34292.474973375989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34292.474973375989,0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0]
["Total Projected Renewables Production",{"$f":"SUM(B338:B342)","v":7257544.7697673198},234114.34741184898,4844.7454323664952,4844.7454323664952,4844.7454323664952,4218.3963458931967,3592.0472594198973,4218.3963458931967,4850.6153560935618,7617.9491017130213,10228.845025126693,11745.353932411992,13580.907306661007,15821.485418077616,15979.973358708416,15594.291145044845,17175.705046707171,16665.021682452378,12950.421048783466,11944.931339132256,11501.221554956612,10427.025512903425,9636.3185620722616,9636.3185620722616,6723.7926917863933,5471.0945188397945,234114.34741184898,4844.7454323664952,4844.7454323664952,4844.7454323664952,4218.3963458931967,3592.0472594198973,{"$f":"SUM(AH338:AH342)","v":4218.3963458931967},4850.6153560935618,7618.125885525591,10228.845025126693,11745.353932411992,13580.907306661007,15821.485418077616,15979.973358708416,15594.291145044845,17175.705046707171,16665.021682452378,12950.421048783466,11944.931339132256,11501.221554956612,10427.025512903425,9636.3185620722616,9636.3185620722616,6723.7926917863933,5471.0945188397945,234114.34741184898,4844.7454323664952,4844.7454323664952,4844.7454323664952,4218.3963458931967,3592.0472594198973,4218.3963458931967,4850.6153560935618,5331.9491017130213,7942.6682413141225,9459.1771485994213,11294.730522848437,13535.308634265046,{"$f":"SUM(BN338:BN342)","v":13693.796574895845},13308.114361232274,14889.528262894602,14378.844898639809,10664.244264970896,9658.7545553196851,9215.0447711440411,8140.8487290908552,7350.1417782596918,7350.1417782596918,6723.7926917863933,5471.0945188397945,234114.34741184898,4844.7454323664952,4844.7454323664952,4844.7454323664952,4218.3963458931967,3592.0472594198973,4218.3963458931967,4850.6153560935618,7618.125885525591,10228.845025126693,11745.353932411992,13580.907306661007,15821.485418077616,15979.973358708416,15594.291145044845,17175.705046707171,16665.021682452378,12950.421048783466,11944.931339132256,11501.221554956612,{"$f":"SUM(CT338:CT342)","v":10427.025512903425},9636.3185620722616,9636.3185620722616,6723.7926917863933,5471.0945188397945]
[null,{"$f":"5*AB344+5*BA344+17*C344+BZ344*4","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB345+4*BA345+19*C345+BZ345*4","v":5208000},{"$f":"SUM(D345:AA345)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(AC345:AZ345)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(BB345:BY345)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(CA345:CX345)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000}]
["Losses",{"$f":"4*AB346+4*BA346+19*C346+BZ346*4","v":-712037.62841443147},-23411.434741184898,{"$f":"0.1*D343*-1","v":-484.47454323664954},-484.47454323664954,-484.47454323664954,-421.8396345893197,-359.20472594198975,-421.8396345893197,-485.06153560935621,-761.79491017130215,-1022.8845025126693,-1174.5353932411992,-1358.0907306661009,-1582.1485418077618,-1597.9973358708417,-1559.4291145044845,-1717.5705046707171,-1666.502168245238,-1295.0421048783467,-1194.4931339132256,-1150.1221554956612,-1042.7025512903426,-963.63185620722618,-963.63185620722618,-672.37926917863933,-547.10945188397943,-23411.452419566154,{"$f":"0.1*AC343*-1","v":-484.47454323664954},-484.47454323664954,-484.47454323664954,-421.8396345893197,-359.20472594198975,-421.8396345893197,-485.06153560935621,-761.81258855255919,-1022.8845025126693,-1174.5353932411992,-1358.0907306661009,-1582.1485418077618,-1597.9973358708417,-1559.4291145044845,-1717.5705046707171,-1666.502168245238,-1295.0421048783467,-1194.4931339132256,-1150.1221554956612,-1042.7025512903426,-963.63185620722618,-963.63185620722618,-672.37926917863933,-547.10945188397943,-19982.187243847293,{"$f":"0.1*BB343*-1","v":-484.47454323664954},-484.47454323664954,-484.47454323664954,-421.8396345893197,-359.20472594198975,-421.8396345893197,-485.06153560935621,-533.19491017130213,-794.26682413141225,-945.91771485994218,-1129.4730522848438,-1353.5308634265048,-1369.3796574895846,-1330.8114361232274,-1488.9528262894603,-1437.8844898639809,-1066.4244264970896,-965.87545553196856,-921.50447711440415,-814.08487290908556,-735.01417782596923,-735.01417782596923,-672.37926917863933,-547.10945188397943,-23411.452419566154,{"$f":"0.1*CA343*-1","v":-484.47454323664954},-484.47454323664954,-484.47454323664954,-421.8396345893197,-359.20472594198975,-421.8396345893197,-485.06153560935621,-761.81258855255919,-1022.8845025126693,-1174.5353932411992,-1358.0907306661009,-1582.1485418077618,-1597.9973358708417,-1559.4291145044845,-1717.5705046707171,-1666.502168245238,-1295.0421048783467,-1194.4931339132256,-1150.1221554956612,-1042.7025512903426,-963.63185620722618,-963.63185620722618,-672.37926917863933,-547.10945188397943]
["Net Projected Demand (Surplus)",{"$f":"4*AB347+4*BA347+19*C347+BZ347*4","v":6463638.132992317},{"$f":"C335-C343-C345-C346","v":229220.41314172672},9906.8230331819013,8851.7569736702644,7796.6909141586411,7822.0288559623914,7330.196761421711,6766.4825835957417,7253.0317467820632,6335.186101464049,6095.9921022700246,9490.7541940062365,11004.933969941258,9526.2904843192955,8348.7926351792703,8158.0298128234972,6734.7573013274032,7732.2491438097049,11592.578958970364,11442.453638144829,11841.792443902905,13305.051348300869,13478.810789395931,12423.264517029278,13554.626312022632,12427.838520046453,171720.92226970877,8536.7256937903185,8536.7256937903185,7406.5408912907669,6840.0974049968427,6838.7259661679464,6275.0117883419771,{"$f":"AI335-AI343-AI345-AI346","v":6271.1002958165145},4910.4984834475799,4256.0194771062588,6846.8629769882709,8020.2930234384712,5438.6817937302703,5296.0426471625506,5643.1566394597648,3654.8038240871992,4114.4188519165136,7457.5594222185337,8362.500160904623,8761.8389666627027,9728.6154045105704,9875.1660436037491,8744.9948102940289,10236.096860241592,9668.2683659289469,126171.21773506061,7015.3413412580057,7015.3413412580057,5972.1063566644125,5492.5994836304671,5534.6822354259575,4970.9680575999882,4923.6023744501372,5533.6230542525391,4748.8283055019392,7035.2927350227337,7991.3821596825983,5453.2443671108476,5310.6052205431279,{"$f":"BO335-BO343-BO345-BO346","v":5657.7192128403422},3712.8292090474588,4172.4442368767732,7515.584807178795,8420.5255458648844,8819.864351622964,9786.64078947083,9976.6595529220776,8933.4245683284917,8453.903761560865,8016.4796403224273,229220.43082010798,9906.8230331819013,8851.7569736702644,7796.6909141586411,7822.0288559623914,7330.196761421711,6766.4825835957417,7253.0317467820632,6335.026996032735,6095.9921022700246,9490.7541940062365,11004.933969941258,9526.2904843192955,8348.7926351792703,8158.0298128234972,6734.7573013274032,7732.2491438097049,11592.578958970364,11442.453638144829,11841.792443902905,13305.051348300869,{"$f":"CU335-CU343-CU345-CU346","v":13478.810789395931},12423.264517029278,13554.626312022632,12427.838520046453]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D350","v":"V"},{"$f":"E350","v":"SV"},{"$f":"F350","v":"SV"},{"$f":"G350","v":"SV"},{"$f":"H350","v":"SV"},{"$f":"I350","v":"SV"},{"$f":"J350","v":"C"},{"$f":"K350","v":"C"},{"$f":"L350","v":"C"},{"$f":"M350","v":"P"},{"$f":"N350","v":"P"},{"$f":"O350","v":"P"},{"$f":"P350","v":"P"},{"$f":"Q350","v":"P"},{"$f":"R350","v":"P"},{"$f":"S350","v":"C"},{"$f":"T350","v":"C"},{"$f":"U350","v":"C"},{"$f":"V350","v":"C"},{"$f":"W350","v":"C"},{"$f":"X350","v":"C"},{"$f":"Y350","v":"C"},{"$f":"Z350","v":"C"},{"$f":"AA350","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"5*AB353+5*BA353+17*C353+BZ353*4","v":2257233.7519999999},{"$f":"SUM(D353:AA353)","v":72813.991999999998},{"$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":9.1120000000000001},{"$f":"'Hourly Production'!I22*1","v":756.29600000000005},{"$f":"'Hourly Production'!J22*1","v":2378.232},{"$f":"'Hourly Production'!K22*1","v":4246.192},{"$f":"'Hourly Production'!L22*1","v":6123.2640000000001},{"$f":"'Hourly Production'!M22*1","v":8629.0640000000003},{"$f":"'Hourly Production'!N22*1","v":8875.0879999999997},{"$f":"'Hourly Production'!O22*1","v":9248.68},{"$f":"'Hourly Production'!P22*1","v":9758.9520000000011},{"$f":"'Hourly Production'!Q22*1","v":8966.2080000000005},{"$f":"'Hourly Production'!R22*1","v":7089.1360000000004},{"$f":"'Hourly Production'!S22*1","v":4556},{"$f":"'Hourly Production'!T22*1","v":1922.6320000000001},{"$f":"'Hourly Production'!U22*1","v":255.13600000000002},{"$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(AC353:AZ353)","v":72813.991999999998},{"$f":"D353","v":0},{"$f":"E353","v":0},0,0,0,0,9.1120000000000001,756.29600000000005,2378.232,4246.192,6123.2640000000001,8629.0640000000003,8875.0879999999997,9248.68,9758.9520000000011,8966.2080000000005,7089.1360000000004,4556,1922.6320000000001,255.13600000000002,0,0,{"$f":"Z353","v":0},{"$f":"AA353","v":0},{"$f":"SUM(BB353:BY353)","v":72813.991999999998},{"$f":"AC353","v":0},0,0,0,0,0,9.1120000000000001,756.29600000000005,2378.232,4246.192,6123.2640000000001,8629.0640000000003,8875.0879999999997,9248.68,9758.9520000000011,8966.2080000000005,7089.1360000000004,4556,1922.6320000000001,255.13600000000002,0,0,{"$f":"AY353","v":0},0,{"$f":"SUM(CA353:CX353)","v":72813.991999999998},{"$f":"BB353","v":0},0,0,0,0,0,9.1120000000000001,756.29600000000005,2378.232,4246.192,6123.2640000000001,8629.0640000000003,8875.0879999999997,9248.68,9758.9520000000011,8966.2080000000005,7089.1360000000004,4556,1922.6320000000001,255.13600000000002,0,0,0,0]
["AC Losses",{"$f":"4*AB354+4*BA354+19*C354+BZ354*4","v":-76777.548840527976},{"$f":"SUM(D354:AA354)","v":-2476.6951238879992},{"$f":"Inputs!$E$51*D353*-1","v":0},{"$f":"Inputs!$E$51*E353*-1","v":0},{"$f":"Inputs!$E$51*F353*-1","v":0},{"$f":"Inputs!$E$51*G353*-1","v":0},{"$f":"Inputs!$E$51*H353*-1","v":0},{"$f":"Inputs!$E$51*I353*-1","v":0},{"$f":"Inputs!$E$51*J353*-1","v":-0.30993556799999988},{"$f":"Inputs!$E$51*K353*-1","v":-25.724652143999993},{"$f":"Inputs!$E$51*L353*-1","v":-80.893183247999971},{"$f":"Inputs!$E$51*M353*-1","v":-144.42997468799996},{"$f":"Inputs!$E$51*N353*-1","v":-208.27670169599995},{"$f":"Inputs!$E$51*O353*-1","v":-293.50898289599991},{"$f":"Inputs!$E$51*P353*-1","v":-301.8772432319999},{"$f":"Inputs!$E$51*Q353*-1","v":-314.58460151999992},{"$f":"Inputs!$E$51*R353*-1","v":-331.94099332799993},{"$f":"Inputs!$E$51*S353*-1","v":-304.97659891199993},{"$f":"Inputs!$E$51*T353*-1","v":-241.12987190399994},{"$f":"Inputs!$E$51*U353*-1","v":-154.96778399999994},{"$f":"Inputs!$E$51*V353*-1","v":-65.396404847999975},{"$f":"Inputs!$E$51*W353*-1","v":-8.6781959039999972},{"$f":"Inputs!$E$51*X353*-1","v":0},{"$f":"Inputs!$E$51*Y353*-1","v":0},{"$f":"Inputs!$E$51*Z353*-1","v":0},{"$f":"Inputs!$E$51*AA353*-1","v":0},{"$f":"SUM(AC354:AZ354)","v":-2476.6951238879992},{"$f":"Inputs!$E$51*AC353*-1","v":0},{"$f":"Inputs!$E$51*AD353*-1","v":0},{"$f":"Inputs!$E$51*AE353*-1","v":0},{"$f":"Inputs!$E$51*AF353*-1","v":0},{"$f":"Inputs!$E$51*AG353*-1","v":0},{"$f":"Inputs!$E$51*AH353*-1","v":0},{"$f":"Inputs!$E$51*AI353*-1","v":-0.30993556799999988},{"$f":"Inputs!$E$51*AJ353*-1","v":-25.724652143999993},{"$f":"Inputs!$E$51*AK353*-1","v":-80.893183247999971},{"$f":"Inputs!$E$51*AL353*-1","v":-144.42997468799996},{"$f":"Inputs!$E$51*AM353*-1","v":-208.27670169599995},{"$f":"Inputs!$E$51*AN353*-1","v":-293.50898289599991},{"$f":"Inputs!$E$51*AO353*-1","v":-301.8772432319999},{"$f":"Inputs!$E$51*AP353*-1","v":-314.58460151999992},{"$f":"Inputs!$E$51*AQ353*-1","v":-331.94099332799993},{"$f":"Inputs!$E$51*AR353*-1","v":-304.97659891199993},{"$f":"Inputs!$E$51*AS353*-1","v":-241.12987190399994},{"$f":"Inputs!$E$51*AT353*-1","v":-154.96778399999994},{"$f":"Inputs!$E$51*AU353*-1","v":-65.396404847999975},{"$f":"Inputs!$E$51*AV353*-1","v":-8.6781959039999972},{"$f":"Inputs!$E$51*AW353*-1","v":0},{"$f":"Inputs!$E$51*AX353*-1","v":0},{"$f":"Inputs!$E$51*AY353*-1","v":0},{"$f":"Inputs!$E$51*AZ353*-1","v":0},{"$f":"SUM(BB354:BY354)","v":-2476.6951238879992},{"$f":"Inputs!$E$51*BB353*-1","v":0},{"$f":"Inputs!$E$51*BC353*-1","v":0},{"$f":"Inputs!$E$51*BD353*-1","v":0},{"$f":"Inputs!$E$51*BE353*-1","v":0},{"$f":"Inputs!$E$51*BF353*-1","v":0},{"$f":"Inputs!$E$51*BG353*-1","v":0},{"$f":"Inputs!$E$51*BH353*-1","v":-0.30993556799999988},{"$f":"Inputs!$E$51*BI353*-1","v":-25.724652143999993},{"$f":"Inputs!$E$51*BJ353*-1","v":-80.893183247999971},{"$f":"Inputs!$E$51*BK353*-1","v":-144.42997468799996},{"$f":"Inputs!$E$51*BL353*-1","v":-208.27670169599995},{"$f":"Inputs!$E$51*BM353*-1","v":-293.50898289599991},{"$f":"Inputs!$E$51*BN353*-1","v":-301.8772432319999},{"$f":"Inputs!$E$51*BO353*-1","v":-314.58460151999992},{"$f":"Inputs!$E$51*BP353*-1","v":-331.94099332799993},{"$f":"Inputs!$E$51*BQ353*-1","v":-304.97659891199993},{"$f":"Inputs!$E$51*BR353*-1","v":-241.12987190399994},{"$f":"Inputs!$E$51*BS353*-1","v":-154.96778399999994},{"$f":"Inputs!$E$51*BT353*-1","v":-65.396404847999975},{"$f":"Inputs!$E$51*BU353*-1","v":-8.6781959039999972},{"$f":"Inputs!$E$51*BV353*-1","v":0},{"$f":"Inputs!$E$51*BW353*-1","v":0},{"$f":"Inputs!$E$51*BX353*-1","v":0},{"$f":"Inputs!$E$51*BY353*-1","v":0},{"$f":"SUM(CA354:CX354)","v":-2476.6951238879992},{"$f":"Inputs!$E$51*CA353*-1","v":0},{"$f":"Inputs!$E$51*CB353*-1","v":0},{"$f":"Inputs!$E$51*CC353*-1","v":0},{"$f":"Inputs!$E$51*CD353*-1","v":0},{"$f":"Inputs!$E$51*CE353*-1","v":0},{"$f":"Inputs!$E$51*CF353*-1","v":0},{"$f":"Inputs!$E$51*CG353*-1","v":-0.30993556799999988},{"$f":"Inputs!$E$51*CH353*-1","v":-25.724652143999993},{"$f":"Inputs!$E$51*CI353*-1","v":-80.893183247999971},{"$f":"Inputs!$E$51*CJ353*-1","v":-144.42997468799996},{"$f":"Inputs!$E$51*CK353*-1","v":-208.27670169599995},{"$f":"Inputs!$E$51*CL353*-1","v":-293.50898289599991},{"$f":"Inputs!$E$51*CM353*-1","v":-301.8772432319999},{"$f":"Inputs!$E$51*CN353*-1","v":-314.58460151999992},{"$f":"Inputs!$E$51*CO353*-1","v":-331.94099332799993},{"$f":"Inputs!$E$51*CP353*-1","v":-304.97659891199993},{"$f":"Inputs!$E$51*CQ353*-1","v":-241.12987190399994},{"$f":"Inputs!$E$51*CR353*-1","v":-154.96778399999994},{"$f":"Inputs!$E$51*CS353*-1","v":-65.396404847999975},{"$f":"Inputs!$E$51*CT353*-1","v":-8.6781959039999972},{"$f":"Inputs!$E$51*CU353*-1","v":0},{"$f":"Inputs!$E$51*CV353*-1","v":0},{"$f":"Inputs!$E$51*CW353*-1","v":0},{"$f":"Inputs!$E$51*CX353*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB355+4*BA355+19*C355+BZ355*4","v":2180456.203159472},{"$f":"SUM(D355:AA355)","v":70337.296876111999},{"$f":"D353+D354","v":0},{"$f":"E353+E354","v":0},{"$f":"F353+F354","v":0},{"$f":"G353+G354","v":0},{"$f":"H353+H354","v":0},{"$f":"I353+I354","v":0},{"$f":"J353+J354","v":8.8020644319999999},{"$f":"K353+K354","v":730.5713478560001},{"$f":"L353+L354","v":2297.3388167520002},{"$f":"M353+M354","v":4101.7620253120003},{"$f":"N353+N354","v":5914.9872983040004},{"$f":"O353+O354","v":8335.5550171040013},{"$f":"P353+P354","v":8573.2107567679996},{"$f":"Q353+Q354","v":8934.0953984799999},{"$f":"R353+R354","v":9427.0110066720008},{"$f":"S353+S354","v":8661.231401088},{"$f":"T353+T354","v":6848.0061280960008},{"$f":"U353+U354","v":4401.0322159999996},{"$f":"V353+V354","v":1857.2355951520001},{"$f":"W353+W354","v":246.45780409600002},{"$f":"X353+X354","v":0},{"$f":"Y353+Y354","v":0},{"$f":"Z353+Z354","v":0},{"$f":"AA353+AA354","v":0},{"$f":"SUM(AC355:AZ355)","v":70337.296876111999},{"$f":"AC353+AC354","v":0},{"$f":"AD353+AD354","v":0},{"$f":"AE353+AE354","v":0},{"$f":"AF353+AF354","v":0},{"$f":"AG353+AG354","v":0},{"$f":"AH353+AH354","v":0},{"$f":"AI353+AI354","v":8.8020644319999999},{"$f":"AJ353+AJ354","v":730.5713478560001},{"$f":"AK353+AK354","v":2297.3388167520002},{"$f":"AL353+AL354","v":4101.7620253120003},{"$f":"AM353+AM354","v":5914.9872983040004},{"$f":"AN353+AN354","v":8335.5550171040013},{"$f":"AO353+AO354","v":8573.2107567679996},{"$f":"AP353+AP354","v":8934.0953984799999},{"$f":"AQ353+AQ354","v":9427.0110066720008},{"$f":"AR353+AR354","v":8661.231401088},{"$f":"AS353+AS354","v":6848.0061280960008},{"$f":"AT353+AT354","v":4401.0322159999996},{"$f":"AU353+AU354","v":1857.2355951520001},{"$f":"AV353+AV354","v":246.45780409600002},{"$f":"AW353+AW354","v":0},{"$f":"AX353+AX354","v":0},{"$f":"AY353+AY354","v":0},{"$f":"AZ353+AZ354","v":0},70337.296876111999,{"$f":"BB353+BB354","v":0},{"$f":"BC353+BC354","v":0},{"$f":"BD353+BD354","v":0},{"$f":"BE353+BE354","v":0},{"$f":"BF353+BF354","v":0},{"$f":"BG353+BG354","v":0},{"$f":"BH353+BH354","v":8.8020644319999999},{"$f":"BI353+BI354","v":730.5713478560001},{"$f":"BJ353+BJ354","v":2297.3388167520002},{"$f":"BK353+BK354","v":4101.7620253120003},{"$f":"BL353+BL354","v":5914.9872983040004},{"$f":"BM353+BM354","v":8335.5550171040013},{"$f":"BN353+BN354","v":8573.2107567679996},{"$f":"BO353+BO354","v":8934.0953984799999},{"$f":"BP353+BP354","v":9427.0110066720008},{"$f":"BQ353+BQ354","v":8661.231401088},{"$f":"BR353+BR354","v":6848.0061280960008},{"$f":"BS353+BS354","v":4401.0322159999996},{"$f":"BT353+BT354","v":1857.2355951520001},{"$f":"BU353+BU354","v":246.45780409600002},{"$f":"BV353+BV354","v":0},{"$f":"BW353+BW354","v":0},{"$f":"BX353+BX354","v":0},{"$f":"BY353+BY354","v":0},70337.296876111999,{"$f":"CA353+CA354","v":0},{"$f":"CB353+CB354","v":0},{"$f":"CC353+CC354","v":0},{"$f":"CD353+CD354","v":0},{"$f":"CE353+CE354","v":0},{"$f":"CF353+CF354","v":0},{"$f":"CG353+CG354","v":8.8020644319999999},{"$f":"CH353+CH354","v":730.5713478560001},{"$f":"CI353+CI354","v":2297.3388167520002},{"$f":"CJ353+CJ354","v":4101.7620253120003},{"$f":"CK353+CK354","v":5914.9872983040004},{"$f":"CL353+CL354","v":8335.5550171040013},{"$f":"CM353+CM354","v":8573.2107567679996},{"$f":"CN353+CN354","v":8934.0953984799999},{"$f":"CO353+CO354","v":9427.0110066720008},{"$f":"CP353+CP354","v":8661.231401088},{"$f":"CQ353+CQ354","v":6848.0061280960008},{"$f":"CR353+CR354","v":4401.0322159999996},{"$f":"CS353+CS354","v":1857.2355951520001},{"$f":"CT353+CT354","v":246.45780409600002},{"$f":"CU353+CU354","v":0},{"$f":"CV353+CV354","v":0},{"$f":"CW353+CW354","v":0},{"$f":"CX353+CX354","v":0}]
["PV Production used internally",{"$f":"4*AB356+4*BA356+19*C356+BZ356*4","v":-48229.863997392},{"$f":"SUM(D356:AA356)","v":-1555.802064432},{"$f":"IF(D355>Inputs!$E$81,Inputs!$E$81,D355)*-1","v":0},{"$f":"IF(E355>Inputs!$E$81,Inputs!$E$81,E355)*-1","v":0},{"$f":"IF(F355>Inputs!$E$81,Inputs!$E$81,F355)*-1","v":0},{"$f":"IF(G355>Inputs!$E$81,Inputs!$E$81,G355)*-1","v":0},{"$f":"IF(H355>Inputs!$E$81,Inputs!$E$81,H355)*-1","v":0},{"$f":"IF(I355>Inputs!$E$81,Inputs!$E$81,I355)*-1","v":0},{"$f":"IF(J355>Inputs!$E$81,Inputs!$E$81,J355)*-1","v":-8.8020644319999999},{"$f":"IF(K355>Inputs!$E$81,Inputs!$E$81,K355)*-1","v":-119},{"$f":"IF(L355>Inputs!$E$81,Inputs!$E$81,L355)*-1","v":-119},{"$f":"IF(M355>Inputs!$E$81,Inputs!$E$81,M355)*-1","v":-119},{"$f":"IF(N355>Inputs!$E$81,Inputs!$E$81,N355)*-1","v":-119},{"$f":"IF(O355>Inputs!$E$81,Inputs!$E$81,O355)*-1","v":-119},{"$f":"IF(P355>Inputs!$E$81,Inputs!$E$81,P355)*-1","v":-119},{"$f":"IF(Q355>Inputs!$E$81,Inputs!$E$81,Q355)*-1","v":-119},{"$f":"IF(R355>Inputs!$E$81,Inputs!$E$81,R355)*-1","v":-119},{"$f":"IF(S355>Inputs!$E$81,Inputs!$E$81,S355)*-1","v":-119},{"$f":"IF(T355>Inputs!$E$81,Inputs!$E$81,T355)*-1","v":-119},{"$f":"IF(U355>Inputs!$E$81,Inputs!$E$81,U355)*-1","v":-119},{"$f":"IF(V355>Inputs!$E$81,Inputs!$E$81,V355)*-1","v":-119},{"$f":"IF(W355>Inputs!$E$81,Inputs!$E$81,W355)*-1","v":-119},{"$f":"IF(X355>Inputs!$E$81,Inputs!$E$81,X355)*-1","v":0},{"$f":"IF(Y355>Inputs!$E$81,Inputs!$E$81,Y355)*-1","v":0},{"$f":"IF(Z355>Inputs!$E$81,Inputs!$E$81,Z355)*-1","v":0},{"$f":"IF(AA355>Inputs!$E$81,Inputs!$E$81,AA355)*-1","v":0},{"$f":"SUM(AC356:AZ356)","v":-1555.802064432},{"$f":"IF(AC355>Inputs!$E$81,Inputs!$E$81,AC355)*-1","v":0},{"$f":"IF(AD355>Inputs!$E$81,Inputs!$E$81,AD355)*-1","v":0},{"$f":"IF(AE355>Inputs!$E$81,Inputs!$E$81,AE355)*-1","v":0},{"$f":"IF(AF355>Inputs!$E$81,Inputs!$E$81,AF355)*-1","v":0},{"$f":"IF(AG355>Inputs!$E$81,Inputs!$E$81,AG355)*-1","v":0},{"$f":"IF(AH355>Inputs!$E$81,Inputs!$E$81,AH355)*-1","v":0},{"$f":"IF(AI355>Inputs!$E$81,Inputs!$E$81,AI355)*-1","v":-8.8020644319999999},{"$f":"IF(AJ355>Inputs!$E$81,Inputs!$E$81,AJ355)*-1","v":-119},{"$f":"IF(AK355>Inputs!$E$81,Inputs!$E$81,AK355)*-1","v":-119},{"$f":"IF(AL355>Inputs!$E$81,Inputs!$E$81,AL355)*-1","v":-119},{"$f":"IF(AM355>Inputs!$E$81,Inputs!$E$81,AM355)*-1","v":-119},{"$f":"IF(AN355>Inputs!$E$81,Inputs!$E$81,AN355)*-1","v":-119},{"$f":"IF(AO355>Inputs!$E$81,Inputs!$E$81,AO355)*-1","v":-119},{"$f":"IF(AP355>Inputs!$E$81,Inputs!$E$81,AP355)*-1","v":-119},{"$f":"IF(AQ355>Inputs!$E$81,Inputs!$E$81,AQ355)*-1","v":-119},{"$f":"IF(AR355>Inputs!$E$81,Inputs!$E$81,AR355)*-1","v":-119},{"$f":"IF(AS355>Inputs!$E$81,Inputs!$E$81,AS355)*-1","v":-119},{"$f":"IF(AT355>Inputs!$E$81,Inputs!$E$81,AT355)*-1","v":-119},{"$f":"IF(AU355>Inputs!$E$81,Inputs!$E$81,AU355)*-1","v":-119},{"$f":"IF(AV355>Inputs!$E$81,Inputs!$E$81,AV355)*-1","v":-119},{"$f":"IF(AW355>Inputs!$E$81,Inputs!$E$81,AW355)*-1","v":0},{"$f":"IF(AX355>Inputs!$E$81,Inputs!$E$81,AX355)*-1","v":0},{"$f":"IF(AY355>Inputs!$E$81,Inputs!$E$81,AY355)*-1","v":0},{"$f":"IF(AZ355>Inputs!$E$81,Inputs!$E$81,AZ355)*-1","v":0},{"$f":"SUM(BB356:BY356)","v":-1555.802064432},{"$f":"IF(BB355>Inputs!$E$81,Inputs!$E$81,BB355)*-1","v":0},{"$f":"IF(BC355>Inputs!$E$81,Inputs!$E$81,BC355)*-1","v":0},{"$f":"IF(BD355>Inputs!$E$81,Inputs!$E$81,BD355)*-1","v":0},{"$f":"IF(BE355>Inputs!$E$81,Inputs!$E$81,BE355)*-1","v":0},{"$f":"IF(BF355>Inputs!$E$81,Inputs!$E$81,BF355)*-1","v":0},{"$f":"IF(BG355>Inputs!$E$81,Inputs!$E$81,BG355)*-1","v":0},{"$f":"IF(BH355>Inputs!$E$81,Inputs!$E$81,BH355)*-1","v":-8.8020644319999999},{"$f":"IF(BI355>Inputs!$E$81,Inputs!$E$81,BI355)*-1","v":-119},{"$f":"IF(BJ355>Inputs!$E$81,Inputs!$E$81,BJ355)*-1","v":-119},{"$f":"IF(BK355>Inputs!$E$81,Inputs!$E$81,BK355)*-1","v":-119},{"$f":"IF(BL355>Inputs!$E$81,Inputs!$E$81,BL355)*-1","v":-119},{"$f":"IF(BM355>Inputs!$E$81,Inputs!$E$81,BM355)*-1","v":-119},{"$f":"IF(BN355>Inputs!$E$81,Inputs!$E$81,BN355)*-1","v":-119},{"$f":"IF(BO355>Inputs!$E$81,Inputs!$E$81,BO355)*-1","v":-119},{"$f":"IF(BP355>Inputs!$E$81,Inputs!$E$81,BP355)*-1","v":-119},{"$f":"IF(BQ355>Inputs!$E$81,Inputs!$E$81,BQ355)*-1","v":-119},{"$f":"IF(BR355>Inputs!$E$81,Inputs!$E$81,BR355)*-1","v":-119},{"$f":"IF(BS355>Inputs!$E$81,Inputs!$E$81,BS355)*-1","v":-119},{"$f":"IF(BT355>Inputs!$E$81,Inputs!$E$81,BT355)*-1","v":-119},{"$f":"IF(BU355>Inputs!$E$81,Inputs!$E$81,BU355)*-1","v":-119},{"$f":"IF(BV355>Inputs!$E$81,Inputs!$E$81,BV355)*-1","v":0},{"$f":"IF(BW355>Inputs!$E$81,Inputs!$E$81,BW355)*-1","v":0},{"$f":"IF(BX355>Inputs!$E$81,Inputs!$E$81,BX355)*-1","v":0},{"$f":"IF(BY355>Inputs!$E$81,Inputs!$E$81,BY355)*-1","v":0},{"$f":"SUM(CA356:CX356)","v":-1555.802064432},{"$f":"IF(CA355>Inputs!$E$81,Inputs!$E$81,CA355)*-1","v":0},{"$f":"IF(CB355>Inputs!$E$81,Inputs!$E$81,CB355)*-1","v":0},{"$f":"IF(CC355>Inputs!$E$81,Inputs!$E$81,CC355)*-1","v":0},{"$f":"IF(CD355>Inputs!$E$81,Inputs!$E$81,CD355)*-1","v":0},{"$f":"IF(CE355>Inputs!$E$81,Inputs!$E$81,CE355)*-1","v":0},{"$f":"IF(CF355>Inputs!$E$81,Inputs!$E$81,CF355)*-1","v":0},{"$f":"IF(CG355>Inputs!$E$81,Inputs!$E$81,CG355)*-1","v":-8.8020644319999999},{"$f":"IF(CH355>Inputs!$E$81,Inputs!$E$81,CH355)*-1","v":-119},{"$f":"IF(CI355>Inputs!$E$81,Inputs!$E$81,CI355)*-1","v":-119},{"$f":"IF(CJ355>Inputs!$E$81,Inputs!$E$81,CJ355)*-1","v":-119},{"$f":"IF(CK355>Inputs!$E$81,Inputs!$E$81,CK355)*-1","v":-119},{"$f":"IF(CL355>Inputs!$E$81,Inputs!$E$81,CL355)*-1","v":-119},{"$f":"IF(CM355>Inputs!$E$81,Inputs!$E$81,CM355)*-1","v":-119},{"$f":"IF(CN355>Inputs!$E$81,Inputs!$E$81,CN355)*-1","v":-119},{"$f":"IF(CO355>Inputs!$E$81,Inputs!$E$81,CO355)*-1","v":-119},{"$f":"IF(CP355>Inputs!$E$81,Inputs!$E$81,CP355)*-1","v":-119},{"$f":"IF(CQ355>Inputs!$E$81,Inputs!$E$81,CQ355)*-1","v":-119},{"$f":"IF(CR355>Inputs!$E$81,Inputs!$E$81,CR355)*-1","v":-119},{"$f":"IF(CS355>Inputs!$E$81,Inputs!$E$81,CS355)*-1","v":-119},{"$f":"IF(CT355>Inputs!$E$81,Inputs!$E$81,CT355)*-1","v":-119},{"$f":"IF(CU355>Inputs!$E$81,Inputs!$E$81,CU355)*-1","v":0},{"$f":"IF(CV355>Inputs!$E$81,Inputs!$E$81,CV355)*-1","v":0},{"$f":"IF(CW355>Inputs!$E$81,Inputs!$E$81,CW355)*-1","v":0},{"$f":"IF(CX355>Inputs!$E$81,Inputs!$E$81,CX355)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB357+4*BA357+19*C357+BZ357*4","v":2132226.3391620805},{"$f":"SUM(D357:AA357)","v":68781.494811680008},{"$f":"D355+D356","v":0},{"$f":"E355+E356","v":0},0,0,0,0,0,611.5713478560001,2178.3388167520002,3982.7620253120003,5795.9872983040004,8216.5550171040013,8454.2107567679996,8815.0953984799999,9308.0110066720008,8542.231401088,6729.0061280960008,4282.0322159999996,1738.2355951520001,127.45780409600002,0,0,0,0,{"$f":"SUM(AC357:AZ357)","v":68781.494811680008},{"$f":"AC355+AC356","v":0},{"$f":"AD355+AD356","v":0},0,0,0,0,0,611.5713478560001,2178.3388167520002,3982.7620253120003,5795.9872983040004,8216.5550171040013,8454.2107567679996,8815.0953984799999,9308.0110066720008,8542.231401088,6729.0061280960008,4282.0322159999996,1738.2355951520001,127.45780409600002,0,0,0,0,{"$f":"SUM(BB357:BY357)","v":68781.494811680008},{"$f":"BB355+BB356","v":0},{"$f":"BC355+BC356","v":0},0,0,0,0,0,611.5713478560001,2178.3388167520002,3982.7620253120003,5795.9872983040004,8216.5550171040013,8454.2107567679996,8815.0953984799999,9308.0110066720008,8542.231401088,6729.0061280960008,4282.0322159999996,1738.2355951520001,127.45780409600002,0,0,0,0,{"$f":"SUM(CA357:CX357)","v":68781.494811680008},{"$f":"CA355+CA356","v":0},{"$f":"CB355+CB356","v":0},0,0,0,0,0,611.5713478560001,2178.3388167520002,3982.7620253120003,5795.9872983040004,8216.5550171040013,8454.2107567679996,8815.0953984799999,9308.0110066720008,8542.231401088,6729.0061280960008,4282.0322159999996,1738.2355951520001,127.45780409600002,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB360+4*BA360+19*C360+BZ360*4","v":1884001.7421253163},{"$f":"SUM(D360:AA360)","v":64635.775141811871},{"$f":"IF(D347<0,0,IF(D347>D357,D357,D347))","v":0},{"$f":"IF(E347<0,0,IF(E347>E357,E357,E347))","v":0},0,0,0,0,0,611.5713478560001,2178.3388167520002,3982.7620253120003,5795.9872983040004,8216.5550171040013,8348.7926351792703,8158.0298128234972,6734.7573013274032,7732.2491438097049,6729.0061280960008,4282.0322159999996,1738.2355951520001,127.45780409600002,0,0,0,0,{"$f":"SUM(AC360:AZ360)","v":49592.494987924292},{"$f":"IF(AC347<0,0,IF(AC347>AC357,AC357,AC347))","v":0},{"$f":"IF(AD347<0,0,IF(AD347>AD357,AD357,AD347))","v":0},0,0,0,0,0,611.5713478560001,2178.3388167520002,3982.7620253120003,5795.9872983040004,5438.6817937302703,5296.0426471625506,5643.1566394597648,3654.8038240871992,4114.4188519165136,6729.0061280960008,4282.0322159999996,1738.2355951520001,127.45780409600002,0,0,0,0,{"$f":"SUM(BB360:BY360)","v":49752.233477986541},{"$f":"IF(BB347<0,0,IF(BB347>BB357,BB357,BB347))","v":0},0,0,0,0,0,0,611.5713478560001,2178.3388167520002,3982.7620253120003,5795.9872983040004,5453.2443671108476,5310.6052205431279,5657.7192128403422,3712.8292090474588,4172.4442368767732,6729.0061280960008,4282.0322159999996,1738.2355951520001,127.45780409600002,0,0,0,0,{"$f":"SUM(CA360:CX360)","v":64635.775141811871},{"$f":"IF(CA347<0,0,IF(CA347>CA357,CA357,CA347))","v":0},{"$f":"IF(CB347<0,0,IF(CB347>CB357,CB357,CB347))","v":0},0,0,0,0,0,611.5713478560001,2178.3388167520002,3982.7620253120003,5795.9872983040004,8216.5550171040013,8348.7926351792703,8158.0298128234972,6734.7573013274032,7732.2491438097049,6729.0061280960008,4282.0322159999996,1738.2355951520001,127.45780409600002,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B347-B360","v":4579636.3908670004},{"$f":"C347-C360","v":164584.63799991485},{"$f":"D347-D360","v":9906.8230331819013},{"$f":"E347-E360","v":8851.7569736702644},{"$f":"F347-F360","v":7796.6909141586411},{"$f":"G347-G360","v":7822.0288559623914},{"$f":"H347-H360","v":7330.196761421711},{"$f":"I347-I360","v":6766.4825835957417},{"$f":"J347-J360","v":7253.0317467820632},{"$f":"K347-K360","v":5723.6147536080489},{"$f":"L347-L360","v":3917.6532855180244},{"$f":"M347-M360","v":5507.9921686942362},{"$f":"N347-N360","v":5208.9466716372572},{"$f":"O347-O360","v":1309.7354672152942},{"$f":"P347-P360","v":0},{"$f":"Q347-Q360","v":0},{"$f":"R347-R360","v":0},{"$f":"S347-S360","v":0},{"$f":"T347-T360","v":4863.5728308743628},{"$f":"U347-U360","v":7160.4214221448292},{"$f":"V347-V360","v":10103.556848750904},{"$f":"W347-W360","v":13177.593544204869},{"$f":"X347-X360","v":13478.810789395931},{"$f":"Y347-Y360","v":12423.264517029278},{"$f":"Z347-Z360","v":13554.626312022632},{"$f":"AA347-AA360","v":12427.838520046453},{"$f":"AB347-AB360","v":122128.42728178448},{"$f":"AC347-AC360","v":8536.7256937903185},{"$f":"AD347-AD360","v":8536.7256937903185},{"$f":"AE347-AE360","v":7406.5408912907669},{"$f":"AF347-AF360","v":6840.0974049968427},{"$f":"AG347-AG360","v":6838.7259661679464},{"$f":"AH347-AH360","v":6275.0117883419771},{"$f":"AI347-AI360","v":6271.1002958165145},{"$f":"AJ347-AJ360","v":4298.9271355915798},{"$f":"AK347-AK360","v":2077.6806603542586},{"$f":"AL347-AL360","v":2864.1009516762706},{"$f":"AM347-AM360","v":2224.3057251344708},{"$f":"AN347-AN360","v":0},{"$f":"AO347-AO360","v":0},{"$f":"AP347-AP360","v":0},{"$f":"AQ347-AQ360","v":0},{"$f":"AR347-AR360","v":0},{"$f":"AS347-AS360","v":728.55329412253286},{"$f":"AT347-AT360","v":4080.4679449046234},{"$f":"AU347-AU360","v":7023.6033715107023},{"$f":"AV347-AV360","v":9601.15760041457},{"$f":"AW347-AW360","v":9875.1660436037491},{"$f":"AX347-AX360","v":8744.9948102940289},{"$f":"AY347-AY360","v":10236.096860241592},{"$f":"AZ347-AZ360","v":9668.2683659289469},{"$f":"BA347-BA360","v":76418.984257074073},{"$f":"BB347-BB360","v":7015.3413412580057},{"$f":"BC347-BC360","v":7015.3413412580057},{"$f":"BD347-BD360","v":5972.1063566644125},{"$f":"BE347-BE360","v":5492.5994836304671},{"$f":"BF347-BF360","v":5534.6822354259575},{"$f":"BG347-BG360","v":4970.9680575999882},{"$f":"BH347-BH360","v":4923.6023744501372},{"$f":"BI347-BI360","v":4922.051706396539},{"$f":"BJ347-BJ360","v":2570.489488749939},{"$f":"BK347-BK360","v":3052.5307097107334},{"$f":"BL347-BL360","v":2195.3948613785979},{"$f":"BM347-BM360","v":0},{"$f":"BN347-BN360","v":0},{"$f":"BO347-BO360","v":0},{"$f":"BP347-BP360","v":0},{"$f":"BQ347-BQ360","v":0},{"$f":"BR347-BR360","v":786.57867908279422},{"$f":"BS347-BS360","v":4138.4933298648848},{"$f":"BT347-BT360","v":7081.6287564709637},{"$f":"BU347-BU360","v":9659.1829853748295},{"$f":"BV347-BV360","v":9976.6595529220776},{"$f":"BW347-BW360","v":8933.4245683284917},{"$f":"BX347-BX360","v":8453.903761560865},{"$f":"BY347-BY360","v":8016.4796403224273},{"$f":"BZ347-BZ360","v":164584.65567829611},{"$f":"CA347-CA360","v":9906.8230331819013},{"$f":"CB347-CB360","v":8851.7569736702644},{"$f":"CC347-CC360","v":7796.6909141586411},{"$f":"CD347-CD360","v":7822.0288559623914},{"$f":"CE347-CE360","v":7330.196761421711},{"$f":"CF347-CF360","v":6766.4825835957417},{"$f":"CG347-CG360","v":7253.0317467820632},{"$f":"CH347-CH360","v":5723.4556481767349},{"$f":"CI347-CI360","v":3917.6532855180244},{"$f":"CJ347-CJ360","v":5507.9921686942362},{"$f":"CK347-CK360","v":5208.9466716372572},{"$f":"CL347-CL360","v":1309.7354672152942},{"$f":"CM347-CM360","v":0},{"$f":"CN347-CN360","v":0},{"$f":"CO347-CO360","v":0},{"$f":"CP347-CP360","v":0},{"$f":"CQ347-CQ360","v":4863.5728308743628},{"$f":"CR347-CR360","v":7160.4214221448292},{"$f":"CS347-CS360","v":10103.556848750904},{"$f":"CT347-CT360","v":13177.593544204869},{"$f":"CU347-CU360","v":13478.810789395931},{"$f":"CV347-CV360","v":12423.264517029278},{"$f":"CW347-CW360","v":13554.626312022632},{"$f":"CX347-CX360","v":12427.838520046453}]
[]
["Summary"]
["Produced",{"$f":"B355","v":2180456.203159472},{"$f":"SUM(D364:AA364)","v":70337.296876111999},{"$f":"D355","v":0},0,0,0,0,0,8.8020644319999999,730.5713478560001,2297.3388167520002,4101.7620253120003,5914.9872983040004,8335.5550171040013,8573.2107567679996,8934.0953984799999,9427.0110066720008,8661.231401088,6848.0061280960008,4401.0322159999996,1857.2355951520001,246.45780409600002,0,0,0,0,70337.296876111999,0,0,0,0,0,0,8.8020644319999999,{"$f":"AJ355","v":730.5713478560001},2297.3388167520002,4101.7620253120003,5914.9872983040004,8335.5550171040013,8573.2107567679996,8934.0953984799999,9427.0110066720008,8661.231401088,6848.0061280960008,4401.0322159999996,1857.2355951520001,246.45780409600002,0,0,0,0,70337.296876111999,0,0,0,0,0,0,8.8020644319999999,730.5713478560001,2297.3388167520002,4101.7620253120003,5914.9872983040004,8335.5550171040013,8573.2107567679996,8934.0953984799999,{"$f":"BP355","v":9427.0110066720008},8661.231401088,6848.0061280960008,4401.0322159999996,1857.2355951520001,246.45780409600002,0,0,0,0,70337.296876111999,0,0,0,0,0,0,8.8020644319999999,730.5713478560001,2297.3388167520002,4101.7620253120003,5914.9872983040004,8335.5550171040013,8573.2107567679996,8934.0953984799999,9427.0110066720008,8661.231401088,6848.0061280960008,4401.0322159999996,1857.2355951520001,246.45780409600002,0,0,0,0]
["Used",{"$f":"B356","v":-48229.863997392},{"$f":"C356","v":-1555.802064432},{"$f":"D356","v":0},0,0,0,0,0,-8.8020644319999999,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,-1555.802064432,0,0,0,0,0,0,-8.8020644319999999,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,-1555.802064432,0,0,0,0,0,0,-8.8020644319999999,-119,-119,-119,-119,-119,-119,-119,{"$f":"BP356","v":-119},-119,-119,-119,-119,-119,0,0,0,0,-1555.802064432,0,0,0,0,0,0,-8.8020644319999999,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB366+4*BA366+19*C366+BZ366*4","v":1884001.7421253163},{"$f":"SUM(D366:AA366)","v":64635.775141811871},{"$f":"D360","v":0},{"$f":"E360","v":0},0,0,0,0,0,611.5713478560001,2178.3388167520002,3982.7620253120003,5795.9872983040004,8216.5550171040013,8348.7926351792703,8158.0298128234972,6734.7573013274032,7732.2491438097049,6729.0061280960008,4282.0322159999996,1738.2355951520001,127.45780409600002,0,0,0,0,49592.494987924292,0,0,0,0,0,0,0,611.5713478560001,2178.3388167520002,3982.7620253120003,5795.9872983040004,5438.6817937302703,5296.0426471625506,5643.1566394597648,3654.8038240871992,4114.4188519165136,6729.0061280960008,4282.0322159999996,1738.2355951520001,127.45780409600002,0,0,0,0,49752.233477986541,0,0,0,0,0,0,0,611.5713478560001,2178.3388167520002,3982.7620253120003,5795.9872983040004,5453.2443671108476,5310.6052205431279,5657.7192128403422,3712.8292090474588,{"$f":"BQ360","v":4172.4442368767732},6729.0061280960008,4282.0322159999996,1738.2355951520001,127.45780409600002,0,0,0,0,64635.775141811871,0,0,0,0,0,0,0,611.5713478560001,2178.3388167520002,3982.7620253120003,5795.9872983040004,8216.5550171040013,8348.7926351792703,8158.0298128234972,6734.7573013274032,7732.2491438097049,6729.0061280960008,4282.0322159999996,1738.2355951520001,127.45780409600002,0,0,0,0]
["  Ponta",948448.33407115401,{"$f":"SUM(D367:AA367)","v":41236.884090050175},{"$f":"IF(D350=\"P\",D366,0)","v":0},0,0,0,0,0,0,0,0,3982.7620253120003,5795.9872983040004,8216.5550171040013,8348.7926351792703,8158.0298128234972,6734.7573013274032,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC367:AZ367)","v":0},{"$f":"IF(AC350=\"P\",AC366,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB367:BY367)","v":0},{"$f":"IF(BB350=\"P\",BB366,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA367:CX367)","v":41236.884090050175},{"$f":"IF(CA350=\"P\",CA366,0)","v":0},0,0,0,0,0,0,0,0,3982.7620253120003,5795.9872983040004,8216.5550171040013,8348.7926351792703,8158.0298128234972,6734.7573013274032,0,0,0,0,0,0,0,0,0]
["  Cheia",709453.78538253659,23398.891051761708,{"$f":"IF(D350=\"C\",D366,0)","v":0},0,0,0,0,0,0,611.5713478560001,2178.3388167520002,0,0,0,0,0,0,7732.2491438097049,6729.0061280960008,4282.0322159999996,1738.2355951520001,127.45780409600002,0,0,0,0,42819.822798004301,{"$f":"IF(AC350=\"C\",AC366,0)","v":0},0,0,0,0,0,0,0,0,0,5795.9872983040004,5438.6817937302703,5296.0426471625506,5643.1566394597648,3654.8038240871992,4114.4188519165136,6729.0061280960008,4282.0322159999996,1738.2355951520001,127.45780409600002,0,0,0,0,0,{"$f":"IF(BB350=\"C\",BB366,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23398.891051761708,{"$f":"IF(CA350=\"C\",CA366,0)","v":0},0,0,0,0,0,0,611.5713478560001,2178.3388167520002,0,0,0,0,0,0,7732.2491438097049,6729.0061280960008,4282.0322159999996,1738.2355951520001,127.45780409600002,0,0,0,0]
["  Vazio",226099.62267162616,0,{"$f":"IF(D350=\"V\",D366,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6772.6721899200002,{"$f":"IF(AC350=\"V\",AC366,0)","v":0},0,0,0,0,0,0,611.5713478560001,2178.3388167520002,3982.7620253120003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49752.233477986541,{"$f":"IF(BB350=\"V\",BB366,0)","v":0},0,0,0,0,0,0,611.5713478560001,2178.3388167520002,3982.7620253120003,5795.9872983040004,5453.2443671108476,5310.6052205431279,5657.7192128403422,3712.8292090474588,4172.4442368767732,6729.0061280960008,4282.0322159999996,1738.2355951520001,127.45780409600002,0,0,0,0,0,{"$f":"IF(CA350=\"V\",CA366,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D350=\"SV\",D366,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC350=\"SV\",AC366,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB350=\"SV\",BB366,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA350=\"SV\",CA366,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",248224.59703676347,4145.7196698681246,{"$f":"D364+D365-D366","v":0},{"$f":"E364+E365-E366","v":0},0,0,0,0,0,0,0,0,0,0,105.41812158872926,657.06558565650266,2573.2537053445976,809.98225727829504,0,0,0,0,0,0,0,0,19188.999823755701,0,0,0,0,0,0,0,0,0,0,0,2777.873223373731,3158.168109605449,3171.938759020235,5653.2071825848016,4427.8125491714864,0,0,0,0,0,0,0,0,19029.261333693452,0,0,0,0,0,0,0,0,0,0,0,2763.3106499931537,3143.6055362248717,3157.3761856396577,5595.181797624542,{"$f":"BQ364+BQ365-BQ366","v":4369.7871642112268},0,0,0,0,0,0,0,0,4145.7196698681219,0,0,0,0,0,0,0,0,0,0,0,0,105.41812158872926,657.06558565650266,2573.2537053445976,809.98225727829504,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B371=0,0,B371/B364)","v":0.11384067090046893},5.8940560044127836E-2,0,0,0,0,0,0,0,0,0,0,0,0,1.2296224201126565E-2,7.3545843910318251E-2,0.27296602322023045,9.3518140754967852E-2,0,0,0,0,0,0,0,0,0.27281400730474592,0,0,0,0,0,{"$f":"IF(AH371=0,0,AH371/AH364)","v":0},0,0,0,0,0,0.33325594008721926,0.36837635271152969,0.35503748477544711,0.59968182688910876,0.51122205886512584,0,0,0,0,0,0,0,0,0.27054297192015325,0,0,0,0,0,0,0,0,0,0,0,0.3315088970468103,{"$f":"IF(BN371=0,0,BN371/BN364)","v":0.36667773899564954},0.3534074850126222,0.59352660070774632,0.50452262061285025,0,0,0,0,0,0,0,0,5.8940560044127795E-2,0,0,0,0,0,0,0,0,0,0,0,0,1.2296224201126565E-2,7.3545843910318251E-2,0.27296602322023045,9.3518140754967852E-2,0,0,0,{"$f":"IF(CT371=0,0,CT371/CT364)","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)",{"$f":"4*AB379+4*BA379+17*C379+BZ379*5","v":17523541.948532812},605067.32581239077,21148.093922311749,20093.027862800111,19037.961803288486,18499.585567266269,17444.03929489962,17444.03929489962,18499.585567266269,20072.340293005767,22182.952624884048,26942.572733177029,30108.750545936164,30646.627360589151,29611.768658016845,29073.891843363857,29073.891843363857,29611.768658016845,30128.957902875485,29073.891843363857,29073.891843363857,29570.374309913954,29032.497495260966,27976.951222894313,26487.039734630387,24232.823587002265,547567.81726199156,19777.996582920165,19777.996582920165,18647.811780420612,17517.65411630072,16952.568499645855,16952.568499645855,17517.65411630072,18647.811780420612,20342.979999720283,24298.681516159064,27124.109599433377,26559.018670000125,26559.018670000125,26559.018670000125,25993.938366123653,25993.938366123653,25993.938366123653,25993.938366123653,25993.938366123653,25993.938366123653,25428.852749468784,24298.681516159064,23168.510282849344,21473.253432884761,505447.37790306227,18256.612230387851,18256.612230387851,17213.377245794258,16170.156194934343,15648.524768903866,15648.524768903866,16170.156194934343,17213.377245794258,18778.229722684649,22429.552168762213,25037.639630246191,24516.022137949389,24516.022137949389,24516.022137949389,23994.404645652601,23994.404645652601,23994.404645652601,23994.404645652601,23994.404645652601,23994.404645652601,23472.787153355799,22429.552168762213,21386.31718416862,19821.464707278243,605067.32581239077,21148.093922311749,20093.027862800111,19037.961803288486,18499.585567266269,17444.03929489962,17444.03929489962,18499.585567266269,20072.340293005767,22182.952624884048,26942.572733177029,30108.750545936164,30646.627360589151,29611.768658016845,29073.891843363857,29073.891843363857,29611.768658016845,30128.957902875485,29073.891843363857,29073.891843363857,29570.374309913954,29032.497495260966,27976.951222894313,26487.039734630387,24232.823587002265]
["Self-Consumption",{"$f":"4*AB380+4*BA380+17*C380+BZ380*5","v":85680},{"$f":"SUM(D380:AA380)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC380:AZ380)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB380:BY380)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA380","v":2856},{"$f":"BB380","v":119},{"$f":"BC380","v":119},{"$f":"BD380","v":119},{"$f":"BE380","v":119},{"$f":"BF380","v":119},{"$f":"BG380","v":119},{"$f":"BH380","v":119},{"$f":"BI380","v":119},{"$f":"BJ380","v":119},{"$f":"BK380","v":119},{"$f":"BL380","v":119},{"$f":"BM380","v":119},{"$f":"BN380","v":119},{"$f":"BO380","v":119},{"$f":"BP380","v":119},{"$f":"BQ380","v":119},{"$f":"BR380","v":119},{"$f":"BS380","v":119},{"$f":"BT380","v":119},{"$f":"BU380","v":119},{"$f":"BV380","v":119},{"$f":"BW380","v":119},{"$f":"BX380","v":119},{"$f":"BY380","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B379:B380)","v":17609221.948532812},607923.32581239077,21267.093922311749,20212.027862800111,19156.961803288486,18618.585567266269,17563.03929489962,17563.03929489962,18618.585567266269,20191.340293005767,22301.952624884048,27061.572733177029,30227.750545936164,30765.627360589151,29730.768658016845,29192.891843363857,29192.891843363857,29730.768658016845,30247.957902875485,29192.891843363857,29192.891843363857,29689.374309913954,29151.497495260966,28095.951222894313,26606.039734630387,24351.823587002265,550423.81726199156,19896.996582920165,19896.996582920165,18766.811780420612,17636.65411630072,17071.568499645855,{"$f":"SUM(AH379:AH380)","v":17071.568499645855},17636.65411630072,18766.811780420612,20461.979999720283,24417.681516159064,27243.109599433377,26678.018670000125,26678.018670000125,26678.018670000125,26112.938366123653,26112.938366123653,26112.938366123653,26112.938366123653,26112.938366123653,26112.938366123653,25547.852749468784,24417.681516159064,23287.510282849344,21592.253432884761,508303.37790306227,18375.612230387851,18375.612230387851,17332.377245794258,16289.156194934343,15767.524768903866,15767.524768903866,16289.156194934343,17332.377245794258,18897.229722684649,22548.552168762213,25156.639630246191,24635.022137949389,{"$f":"SUM(BN379:BN380)","v":24635.022137949389},24635.022137949389,24113.404645652601,24113.404645652601,24113.404645652601,24113.404645652601,24113.404645652601,24113.404645652601,23591.787153355799,22548.552168762213,21505.31718416862,19940.464707278243,607923.32581239077,21267.093922311749,20212.027862800111,19156.961803288486,18618.585567266269,17563.03929489962,17563.03929489962,18618.585567266269,20191.340293005767,22301.952624884048,27061.572733177029,30227.750545936164,30765.627360589151,29730.768658016845,29192.891843363857,29192.891843363857,29730.768658016845,30247.957902875485,29192.891843363857,29192.891843363857,{"$f":"SUM(CT379:CT380)","v":29689.374309913954},29151.497495260966,28095.951222894313,26606.039734630387,24351.823587002265]
[null,{"$f":"4*AB382+4*BA382+17*C382+BZ382*5","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(K381:V381)","v":337029.30614995677},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ381:AU381)","v":301488.33073635196},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI381:BT381)","v":278406.8884095985}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB384+4*BA384+17*C384+BZ384*5","v":3085457.0227199998},102848.56742399999,2880.9122527731097,2880.9122527731097,2880.9122527731097,2304.7298022184877,1728.5473516638658,2304.7298022184877,2880.9122527731097,2880.9122527731097,4321.3683791596641,4609.4596044369755,5185.6420549915974,5761.8245055462194,5761.8245055462194,5185.6420549915974,6338.0069561008413,6338.0069561008413,4033.2771538823531,4609.4596044369755,5761.8245055462194,5761.8245055462194,5185.6420549915974,5185.6420549915974,4609.4596044369755,3457.0947033277316,102848.56742399999,2880.9122527731097,2880.9122527731097,2880.9122527731097,2304.7298022184877,1728.5473516638658,2304.7298022184877,2880.9122527731097,2880.9122527731097,4321.3683791596641,4609.4596044369755,5185.6420549915974,5761.8245055462194,5761.8245055462194,5185.6420549915974,6338.0069561008413,6338.0069561008413,4033.2771538823531,4609.4596044369755,5761.8245055462194,5761.8245055462194,5185.6420549915974,5185.6420549915974,4609.4596044369755,3457.0947033277316,102848.56742399999,2880.9122527731097,2880.9122527731097,2880.9122527731097,2304.7298022184877,1728.5473516638658,2304.7298022184877,2880.9122527731097,2880.9122527731097,4321.3683791596641,4609.4596044369755,5185.6420549915974,5761.8245055462194,5761.8245055462194,5185.6420549915974,6338.0069561008413,6338.0069561008413,4033.2771538823531,4609.4596044369755,5761.8245055462194,5761.8245055462194,5185.6420549915974,5185.6420549915974,4609.4596044369755,3457.0947033277316,102848.56742399999,2880.9122527731097,2880.9122527731097,2880.9122527731097,2304.7298022184877,1728.5473516638658,2304.7298022184877,2880.9122527731097,2880.9122527731097,4321.3683791596641,4609.4596044369755,5185.6420549915974,5761.8245055462194,5761.8245055462194,5185.6420549915974,6338.0069561008413,6338.0069561008413,4033.2771538823531,4609.4596044369755,5761.8245055462194,5761.8245055462194,5185.6420549915974,5185.6420549915974,4609.4596044369755,3457.0947033277316]
["   Geothermal",1233360,{"$f":"SUM(D385:AA385)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(AC385:AZ385)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(BB385:BY385)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(CA385:CX385)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713}]
["   Hydro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   PV",1250822.0470006187,{"$f":"SUM(D387:AA387)","v":41694.068233353952},{"$f":"Inputs!$E$43/Inputs!$E$31*D399","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E399","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F399","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G399","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H399","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I399","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J399","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K399","v":275.88641517212949},{"$f":"Inputs!$E$43/Inputs!$E$31*L399","v":1426.3914656771801},{"$f":"Inputs!$E$43/Inputs!$E$31*M399","v":3034.7505668934245},{"$f":"Inputs!$E$43/Inputs!$E$31*N399","v":4378.963100391672},{"$f":"Inputs!$E$43/Inputs!$E$31*O399","v":5194.8824984539269},{"$f":"Inputs!$E$43/Inputs!$E$31*P399","v":5423.8095238095248},{"$f":"Inputs!$E$43/Inputs!$E$31*Q399","v":5300.5411255411263},{"$f":"Inputs!$E$43/Inputs!$E$31*R399","v":5376.8501339929917},{"$f":"Inputs!$E$43/Inputs!$E$31*S399","v":4924.8660070088645},{"$f":"Inputs!$E$43/Inputs!$E$31*T399","v":3498.4745413316846},{"$f":"Inputs!$E$43/Inputs!$E$31*U399","v":2166.0018552875695},{"$f":"Inputs!$E$43/Inputs!$E$31*V399","v":692.65099979385684},{"$f":"Inputs!$E$43/Inputs!$E$31*W399","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X399","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y399","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z399","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA399","v":0},{"$f":"C387","v":41694.068233353952},{"$f":"D387","v":0},{"$f":"E387","v":0},{"$f":"F387","v":0},{"$f":"G387","v":0},{"$f":"H387","v":0},{"$f":"I387","v":0},{"$f":"J387","v":0},{"$f":"K387","v":275.88641517212949},{"$f":"L387","v":1426.3914656771801},{"$f":"M387","v":3034.7505668934245},{"$f":"N387","v":4378.963100391672},{"$f":"O387","v":5194.8824984539269},{"$f":"P387","v":5423.8095238095248},{"$f":"Q387","v":5300.5411255411263},{"$f":"R387","v":5376.8501339929917},{"$f":"S387","v":4924.8660070088645},{"$f":"T387","v":3498.4745413316846},{"$f":"U387","v":2166.0018552875695},{"$f":"V387","v":692.65099979385684},{"$f":"W387","v":0},{"$f":"X387","v":0},{"$f":"Y387","v":0},{"$f":"Z387","v":0},{"$f":"AA387","v":0},{"$f":"AB387","v":41694.068233353952},{"$f":"AC387","v":0},{"$f":"AD387","v":0},{"$f":"AE387","v":0},{"$f":"AF387","v":0},{"$f":"AG387","v":0},{"$f":"AH387","v":0},{"$f":"AI387","v":0},{"$f":"AJ387","v":275.88641517212949},{"$f":"AK387","v":1426.3914656771801},{"$f":"AL387","v":3034.7505668934245},{"$f":"AM387","v":4378.963100391672},{"$f":"AN387","v":5194.8824984539269},{"$f":"AO387","v":5423.8095238095248},{"$f":"AP387","v":5300.5411255411263},{"$f":"AQ387","v":5376.8501339929917},{"$f":"AR387","v":4924.8660070088645},{"$f":"AS387","v":3498.4745413316846},{"$f":"AT387","v":2166.0018552875695},{"$f":"AU387","v":692.65099979385684},{"$f":"AV387","v":0},{"$f":"AW387","v":0},{"$f":"AX387","v":0},{"$f":"AY387","v":0},{"$f":"AZ387","v":0},{"$f":"BA387","v":41694.068233353952},{"$f":"BB387","v":0},{"$f":"BC387","v":0},{"$f":"BD387","v":0},{"$f":"BE387","v":0},{"$f":"BF387","v":0},{"$f":"BG387","v":0},{"$f":"BH387","v":0},{"$f":"BI387","v":275.88641517212949},{"$f":"BJ387","v":1426.3914656771801},{"$f":"BK387","v":3034.7505668934245},{"$f":"BL387","v":4378.963100391672},{"$f":"BM387","v":5194.8824984539269},{"$f":"BN387","v":5423.8095238095248},{"$f":"BO387","v":5300.5411255411263},{"$f":"BP387","v":5376.8501339929917},{"$f":"BQ387","v":4924.8660070088645},{"$f":"BR387","v":3498.4745413316846},{"$f":"BS387","v":2166.0018552875695},{"$f":"BT387","v":692.65099979385684},{"$f":"BU387","v":0},{"$f":"BV387","v":0},{"$f":"BW387","v":0},{"$f":"BX387","v":0},{"$f":"BY387","v":0}]
["   Waste",1028774.2492012798,34292.474973375989,0,0,0,0,0,0,0,2286,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,{"$f":"C388","v":34292.474973375989},0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,34292.474973375989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34292.474973375989,0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0]
["Total Projected Renewables Production",{"$f":"SUM(B384:B388)","v":6598413.3189218985},219947.11063072996,4593.9122527731097,4593.9122527731097,4593.9122527731097,4017.7298022184877,3441.5473516638658,4017.7298022184877,4593.9122527731097,7155.7986679452388,9746.9366286494151,11643.386955142971,13563.78193919584,14955.883787812716,15184.810813168315,14485.359964345294,15714.033873906403,15262.049746922276,11530.928479026608,10774.638243537116,10453.652289152646,9761.00128935879,9184.8188388041672,9184.8188388041672,6322.4596044369755,5170.0947033277316,219947.11063072996,4593.9122527731097,4593.9122527731097,4593.9122527731097,4017.7298022184877,3441.5473516638658,{"$f":"SUM(AH384:AH388)","v":4017.7298022184877},4593.9122527731097,7155.9754517578094,9746.9366286494151,11643.386955142971,13563.78193919584,14955.883787812716,15184.810813168315,14485.359964345294,15714.033873906403,15262.049746922276,11530.928479026608,10774.638243537116,10453.652289152646,9761.00128935879,9184.8188388041672,9184.8188388041672,6322.4596044369755,5170.0947033277316,219947.11063072996,4593.9122527731097,4593.9122527731097,4593.9122527731097,4017.7298022184877,3441.5473516638658,4017.7298022184877,4593.9122527731097,4869.7986679452388,7460.7598448368444,9357.2101713304,11277.605155383269,12669.707004000145,{"$f":"SUM(BN384:BN388)","v":12898.634029355744},12199.183180532724,13427.857090093832,12975.872963109705,9244.7516952140377,8488.4614597245454,8167.4755053400759,7474.8245055462194,6898.6420549915974,6898.6420549915974,6322.4596044369755,5170.0947033277316,219947.11063072996,4593.9122527731097,4593.9122527731097,4593.9122527731097,4017.7298022184877,3441.5473516638658,4017.7298022184877,4593.9122527731097,7155.9754517578094,9746.9366286494151,11643.386955142971,13563.78193919584,14955.883787812716,15184.810813168315,14485.359964345294,15714.033873906403,15262.049746922276,11530.928479026608,10774.638243537116,10453.652289152646,{"$f":"SUM(CT384:CT388)","v":9761.00128935879},9184.8188388041672,9184.8188388041672,6322.4596044369755,5170.0947033277316]
[null,{"$f":"4*AB390+4*BA390+17*C390+BZ390*5","v":0}]
["Minimum Non-Renewables Production",5040000,{"$f":"SUM(D391:AA391)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(AC391:AZ391)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(BB391:BY391)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(CA391:CX391)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000}]
["Losses",-646124.50100827089,-21994.711063072999,{"$f":"0.1*D389*-1","v":-459.39122527731098},-459.39122527731098,-459.39122527731098,-401.7729802218488,-344.15473516638662,-401.7729802218488,-459.39122527731098,-715.57986679452392,-974.69366286494153,-1164.3386955142971,-1356.3781939195842,-1495.5883787812718,-1518.4810813168315,-1448.5359964345296,-1571.4033873906403,-1526.2049746922276,-1153.0928479026609,-1077.4638243537117,-1045.3652289152647,-976.10012893587907,-918.48188388041672,-918.48188388041672,-632.24596044369764,-517.00947033277316,-21994.728741454255,{"$f":"0.1*AC389*-1","v":-459.39122527731098},-459.39122527731098,-459.39122527731098,-401.7729802218488,-344.15473516638662,-401.7729802218488,-459.39122527731098,-715.59754517578097,-974.69366286494153,-1164.3386955142971,-1356.3781939195842,-1495.5883787812718,-1518.4810813168315,-1448.5359964345296,-1571.4033873906403,-1526.2049746922276,-1153.0928479026609,-1077.4638243537117,-1045.3652289152647,-976.10012893587907,-918.48188388041672,-918.48188388041672,-632.24596044369764,-517.00947033277316,-18565.463565735405,{"$f":"0.1*BB389*-1","v":-459.39122527731098},-459.39122527731098,-459.39122527731098,-401.7729802218488,-344.15473516638662,-401.7729802218488,-459.39122527731098,-486.9798667945239,-746.07598448368446,-935.72101713304005,-1127.7605155383269,-1266.9707004000147,-1289.8634029355744,-1219.9183180532725,-1342.7857090093833,-1297.5872963109705,-924.47516952140381,-848.84614597245456,-816.74755053400759,-747.48245055462201,-689.86420549915977,-689.86420549915977,-632.24596044369764,-517.00947033277316,-21994.728741454255,{"$f":"0.1*CA389*-1","v":-459.39122527731098},-459.39122527731098,-459.39122527731098,-401.7729802218488,-344.15473516638662,-401.7729802218488,-459.39122527731098,-715.59754517578097,-974.69366286494153,-1164.3386955142971,-1356.3781939195842,-1495.5883787812718,-1518.4810813168315,-1448.5359964345296,-1571.4033873906403,-1526.2049746922276,-1153.0928479026609,-1077.4638243537117,-1045.3652289152647,-976.10012893587907,-918.48188388041672,-918.48188388041672,-632.24596044369764,-517.00947033277316]
["Net Projected Demand (Surplus)",6616933.130619185,{"$f":"C381-C389-C391-C392","v":241970.92624473383},10132.572894815952,9077.5068353043134,8022.4407757926883,8002.6287452696306,7465.6466784021395,6947.082472902981,7484.0645397704711,6751.1214918550522,6529.7096590995752,9582.5244735483557,11020.346800659907,10305.331951557706,9064.4389261653614,9156.0678754530927,8050.2613568480947,8994.9238857867967,12870.122271751539,12495.717424180453,12784.604783126479,13904.473149491041,13885.160540337216,12829.614267970563,13915.826090637109,12698.73835400731,184471.43537271587,8762.4755554243675,8762.4755554243675,7632.2907529248141,7020.6972943040819,6974.1758831483749,6455.6116776492163,{"$f":"AI381-AI389-AI391-AI392","v":6502.1330888049224},5326.4338738385841,4689.7370339358094,6938.6332565303901,8035.7058541571214,6217.7232609686807,6011.6889381486417,6641.1947020893604,4970.3078796078908,5377.0935938936054,8735.1027349997057,9415.7639469402493,9704.6513058862729,10328.037205700743,10281.515794545034,9151.3445612353134,10597.296638856065,9939.1681998898021,138921.73083806774,7241.0912028920529,7241.0912028920529,6197.8562182984597,5673.1993729377045,5670.132152406386,5151.5679469072275,5154.6351674385432,5949.5584446435432,5182.5458623314898,7127.0630145648529,8006.7949904012485,6232.285834349258,6026.251511529219,{"$f":"BO381-BO389-BO391-BO392","v":6655.7572754699377},5028.3332645681521,5435.1189788538668,8793.1281199599671,9473.7893319005107,9762.6766908465324,10386.062590661002,10383.009303863362,9339.7743192697762,8815.1035401753415,8287.3794742832833,241970.94392311509,10132.572894815952,9077.5068353043134,8022.4407757926883,8002.6287452696306,7465.6466784021395,6947.082472902981,7484.0645397704711,6750.9623864237392,6529.7096590995752,9582.5244735483557,11020.346800659907,10305.331951557706,9064.4389261653614,9156.0678754530927,8050.2613568480947,8994.9238857867967,12870.122271751539,12495.717424180453,12784.604783126479,13904.473149491041,{"$f":"CU381-CU389-CU391-CU392","v":13885.160540337216},12829.614267970563,13915.826090637109,12698.73835400731]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D396","v":"V"},{"$f":"E396","v":"SV"},{"$f":"F396","v":"SV"},{"$f":"G396","v":"SV"},{"$f":"H396","v":"SV"},{"$f":"I396","v":"SV"},{"$f":"J396","v":"C"},{"$f":"K396","v":"C"},{"$f":"L396","v":"C"},{"$f":"M396","v":"P"},{"$f":"N396","v":"P"},{"$f":"O396","v":"P"},{"$f":"P396","v":"P"},{"$f":"Q396","v":"P"},{"$f":"R396","v":"P"},{"$f":"S396","v":"C"},{"$f":"T396","v":"C"},{"$f":"U396","v":"C"},{"$f":"V396","v":"C"},{"$f":"W396","v":"C"},{"$f":"X396","v":"C"},{"$f":"Y396","v":"C"},{"$f":"Z396","v":"C"},{"$f":"AA396","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB399+4*BA399+17*C399+BZ399*5","v":1941676.0799999998},{"$f":"SUM(D399:AA399)","v":64722.536},{"$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},{"$f":"'Hourly Production'!I23*1","v":428.26400000000001},{"$f":"'Hourly Production'!J23*1","v":2214.2160000000003},{"$f":"'Hourly Production'!K23*1","v":4710.9040000000005},{"$f":"'Hourly Production'!L23*1","v":6797.5520000000006},{"$f":"'Hourly Production'!M23*1","v":8064.12},{"$f":"'Hourly Production'!N23*1","v":8419.4880000000012},{"$f":"'Hourly Production'!O23*1","v":8228.1360000000004},{"$f":"'Hourly Production'!P23*1","v":8346.5920000000006},{"$f":"'Hourly Production'!Q23*1","v":7644.9680000000008},{"$f":"'Hourly Production'!R23*1","v":5430.7520000000004},{"$f":"'Hourly Production'!S23*1","v":3362.328},{"$f":"'Hourly Production'!T23*1","v":1075.2159999999999},{"$f":"'Hourly Production'!U23*1","v":0},{"$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(AC399:AZ399)","v":64722.536},{"$f":"D399","v":0},{"$f":"E399","v":0},0,0,0,0,0,428.26400000000001,2214.2160000000003,4710.9040000000005,6797.5520000000006,8064.12,8419.4880000000012,8228.1360000000004,8346.5920000000006,7644.9680000000008,5430.7520000000004,3362.328,1075.2159999999999,0,0,0,{"$f":"Z399","v":0},{"$f":"AA399","v":0},{"$f":"SUM(BB399:BY399)","v":64722.536},{"$f":"AC399","v":0},0,0,0,0,0,0,428.26400000000001,2214.2160000000003,4710.9040000000005,6797.5520000000006,8064.12,8419.4880000000012,8228.1360000000004,8346.5920000000006,7644.9680000000008,5430.7520000000004,3362.328,1075.2159999999999,0,0,0,{"$f":"AY399","v":0},0,{"$f":"SUM(CA399:CX399)","v":64722.536},{"$f":"BB399","v":0},0,0,0,0,0,0,428.26400000000001,2214.2160000000003,4710.9040000000005,6797.5520000000006,8064.12,8419.4880000000012,8228.1360000000004,8346.5920000000006,7644.9680000000008,5430.7520000000004,3362.328,1075.2159999999999,0,0,0,0,0]
["AC Losses",{"$f":"4*AB400+4*BA400+18*C400+BZ400*4","v":-66044.17018511999},{"$f":"SUM(D400:AA400)","v":-2201.472339504},{"$f":"Inputs!$E$51*D399*-1","v":0},{"$f":"Inputs!$E$51*E399*-1","v":0},{"$f":"Inputs!$E$51*F399*-1","v":0},{"$f":"Inputs!$E$51*G399*-1","v":0},{"$f":"Inputs!$E$51*H399*-1","v":0},{"$f":"Inputs!$E$51*I399*-1","v":0},{"$f":"Inputs!$E$51*J399*-1","v":0},{"$f":"Inputs!$E$51*K399*-1","v":-14.566971695999996},{"$f":"Inputs!$E$51*L399*-1","v":-75.314343023999982},{"$f":"Inputs!$E$51*M399*-1","v":-160.23668865599996},{"$f":"Inputs!$E$51*N399*-1","v":-231.21193372799993},{"$f":"Inputs!$E$51*O399*-1","v":-274.29297767999992},{"$f":"Inputs!$E$51*P399*-1","v":-286.38046483199997},{"$f":"Inputs!$E$51*Q399*-1","v":-279.8718179039999},{"$f":"Inputs!$E$51*R399*-1","v":-283.90098028799991},{"$f":"Inputs!$E$51*S399*-1","v":-260.03594155199994},{"$f":"Inputs!$E$51*T399*-1","v":-184.72159852799996},{"$f":"Inputs!$E$51*U399*-1","v":-114.36622459199997},{"$f":"Inputs!$E$51*V399*-1","v":-36.572397023999983},{"$f":"Inputs!$E$51*W399*-1","v":0},{"$f":"Inputs!$E$51*X399*-1","v":0},{"$f":"Inputs!$E$51*Y399*-1","v":0},{"$f":"Inputs!$E$51*Z399*-1","v":0},{"$f":"Inputs!$E$51*AA399*-1","v":0},{"$f":"SUM(AC400:AZ400)","v":-2201.472339504},{"$f":"Inputs!$E$51*AC399*-1","v":0},{"$f":"Inputs!$E$51*AD399*-1","v":0},{"$f":"Inputs!$E$51*AE399*-1","v":0},{"$f":"Inputs!$E$51*AF399*-1","v":0},{"$f":"Inputs!$E$51*AG399*-1","v":0},{"$f":"Inputs!$E$51*AH399*-1","v":0},{"$f":"Inputs!$E$51*AI399*-1","v":0},{"$f":"Inputs!$E$51*AJ399*-1","v":-14.566971695999996},{"$f":"Inputs!$E$51*AK399*-1","v":-75.314343023999982},{"$f":"Inputs!$E$51*AL399*-1","v":-160.23668865599996},{"$f":"Inputs!$E$51*AM399*-1","v":-231.21193372799993},{"$f":"Inputs!$E$51*AN399*-1","v":-274.29297767999992},{"$f":"Inputs!$E$51*AO399*-1","v":-286.38046483199997},{"$f":"Inputs!$E$51*AP399*-1","v":-279.8718179039999},{"$f":"Inputs!$E$51*AQ399*-1","v":-283.90098028799991},{"$f":"Inputs!$E$51*AR399*-1","v":-260.03594155199994},{"$f":"Inputs!$E$51*AS399*-1","v":-184.72159852799996},{"$f":"Inputs!$E$51*AT399*-1","v":-114.36622459199997},{"$f":"Inputs!$E$51*AU399*-1","v":-36.572397023999983},{"$f":"Inputs!$E$51*AV399*-1","v":0},{"$f":"Inputs!$E$51*AW399*-1","v":0},{"$f":"Inputs!$E$51*AX399*-1","v":0},{"$f":"Inputs!$E$51*AY399*-1","v":0},{"$f":"Inputs!$E$51*AZ399*-1","v":0},{"$f":"SUM(BB400:BY400)","v":-2201.472339504},{"$f":"Inputs!$E$51*BB399*-1","v":0},{"$f":"Inputs!$E$51*BC399*-1","v":0},{"$f":"Inputs!$E$51*BD399*-1","v":0},{"$f":"Inputs!$E$51*BE399*-1","v":0},{"$f":"Inputs!$E$51*BF399*-1","v":0},{"$f":"Inputs!$E$51*BG399*-1","v":0},{"$f":"Inputs!$E$51*BH399*-1","v":0},{"$f":"Inputs!$E$51*BI399*-1","v":-14.566971695999996},{"$f":"Inputs!$E$51*BJ399*-1","v":-75.314343023999982},{"$f":"Inputs!$E$51*BK399*-1","v":-160.23668865599996},{"$f":"Inputs!$E$51*BL399*-1","v":-231.21193372799993},{"$f":"Inputs!$E$51*BM399*-1","v":-274.29297767999992},{"$f":"Inputs!$E$51*BN399*-1","v":-286.38046483199997},{"$f":"Inputs!$E$51*BO399*-1","v":-279.8718179039999},{"$f":"Inputs!$E$51*BP399*-1","v":-283.90098028799991},{"$f":"Inputs!$E$51*BQ399*-1","v":-260.03594155199994},{"$f":"Inputs!$E$51*BR399*-1","v":-184.72159852799996},{"$f":"Inputs!$E$51*BS399*-1","v":-114.36622459199997},{"$f":"Inputs!$E$51*BT399*-1","v":-36.572397023999983},{"$f":"Inputs!$E$51*BU399*-1","v":0},{"$f":"Inputs!$E$51*BV399*-1","v":0},{"$f":"Inputs!$E$51*BW399*-1","v":0},{"$f":"Inputs!$E$51*BX399*-1","v":0},{"$f":"Inputs!$E$51*BY399*-1","v":0},{"$f":"SUM(CA400:CX400)","v":-2201.472339504},{"$f":"Inputs!$E$51*CA399*-1","v":0},{"$f":"Inputs!$E$51*CB399*-1","v":0},{"$f":"Inputs!$E$51*CC399*-1","v":0},{"$f":"Inputs!$E$51*CD399*-1","v":0},{"$f":"Inputs!$E$51*CE399*-1","v":0},{"$f":"Inputs!$E$51*CF399*-1","v":0},{"$f":"Inputs!$E$51*CG399*-1","v":0},{"$f":"Inputs!$E$51*CH399*-1","v":-14.566971695999996},{"$f":"Inputs!$E$51*CI399*-1","v":-75.314343023999982},{"$f":"Inputs!$E$51*CJ399*-1","v":-160.23668865599996},{"$f":"Inputs!$E$51*CK399*-1","v":-231.21193372799993},{"$f":"Inputs!$E$51*CL399*-1","v":-274.29297767999992},{"$f":"Inputs!$E$51*CM399*-1","v":-286.38046483199997},{"$f":"Inputs!$E$51*CN399*-1","v":-279.8718179039999},{"$f":"Inputs!$E$51*CO399*-1","v":-283.90098028799991},{"$f":"Inputs!$E$51*CP399*-1","v":-260.03594155199994},{"$f":"Inputs!$E$51*CQ399*-1","v":-184.72159852799996},{"$f":"Inputs!$E$51*CR399*-1","v":-114.36622459199997},{"$f":"Inputs!$E$51*CS399*-1","v":-36.572397023999983},{"$f":"Inputs!$E$51*CT399*-1","v":0},{"$f":"Inputs!$E$51*CU399*-1","v":0},{"$f":"Inputs!$E$51*CV399*-1","v":0},{"$f":"Inputs!$E$51*CW399*-1","v":0},{"$f":"Inputs!$E$51*CX399*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB401+4*BA401+18*C401+BZ401*4","v":1875631.9098148802},{"$f":"SUM(D401:AA401)","v":62521.063660496009},{"$f":"D399+D400","v":0},{"$f":"E399+E400","v":0},{"$f":"F399+F400","v":0},{"$f":"G399+G400","v":0},{"$f":"H399+H400","v":0},{"$f":"I399+I400","v":0},{"$f":"J399+J400","v":0},{"$f":"K399+K400","v":413.69702830400001},{"$f":"L399+L400","v":2138.9016569760006},{"$f":"M399+M400","v":4550.6673113440002},{"$f":"N399+N400","v":6566.3400662720005},{"$f":"O399+O400","v":7789.8270223199997},{"$f":"P399+P400","v":8133.107535168001},{"$f":"Q399+Q400","v":7948.2641820960007},{"$f":"R399+R400","v":8062.6910197120005},{"$f":"S399+S400","v":7384.932058448001},{"$f":"T399+T400","v":5246.0304014720004},{"$f":"U399+U400","v":3247.961775408},{"$f":"V399+V400","v":1038.643602976},{"$f":"W399+W400","v":0},{"$f":"X399+X400","v":0},{"$f":"Y399+Y400","v":0},{"$f":"Z399+Z400","v":0},{"$f":"AA399+AA400","v":0},{"$f":"SUM(AC401:AZ401)","v":62521.063660496009},{"$f":"AC399+AC400","v":0},{"$f":"AD399+AD400","v":0},{"$f":"AE399+AE400","v":0},{"$f":"AF399+AF400","v":0},{"$f":"AG399+AG400","v":0},{"$f":"AH399+AH400","v":0},{"$f":"AI399+AI400","v":0},{"$f":"AJ399+AJ400","v":413.69702830400001},{"$f":"AK399+AK400","v":2138.9016569760006},{"$f":"AL399+AL400","v":4550.6673113440002},{"$f":"AM399+AM400","v":6566.3400662720005},{"$f":"AN399+AN400","v":7789.8270223199997},{"$f":"AO399+AO400","v":8133.107535168001},{"$f":"AP399+AP400","v":7948.2641820960007},{"$f":"AQ399+AQ400","v":8062.6910197120005},{"$f":"AR399+AR400","v":7384.932058448001},{"$f":"AS399+AS400","v":5246.0304014720004},{"$f":"AT399+AT400","v":3247.961775408},{"$f":"AU399+AU400","v":1038.643602976},{"$f":"AV399+AV400","v":0},{"$f":"AW399+AW400","v":0},{"$f":"AX399+AX400","v":0},{"$f":"AY399+AY400","v":0},{"$f":"AZ399+AZ400","v":0},62521.063660496009,{"$f":"BB399+BB400","v":0},{"$f":"BC399+BC400","v":0},{"$f":"BD399+BD400","v":0},{"$f":"BE399+BE400","v":0},{"$f":"BF399+BF400","v":0},{"$f":"BG399+BG400","v":0},{"$f":"BH399+BH400","v":0},{"$f":"BI399+BI400","v":413.69702830400001},{"$f":"BJ399+BJ400","v":2138.9016569760006},{"$f":"BK399+BK400","v":4550.6673113440002},{"$f":"BL399+BL400","v":6566.3400662720005},{"$f":"BM399+BM400","v":7789.8270223199997},{"$f":"BN399+BN400","v":8133.107535168001},{"$f":"BO399+BO400","v":7948.2641820960007},{"$f":"BP399+BP400","v":8062.6910197120005},{"$f":"BQ399+BQ400","v":7384.932058448001},{"$f":"BR399+BR400","v":5246.0304014720004},{"$f":"BS399+BS400","v":3247.961775408},{"$f":"BT399+BT400","v":1038.643602976},{"$f":"BU399+BU400","v":0},{"$f":"BV399+BV400","v":0},{"$f":"BW399+BW400","v":0},{"$f":"BX399+BX400","v":0},{"$f":"BY399+BY400","v":0},62521.063660496009,{"$f":"CA399+CA400","v":0},{"$f":"CB399+CB400","v":0},{"$f":"CC399+CC400","v":0},{"$f":"CD399+CD400","v":0},{"$f":"CE399+CE400","v":0},{"$f":"CF399+CF400","v":0},{"$f":"CG399+CG400","v":0},{"$f":"CH399+CH400","v":413.69702830400001},{"$f":"CI399+CI400","v":2138.9016569760006},{"$f":"CJ399+CJ400","v":4550.6673113440002},{"$f":"CK399+CK400","v":6566.3400662720005},{"$f":"CL399+CL400","v":7789.8270223199997},{"$f":"CM399+CM400","v":8133.107535168001},{"$f":"CN399+CN400","v":7948.2641820960007},{"$f":"CO399+CO400","v":8062.6910197120005},{"$f":"CP399+CP400","v":7384.932058448001},{"$f":"CQ399+CQ400","v":5246.0304014720004},{"$f":"CR399+CR400","v":3247.961775408},{"$f":"CS399+CS400","v":1038.643602976},{"$f":"CT399+CT400","v":0},{"$f":"CU399+CU400","v":0},{"$f":"CV399+CV400","v":0},{"$f":"CW399+CW400","v":0},{"$f":"CX399+CX400","v":0}]
["PV Production used internally",-42840,{"$f":"SUM(D402:AA402)","v":-1428},{"$f":"IF(D401>Inputs!$E$81,Inputs!$E$81,D401)*-1","v":0},{"$f":"IF(E401>Inputs!$E$81,Inputs!$E$81,E401)*-1","v":0},{"$f":"IF(F401>Inputs!$E$81,Inputs!$E$81,F401)*-1","v":0},{"$f":"IF(G401>Inputs!$E$81,Inputs!$E$81,G401)*-1","v":0},{"$f":"IF(H401>Inputs!$E$81,Inputs!$E$81,H401)*-1","v":0},{"$f":"IF(I401>Inputs!$E$81,Inputs!$E$81,I401)*-1","v":0},{"$f":"IF(J401>Inputs!$E$81,Inputs!$E$81,J401)*-1","v":0},{"$f":"IF(K401>Inputs!$E$81,Inputs!$E$81,K401)*-1","v":-119},{"$f":"IF(L401>Inputs!$E$81,Inputs!$E$81,L401)*-1","v":-119},{"$f":"IF(M401>Inputs!$E$81,Inputs!$E$81,M401)*-1","v":-119},{"$f":"IF(N401>Inputs!$E$81,Inputs!$E$81,N401)*-1","v":-119},{"$f":"IF(O401>Inputs!$E$81,Inputs!$E$81,O401)*-1","v":-119},{"$f":"IF(P401>Inputs!$E$81,Inputs!$E$81,P401)*-1","v":-119},{"$f":"IF(Q401>Inputs!$E$81,Inputs!$E$81,Q401)*-1","v":-119},{"$f":"IF(R401>Inputs!$E$81,Inputs!$E$81,R401)*-1","v":-119},{"$f":"IF(S401>Inputs!$E$81,Inputs!$E$81,S401)*-1","v":-119},{"$f":"IF(T401>Inputs!$E$81,Inputs!$E$81,T401)*-1","v":-119},{"$f":"IF(U401>Inputs!$E$81,Inputs!$E$81,U401)*-1","v":-119},{"$f":"IF(V401>Inputs!$E$81,Inputs!$E$81,V401)*-1","v":-119},{"$f":"IF(W401>Inputs!$E$81,Inputs!$E$81,W401)*-1","v":0},{"$f":"IF(X401>Inputs!$E$81,Inputs!$E$81,X401)*-1","v":0},{"$f":"IF(Y401>Inputs!$E$81,Inputs!$E$81,Y401)*-1","v":0},{"$f":"IF(Z401>Inputs!$E$81,Inputs!$E$81,Z401)*-1","v":0},{"$f":"IF(AA401>Inputs!$E$81,Inputs!$E$81,AA401)*-1","v":0},{"$f":"SUM(AC402:AZ402)","v":-1428},{"$f":"IF(AC401>Inputs!$E$81,Inputs!$E$81,AC401)*-1","v":0},{"$f":"IF(AD401>Inputs!$E$81,Inputs!$E$81,AD401)*-1","v":0},{"$f":"IF(AE401>Inputs!$E$81,Inputs!$E$81,AE401)*-1","v":0},{"$f":"IF(AF401>Inputs!$E$81,Inputs!$E$81,AF401)*-1","v":0},{"$f":"IF(AG401>Inputs!$E$81,Inputs!$E$81,AG401)*-1","v":0},{"$f":"IF(AH401>Inputs!$E$81,Inputs!$E$81,AH401)*-1","v":0},{"$f":"IF(AI401>Inputs!$E$81,Inputs!$E$81,AI401)*-1","v":0},{"$f":"IF(AJ401>Inputs!$E$81,Inputs!$E$81,AJ401)*-1","v":-119},{"$f":"IF(AK401>Inputs!$E$81,Inputs!$E$81,AK401)*-1","v":-119},{"$f":"IF(AL401>Inputs!$E$81,Inputs!$E$81,AL401)*-1","v":-119},{"$f":"IF(AM401>Inputs!$E$81,Inputs!$E$81,AM401)*-1","v":-119},{"$f":"IF(AN401>Inputs!$E$81,Inputs!$E$81,AN401)*-1","v":-119},{"$f":"IF(AO401>Inputs!$E$81,Inputs!$E$81,AO401)*-1","v":-119},{"$f":"IF(AP401>Inputs!$E$81,Inputs!$E$81,AP401)*-1","v":-119},{"$f":"IF(AQ401>Inputs!$E$81,Inputs!$E$81,AQ401)*-1","v":-119},{"$f":"IF(AR401>Inputs!$E$81,Inputs!$E$81,AR401)*-1","v":-119},{"$f":"IF(AS401>Inputs!$E$81,Inputs!$E$81,AS401)*-1","v":-119},{"$f":"IF(AT401>Inputs!$E$81,Inputs!$E$81,AT401)*-1","v":-119},{"$f":"IF(AU401>Inputs!$E$81,Inputs!$E$81,AU401)*-1","v":-119},{"$f":"IF(AV401>Inputs!$E$81,Inputs!$E$81,AV401)*-1","v":0},{"$f":"IF(AW401>Inputs!$E$81,Inputs!$E$81,AW401)*-1","v":0},{"$f":"IF(AX401>Inputs!$E$81,Inputs!$E$81,AX401)*-1","v":0},{"$f":"IF(AY401>Inputs!$E$81,Inputs!$E$81,AY401)*-1","v":0},{"$f":"IF(AZ401>Inputs!$E$81,Inputs!$E$81,AZ401)*-1","v":0},{"$f":"SUM(BB402:BY402)","v":-1428},{"$f":"IF(BB401>Inputs!$E$81,Inputs!$E$81,BB401)*-1","v":0},{"$f":"IF(BC401>Inputs!$E$81,Inputs!$E$81,BC401)*-1","v":0},{"$f":"IF(BD401>Inputs!$E$81,Inputs!$E$81,BD401)*-1","v":0},{"$f":"IF(BE401>Inputs!$E$81,Inputs!$E$81,BE401)*-1","v":0},{"$f":"IF(BF401>Inputs!$E$81,Inputs!$E$81,BF401)*-1","v":0},{"$f":"IF(BG401>Inputs!$E$81,Inputs!$E$81,BG401)*-1","v":0},{"$f":"IF(BH401>Inputs!$E$81,Inputs!$E$81,BH401)*-1","v":0},{"$f":"IF(BI401>Inputs!$E$81,Inputs!$E$81,BI401)*-1","v":-119},{"$f":"IF(BJ401>Inputs!$E$81,Inputs!$E$81,BJ401)*-1","v":-119},{"$f":"IF(BK401>Inputs!$E$81,Inputs!$E$81,BK401)*-1","v":-119},{"$f":"IF(BL401>Inputs!$E$81,Inputs!$E$81,BL401)*-1","v":-119},{"$f":"IF(BM401>Inputs!$E$81,Inputs!$E$81,BM401)*-1","v":-119},{"$f":"IF(BN401>Inputs!$E$81,Inputs!$E$81,BN401)*-1","v":-119},{"$f":"IF(BO401>Inputs!$E$81,Inputs!$E$81,BO401)*-1","v":-119},{"$f":"IF(BP401>Inputs!$E$81,Inputs!$E$81,BP401)*-1","v":-119},{"$f":"IF(BQ401>Inputs!$E$81,Inputs!$E$81,BQ401)*-1","v":-119},{"$f":"IF(BR401>Inputs!$E$81,Inputs!$E$81,BR401)*-1","v":-119},{"$f":"IF(BS401>Inputs!$E$81,Inputs!$E$81,BS401)*-1","v":-119},{"$f":"IF(BT401>Inputs!$E$81,Inputs!$E$81,BT401)*-1","v":-119},{"$f":"IF(BU401>Inputs!$E$81,Inputs!$E$81,BU401)*-1","v":0},{"$f":"IF(BV401>Inputs!$E$81,Inputs!$E$81,BV401)*-1","v":0},{"$f":"IF(BW401>Inputs!$E$81,Inputs!$E$81,BW401)*-1","v":0},{"$f":"IF(BX401>Inputs!$E$81,Inputs!$E$81,BX401)*-1","v":0},{"$f":"IF(BY401>Inputs!$E$81,Inputs!$E$81,BY401)*-1","v":0},{"$f":"SUM(CA402:CX402)","v":-1428},{"$f":"IF(CA401>Inputs!$E$81,Inputs!$E$81,CA401)*-1","v":0},{"$f":"IF(CB401>Inputs!$E$81,Inputs!$E$81,CB401)*-1","v":0},{"$f":"IF(CC401>Inputs!$E$81,Inputs!$E$81,CC401)*-1","v":0},{"$f":"IF(CD401>Inputs!$E$81,Inputs!$E$81,CD401)*-1","v":0},{"$f":"IF(CE401>Inputs!$E$81,Inputs!$E$81,CE401)*-1","v":0},{"$f":"IF(CF401>Inputs!$E$81,Inputs!$E$81,CF401)*-1","v":0},{"$f":"IF(CG401>Inputs!$E$81,Inputs!$E$81,CG401)*-1","v":0},{"$f":"IF(CH401>Inputs!$E$81,Inputs!$E$81,CH401)*-1","v":-119},{"$f":"IF(CI401>Inputs!$E$81,Inputs!$E$81,CI401)*-1","v":-119},{"$f":"IF(CJ401>Inputs!$E$81,Inputs!$E$81,CJ401)*-1","v":-119},{"$f":"IF(CK401>Inputs!$E$81,Inputs!$E$81,CK401)*-1","v":-119},{"$f":"IF(CL401>Inputs!$E$81,Inputs!$E$81,CL401)*-1","v":-119},{"$f":"IF(CM401>Inputs!$E$81,Inputs!$E$81,CM401)*-1","v":-119},{"$f":"IF(CN401>Inputs!$E$81,Inputs!$E$81,CN401)*-1","v":-119},{"$f":"IF(CO401>Inputs!$E$81,Inputs!$E$81,CO401)*-1","v":-119},{"$f":"IF(CP401>Inputs!$E$81,Inputs!$E$81,CP401)*-1","v":-119},{"$f":"IF(CQ401>Inputs!$E$81,Inputs!$E$81,CQ401)*-1","v":-119},{"$f":"IF(CR401>Inputs!$E$81,Inputs!$E$81,CR401)*-1","v":-119},{"$f":"IF(CS401>Inputs!$E$81,Inputs!$E$81,CS401)*-1","v":-119},{"$f":"IF(CT401>Inputs!$E$81,Inputs!$E$81,CT401)*-1","v":0},{"$f":"IF(CU401>Inputs!$E$81,Inputs!$E$81,CU401)*-1","v":0},{"$f":"IF(CV401>Inputs!$E$81,Inputs!$E$81,CV401)*-1","v":0},{"$f":"IF(CW401>Inputs!$E$81,Inputs!$E$81,CW401)*-1","v":0},{"$f":"IF(CX401>Inputs!$E$81,Inputs!$E$81,CX401)*-1","v":0}]
["Net PV Production Available",1832791.9098148802,{"$f":"SUM(D403:AA403)","v":61093.063660496009},{"$f":"D401+D402","v":0},{"$f":"E401+E402","v":0},0,0,0,0,0,294.69702830400001,2019.9016569760006,4431.6673113440002,6447.3400662720005,7670.8270223199997,8014.107535168001,7829.2641820960007,7943.6910197120005,7265.932058448001,5127.0304014720004,3128.961775408,919.64360297600001,0,0,0,0,0,{"$f":"SUM(AC403:AZ403)","v":61093.063660496009},{"$f":"AC401+AC402","v":0},{"$f":"AD401+AD402","v":0},0,0,0,0,0,294.69702830400001,2019.9016569760006,4431.6673113440002,6447.3400662720005,7670.8270223199997,8014.107535168001,7829.2641820960007,7943.6910197120005,7265.932058448001,5127.0304014720004,3128.961775408,919.64360297600001,0,0,0,0,0,{"$f":"SUM(BB403:BY403)","v":61093.063660496009},{"$f":"BB401+BB402","v":0},{"$f":"BC401+BC402","v":0},0,0,0,0,0,294.69702830400001,2019.9016569760006,4431.6673113440002,6447.3400662720005,7670.8270223199997,8014.107535168001,7829.2641820960007,7943.6910197120005,7265.932058448001,5127.0304014720004,3128.961775408,919.64360297600001,0,0,0,0,0,{"$f":"SUM(CA403:CX403)","v":61093.063660496009},{"$f":"CA401+CA402","v":0},{"$f":"CB401+CB402","v":0},0,0,0,0,0,294.69702830400001,2019.9016569760006,4431.6673113440002,6447.3400662720005,7670.8270223199997,8014.107535168001,7829.2641820960007,7943.6910197120005,7265.932058448001,5127.0304014720004,3128.961775408,919.64360297600001,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB406+4*BA406+18*C406+BZ406*4","v":1757384.3562308426},{"$f":"SUM(D406:AA406)","v":61093.063660496009},{"$f":"IF(D393<0,0,IF(D393>D403,D403,D393))","v":0},{"$f":"IF(E393<0,0,IF(E393>E403,E403,E393))","v":0},0,0,0,0,0,294.69702830400001,2019.9016569760006,4431.6673113440002,6447.3400662720005,7670.8270223199997,8014.107535168001,7829.2641820960007,7943.6910197120005,7265.932058448001,5127.0304014720004,3128.961775408,919.64360297600001,0,0,0,0,0,{"$f":"SUM(AC406:AZ406)","v":51587.250217460183},{"$f":"IF(AC393<0,0,IF(AC393>AC403,AC403,AC393))","v":0},{"$f":"IF(AD393<0,0,IF(AD393>AD403,AD403,AD393))","v":0},0,0,0,0,0,294.69702830400001,2019.9016569760006,4431.6673113440002,6447.3400662720005,6217.7232609686807,6011.6889381486417,6641.1947020893604,4970.3078796078908,5377.0935938936054,5127.0304014720004,3128.961775408,919.64360297600001,0,0,0,0,0,{"$f":"SUM(BB406:BY406)","v":51746.98870752244},{"$f":"IF(BB393<0,0,IF(BB393>BB403,BB403,BB393))","v":0},0,0,0,0,0,0,294.69702830400001,2019.9016569760006,4431.6673113440002,6447.3400662720005,6232.285834349258,6026.251511529219,6655.7572754699377,5028.3332645681521,5435.1189788538668,5127.0304014720004,3128.961775408,919.64360297600001,0,0,0,0,0,{"$f":"SUM(CA406:CX406)","v":61093.063660496009},{"$f":"IF(CA393<0,0,IF(CA393>CA403,CA403,CA393))","v":0},{"$f":"IF(CB393<0,0,IF(CB393>CB403,CB403,CB393))","v":0},0,0,0,0,0,294.69702830400001,2019.9016569760006,4431.6673113440002,6447.3400662720005,7670.8270223199997,8014.107535168001,7829.2641820960007,7943.6910197120005,7265.932058448001,5127.0304014720004,3128.961775408,919.64360297600001,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B393-B406","v":4859548.7743883422},{"$f":"C393-C406","v":180877.86258423782},{"$f":"D393-D406","v":10132.572894815952},{"$f":"E393-E406","v":9077.5068353043134},{"$f":"F393-F406","v":8022.4407757926883},{"$f":"G393-G406","v":8002.6287452696306},{"$f":"H393-H406","v":7465.6466784021395},{"$f":"I393-I406","v":6947.082472902981},{"$f":"J393-J406","v":7484.0645397704711},{"$f":"K393-K406","v":6456.4244635510522},{"$f":"L393-L406","v":4509.8080021235746},{"$f":"M393-M406","v":5150.8571622043555},{"$f":"N393-N406","v":4573.0067343879064},{"$f":"O393-O406","v":2634.5049292377062},{"$f":"P393-P406","v":1050.3313909973604},{"$f":"Q393-Q406","v":1326.803693357092},{"$f":"R393-R406","v":106.57033713609417},{"$f":"S393-S406","v":1728.9918273387957},{"$f":"T393-T406","v":7743.0918702795389},{"$f":"U393-U406","v":9366.7556487724542},{"$f":"V393-V406","v":11864.961180150478},{"$f":"W393-W406","v":13904.473149491041},{"$f":"X393-X406","v":13885.160540337216},{"$f":"Y393-Y406","v":12829.614267970563},{"$f":"Z393-Z406","v":13915.826090637109},{"$f":"AA393-AA406","v":12698.73835400731},{"$f":"AB393-AB406","v":132884.18515525569},{"$f":"AC393-AC406","v":8762.4755554243675},{"$f":"AD393-AD406","v":8762.4755554243675},{"$f":"AE393-AE406","v":7632.2907529248141},{"$f":"AF393-AF406","v":7020.6972943040819},{"$f":"AG393-AG406","v":6974.1758831483749},{"$f":"AH393-AH406","v":6455.6116776492163},{"$f":"AI393-AI406","v":6502.1330888049224},{"$f":"AJ393-AJ406","v":5031.7368455345841},{"$f":"AK393-AK406","v":2669.8353769598089},{"$f":"AL393-AL406","v":2506.9659451863899},{"$f":"AM393-AM406","v":1588.3657878851209},{"$f":"AN393-AN406","v":0},{"$f":"AO393-AO406","v":0},{"$f":"AP393-AP406","v":0},{"$f":"AQ393-AQ406","v":0},{"$f":"AR393-AR406","v":0},{"$f":"AS393-AS406","v":3608.0723335277053},{"$f":"AT393-AT406","v":6286.8021715322493},{"$f":"AU393-AU406","v":8785.0077029102722},{"$f":"AV393-AV406","v":10328.037205700743},{"$f":"AW393-AW406","v":10281.515794545034},{"$f":"AX393-AX406","v":9151.3445612353134},{"$f":"AY393-AY406","v":10597.296638856065},{"$f":"AZ393-AZ406","v":9939.1681998898021},{"$f":"BA393-BA406","v":87174.742130545303},{"$f":"BB393-BB406","v":7241.0912028920529},{"$f":"BC393-BC406","v":7241.0912028920529},{"$f":"BD393-BD406","v":6197.8562182984597},{"$f":"BE393-BE406","v":5673.1993729377045},{"$f":"BF393-BF406","v":5670.132152406386},{"$f":"BG393-BG406","v":5151.5679469072275},{"$f":"BH393-BH406","v":5154.6351674385432},{"$f":"BI393-BI406","v":5654.8614163395432},{"$f":"BJ393-BJ406","v":3162.6442053554892},{"$f":"BK393-BK406","v":2695.3957032208527},{"$f":"BL393-BL406","v":1559.454924129248},{"$f":"BM393-BM406","v":0},{"$f":"BN393-BN406","v":0},{"$f":"BO393-BO406","v":0},{"$f":"BP393-BP406","v":0},{"$f":"BQ393-BQ406","v":0},{"$f":"BR393-BR406","v":3666.0977184879666},{"$f":"BS393-BS406","v":6344.8275564925107},{"$f":"BT393-BT406","v":8843.0330878705317},{"$f":"BU393-BU406","v":10386.062590661002},{"$f":"BV393-BV406","v":10383.009303863362},{"$f":"BW393-BW406","v":9339.7743192697762},{"$f":"BX393-BX406","v":8815.1035401753415},{"$f":"BY393-BY406","v":8287.3794742832833},{"$f":"BZ393-BZ406","v":180877.88026261909},{"$f":"CA393-CA406","v":10132.572894815952},{"$f":"CB393-CB406","v":9077.5068353043134},{"$f":"CC393-CC406","v":8022.4407757926883},{"$f":"CD393-CD406","v":8002.6287452696306},{"$f":"CE393-CE406","v":7465.6466784021395},{"$f":"CF393-CF406","v":6947.082472902981},{"$f":"CG393-CG406","v":7484.0645397704711},{"$f":"CH393-CH406","v":6456.2653581197392},{"$f":"CI393-CI406","v":4509.8080021235746},{"$f":"CJ393-CJ406","v":5150.8571622043555},{"$f":"CK393-CK406","v":4573.0067343879064},{"$f":"CL393-CL406","v":2634.5049292377062},{"$f":"CM393-CM406","v":1050.3313909973604},{"$f":"CN393-CN406","v":1326.803693357092},{"$f":"CO393-CO406","v":106.57033713609417},{"$f":"CP393-CP406","v":1728.9918273387957},{"$f":"CQ393-CQ406","v":7743.0918702795389},{"$f":"CR393-CR406","v":9366.7556487724542},{"$f":"CS393-CS406","v":11864.961180150478},{"$f":"CT393-CT406","v":13904.473149491041},{"$f":"CU393-CU406","v":13885.160540337216},{"$f":"CV393-CV406","v":12829.614267970563},{"$f":"CW393-CW406","v":13915.826090637109},{"$f":"CX393-CX406","v":12698.73835400731}]
[]
["Summary"]
["Produced",{"$f":"B401","v":1875631.9098148802},{"$f":"SUM(D410:AA410)","v":62521.063660496009},{"$f":"D401","v":0},0,0,0,0,0,0,413.69702830400001,2138.9016569760006,4550.6673113440002,6566.3400662720005,7789.8270223199997,8133.107535168001,7948.2641820960007,8062.6910197120005,7384.932058448001,5246.0304014720004,3247.961775408,1038.643602976,0,0,0,0,0,62521.063660496009,0,0,0,0,0,0,0,{"$f":"AJ401","v":413.69702830400001},2138.9016569760006,4550.6673113440002,6566.3400662720005,7789.8270223199997,8133.107535168001,7948.2641820960007,8062.6910197120005,7384.932058448001,5246.0304014720004,3247.961775408,1038.643602976,0,0,0,0,0,62521.063660496009,0,0,0,0,0,0,0,413.69702830400001,2138.9016569760006,4550.6673113440002,6566.3400662720005,7789.8270223199997,8133.107535168001,7948.2641820960007,{"$f":"BP401","v":8062.6910197120005},7384.932058448001,5246.0304014720004,3247.961775408,1038.643602976,0,0,0,0,0,62521.063660496009,0,0,0,0,0,0,0,413.69702830400001,2138.9016569760006,4550.6673113440002,6566.3400662720005,7789.8270223199997,8133.107535168001,7948.2641820960007,8062.6910197120005,7384.932058448001,5246.0304014720004,3247.961775408,1038.643602976,0,0,0,0,0]
["Used",{"$f":"B402","v":-42840},{"$f":"C402","v":-1428},{"$f":"D402","v":0},0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,-1428,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,-1428,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,{"$f":"BP402","v":-119},-119,-119,-119,-119,0,0,0,0,0,-1428,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB412+4*BA412+18*C412+BZ412*4","v":1757384.3562308426},{"$f":"SUM(D412:AA412)","v":61093.063660496009},{"$f":"D406","v":0},{"$f":"E406","v":0},0,0,0,0,0,294.69702830400001,2019.9016569760006,4431.6673113440002,6447.3400662720005,7670.8270223199997,8014.107535168001,7829.2641820960007,7943.6910197120005,7265.932058448001,5127.0304014720004,3128.961775408,919.64360297600001,0,0,0,0,0,51587.250217460183,0,0,0,0,0,0,0,294.69702830400001,2019.9016569760006,4431.6673113440002,6447.3400662720005,6217.7232609686807,6011.6889381486417,6641.1947020893604,4970.3078796078908,5377.0935938936054,5127.0304014720004,3128.961775408,919.64360297600001,0,0,0,0,0,51746.98870752244,0,0,0,0,0,0,0,294.69702830400001,2019.9016569760006,4431.6673113440002,6447.3400662720005,6232.285834349258,6026.251511529219,6655.7572754699377,5028.3332645681521,{"$f":"BQ406","v":5435.1189788538668},5127.0304014720004,3128.961775408,919.64360297600001,0,0,0,0,0,61093.063660496009,0,0,0,0,0,0,0,294.69702830400001,2019.9016569760006,4431.6673113440002,6447.3400662720005,7670.8270223199997,8014.107535168001,7829.2641820960007,7943.6910197120005,7265.932058448001,5127.0304014720004,3128.961775408,919.64360297600001,0,0,0,0,0]
["  Ponta",931411.73701206408,{"$f":"SUM(D413:AA413)","v":42336.897136912004},{"$f":"IF(D396=\"P\",D412,0)","v":0},0,0,0,0,0,0,0,0,4431.6673113440002,6447.3400662720005,7670.8270223199997,8014.107535168001,7829.2641820960007,7943.6910197120005,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC413:AZ413)","v":0},{"$f":"IF(AC396=\"P\",AC412,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB413:BY413)","v":0},{"$f":"IF(BB396=\"P\",BB412,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA413:CX413)","v":42336.897136912004},{"$f":"IF(CA396=\"P\",CA412,0)","v":0},0,0,0,0,0,0,0,0,4431.6673113440002,6447.3400662720005,7670.8270223199997,8014.107535168001,7829.2641820960007,7943.6910197120005,0,0,0,0,0,0,0,0,0]
["  Cheia",591999.60040219291,18756.166523584005,{"$f":"IF(D396=\"C\",D412,0)","v":0},0,0,0,0,0,0,294.69702830400001,2019.9016569760006,0,0,0,0,0,0,7265.932058448001,5127.0304014720004,3128.961775408,919.64360297600001,0,0,0,0,0,44840.984220836188,{"$f":"IF(AC396=\"C\",AC412,0)","v":0},0,0,0,0,0,0,0,0,0,6447.3400662720005,6217.7232609686807,6011.6889381486417,6641.1947020893604,4970.3078796078908,5377.0935938936054,5127.0304014720004,3128.961775408,919.64360297600001,0,0,0,0,0,0,{"$f":"IF(BB396=\"C\",BB412,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18756.166523584005,{"$f":"IF(CA396=\"C\",CA412,0)","v":0},0,0,0,0,0,0,294.69702830400001,2019.9016569760006,0,0,0,0,0,0,7265.932058448001,5127.0304014720004,3128.961775408,919.64360297600001,0,0,0,0,0]
["  Vazio",233973.01881658577,0,{"$f":"IF(D396=\"V\",D412,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6746.2659966240008,{"$f":"IF(AC396=\"V\",AC412,0)","v":0},0,0,0,0,0,0,294.69702830400001,2019.9016569760006,4431.6673113440002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51746.98870752244,{"$f":"IF(BB396=\"V\",BB412,0)","v":0},0,0,0,0,0,0,294.69702830400001,2019.9016569760006,4431.6673113440002,6447.3400662720005,6232.285834349258,6026.251511529219,6655.7572754699377,5028.3332645681521,5435.1189788538668,5127.0304014720004,3128.961775408,919.64360297600001,0,0,0,0,0,0,{"$f":"IF(CA396=\"V\",CA412,0)","v":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,{"$f":"IF(D396=\"SV\",D412,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC396=\"SV\",AC412,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB396=\"SV\",BB412,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA396=\"SV\",CA412,0)","v":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",75407.553584037581,0,{"$f":"D410+D411-D412","v":0},{"$f":"E410+E411-E412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9505.8134430358259,0,0,0,0,0,0,0,0,0,0,0,1453.103761351319,2002.4185970193594,1188.0694800066403,2973.3831401041098,1888.8384645543956,0,0,0,0,0,0,0,0,9346.0749529735695,0,0,0,0,0,0,0,0,0,0,0,1438.5411879707417,1987.8560236387821,1173.506906626063,2915.3577551438484,{"$f":"BQ410+BQ411-BQ412","v":1830.8130795941343},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B417=0,0,B417/B410)","v":4.0203812480179069E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15204177418757006,0,0,0,0,0,{"$f":"IF(AH417=0,0,AH417/AH410)","v":0},0,0,0,0,0,0.18653864292336358,0.24620584301397616,0.14947533861328449,0.36878296995812682,0.25576924061117889,0,0,0,0,0,0,0,0,0.14948681941377295,0,0,0,0,0,0,0,0,0,0,0,0.1846692081671294,{"$f":"IF(BN417=0,0,BN417/BN410)","v":0.24441531297147912},0.147643168337241,0.36158619349498339,0.24791197334033341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT417=0,0,CT417/CT410)","v":0},0,0,0,0]
[]
["OCTOBER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB425+4*BA425+19*C425+BZ425*4","v":16800701.513332732},547332.2057683703,18623.61494346134,17589.236453744059,16554.857964026771,16554.857964026771,15519.519048599443,15519.519048599443,16554.857964026771,18623.61494346134,20693.332348605956,24831.806733185134,27935.902628047035,27935.902628047035,25866.185222902426,25866.185222902426,25866.185222902426,25866.185222902426,26900.563712619707,25866.185222902426,25866.185222902426,27935.902628047035,27935.902628047035,26900.563712619707,24831.806733185134,20693.332348605956,547567.81726199156,19777.996582920165,19777.996582920165,18647.811780420612,17517.65411630072,16952.568499645855,16952.568499645855,17517.65411630072,18647.811780420612,20342.979999720283,24298.681516159064,27124.109599433377,26559.018670000125,26559.018670000125,26559.018670000125,25993.938366123653,25993.938366123653,25993.938366123653,25993.938366123653,25993.938366123653,25993.938366123653,25428.852749468784,24298.681516159064,23168.510282849344,21473.253432884761,505447.37790306227,18256.612230387851,18256.612230387851,17213.377245794258,16170.156194934343,15648.524768903866,15648.524768903866,16170.156194934343,17213.377245794258,18778.229722684649,22429.552168762213,25037.639630246191,24516.022137949389,24516.022137949389,24516.022137949389,23994.404645652601,23994.404645652601,23994.404645652601,23994.404645652601,23994.404645652601,23994.404645652601,23472.787153355799,22429.552168762213,21386.31718416862,19821.464707278243,547332.2057683703,18623.61494346134,17589.236453744059,16554.857964026771,16554.857964026771,15519.519048599443,15519.519048599443,16554.857964026771,18623.61494346134,20693.332348605956,24831.806733185134,27935.902628047035,27935.902628047035,25866.185222902426,25866.185222902426,25866.185222902426,25866.185222902426,26900.563712619707,25866.185222902426,25866.185222902426,27935.902628047035,27935.902628047035,26900.563712619707,24831.806733185134,20693.332348605956]
["Self-Consumption",{"$f":"4*AB426+4*BA426+19*C426+BZ426*4","v":88536},{"$f":"SUM(D426:AA426)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC426:AZ426)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB426:BY426)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA426","v":2856},{"$f":"BB426","v":119},{"$f":"BC426","v":119},{"$f":"BD426","v":119},{"$f":"BE426","v":119},{"$f":"BF426","v":119},{"$f":"BG426","v":119},{"$f":"BH426","v":119},{"$f":"BI426","v":119},{"$f":"BJ426","v":119},{"$f":"BK426","v":119},{"$f":"BL426","v":119},{"$f":"BM426","v":119},{"$f":"BN426","v":119},{"$f":"BO426","v":119},{"$f":"BP426","v":119},{"$f":"BQ426","v":119},{"$f":"BR426","v":119},{"$f":"BS426","v":119},{"$f":"BT426","v":119},{"$f":"BU426","v":119},{"$f":"BV426","v":119},{"$f":"BW426","v":119},{"$f":"BX426","v":119},{"$f":"BY426","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B425:B426)","v":16889237.513332732},550188.2057683703,18742.61494346134,17708.236453744059,16673.857964026771,16673.857964026771,15638.519048599443,15638.519048599443,16673.857964026771,18742.61494346134,20812.332348605956,24950.806733185134,28054.902628047035,28054.902628047035,25985.185222902426,25985.185222902426,25985.185222902426,25985.185222902426,27019.563712619707,25985.185222902426,25985.185222902426,28054.902628047035,28054.902628047035,27019.563712619707,24950.806733185134,20812.332348605956,550423.81726199156,19896.996582920165,19896.996582920165,18766.811780420612,17636.65411630072,17071.568499645855,{"$f":"SUM(AH425:AH426)","v":17071.568499645855},17636.65411630072,18766.811780420612,20461.979999720283,24417.681516159064,27243.109599433377,26678.018670000125,26678.018670000125,26678.018670000125,26112.938366123653,26112.938366123653,26112.938366123653,26112.938366123653,26112.938366123653,26112.938366123653,25547.852749468784,24417.681516159064,23287.510282849344,21592.253432884761,508303.37790306227,18375.612230387851,18375.612230387851,17332.377245794258,16289.156194934343,15767.524768903866,15767.524768903866,16289.156194934343,17332.377245794258,18897.229722684649,22548.552168762213,25156.639630246191,24635.022137949389,{"$f":"SUM(BN425:BN426)","v":24635.022137949389},24635.022137949389,24113.404645652601,24113.404645652601,24113.404645652601,24113.404645652601,24113.404645652601,24113.404645652601,23591.787153355799,22548.552168762213,21505.31718416862,19940.464707278243,550188.2057683703,18742.61494346134,17708.236453744059,16673.857964026771,16673.857964026771,15638.519048599443,15638.519048599443,16673.857964026771,18742.61494346134,20812.332348605956,24950.806733185134,28054.902628047035,28054.902628047035,25985.185222902426,25985.185222902426,25985.185222902426,25985.185222902426,27019.563712619707,25985.185222902426,25985.185222902426,{"$f":"SUM(CT425:CT426)","v":28054.902628047035},28054.902628047035,27019.563712619707,24950.806733185134,20812.332348605956]
[null,{"$f":"4*AB428+4*BA428+19*C428+BZ428*4","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(K427:V427)","v":303546.23433138081},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ427:AU427)","v":301488.33073635196},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI427:BT427)","v":278406.8884095985}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB430+4*BA430+19*C430+BZ430*4","v":3719323.9073400004},119978.19055935484,3360.7336291135812,3360.7336291135812,3360.7336291135812,2688.5869032908649,2016.4401774681482,2688.5869032908649,3360.7336291135812,3360.7336291135812,5041.1004436703724,5377.1738065817299,6049.3205324044466,6721.4672582271623,6721.4672582271623,6049.3205324044466,7393.6139840498781,7393.6139840498781,4705.0270807590123,5377.1738065817299,6721.4672582271623,6721.4672582271623,6049.3205324044466,6049.3205324044466,5377.1738065817299,4032.8803549362965,119978.19055935484,3360.7336291135812,3360.7336291135812,3360.7336291135812,2688.5869032908649,2016.4401774681482,2688.5869032908649,3360.7336291135812,3360.7336291135812,5041.1004436703724,5377.1738065817299,6049.3205324044466,6721.4672582271623,6721.4672582271623,6049.3205324044466,7393.6139840498781,7393.6139840498781,4705.0270807590123,5377.1738065817299,6721.4672582271623,6721.4672582271623,6049.3205324044466,6049.3205324044466,5377.1738065817299,4032.8803549362965,119978.19055935484,3360.7336291135812,3360.7336291135812,3360.7336291135812,2688.5869032908649,2016.4401774681482,2688.5869032908649,3360.7336291135812,3360.7336291135812,5041.1004436703724,5377.1738065817299,6049.3205324044466,6721.4672582271623,6721.4672582271623,6049.3205324044466,7393.6139840498781,7393.6139840498781,4705.0270807590123,5377.1738065817299,6721.4672582271623,6721.4672582271623,6049.3205324044466,6049.3205324044466,5377.1738065817299,4032.8803549362965,119978.19055935484,3360.7336291135812,3360.7336291135812,3360.7336291135812,2688.5869032908649,2016.4401774681482,2688.5869032908649,3360.7336291135812,3360.7336291135812,5041.1004436703724,5377.1738065817299,6049.3205324044466,6721.4672582271623,6721.4672582271623,6049.3205324044466,7393.6139840498781,7393.6139840498781,4705.0270807590123,5377.1738065817299,6721.4672582271623,6721.4672582271623,6049.3205324044466,6049.3205324044466,5377.1738065817299,4032.8803549362965]
["   Geothermal",1274472,{"$f":"SUM(D431:AA431)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(AC431:AZ431)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(BB431:BY431)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(CA431:CX431)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713}]
["   Hydro",67100,2164.516129032258,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,2164.516129032258,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,2164.516129032258,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,2164.516129032258,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709,90.188172043010709]
["   PV",981715.39373325091,{"$f":"SUM(D433:AA433)","v":31668.238507524224},{"$f":"Inputs!$E$43/Inputs!$E$31*D445","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E445","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F445","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G445","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H445","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I445","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J445","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K445","v":29.349618635332924},{"$f":"Inputs!$E$43/Inputs!$E$31*L445","v":862.87878787878788},{"$f":"Inputs!$E$43/Inputs!$E$31*M445","v":2359.709338280767},{"$f":"Inputs!$E$43/Inputs!$E$31*N445","v":3410.4256854256855},{"$f":"Inputs!$E$43/Inputs!$E$31*O445","v":4308.5240156668733},{"$f":"Inputs!$E$43/Inputs!$E$31*P445","v":4637.2397443826021},{"$f":"Inputs!$E$43/Inputs!$E$31*Q445","v":4332.0037105751389},{"$f":"Inputs!$E$43/Inputs!$E$31*R445","v":4519.8412698412703},{"$f":"Inputs!$E$43/Inputs!$E$31*S445","v":3633.4827870542158},{"$f":"Inputs!$E$43/Inputs!$E$31*T445","v":2529.9371263656976},{"$f":"Inputs!$E$43/Inputs!$E$31*U445","v":1033.1065759637188},{"$f":"Inputs!$E$43/Inputs!$E$31*V445","v":11.739847454133169},{"$f":"Inputs!$E$43/Inputs!$E$31*W445","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X445","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y445","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z445","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA445","v":0},{"$f":"C433","v":31668.238507524224},{"$f":"D433","v":0},{"$f":"E433","v":0},{"$f":"F433","v":0},{"$f":"G433","v":0},{"$f":"H433","v":0},{"$f":"I433","v":0},{"$f":"J433","v":0},{"$f":"K433","v":29.349618635332924},{"$f":"L433","v":862.87878787878788},{"$f":"M433","v":2359.709338280767},{"$f":"N433","v":3410.4256854256855},{"$f":"O433","v":4308.5240156668733},{"$f":"P433","v":4637.2397443826021},{"$f":"Q433","v":4332.0037105751389},{"$f":"R433","v":4519.8412698412703},{"$f":"S433","v":3633.4827870542158},{"$f":"T433","v":2529.9371263656976},{"$f":"U433","v":1033.1065759637188},{"$f":"V433","v":11.739847454133169},{"$f":"W433","v":0},{"$f":"X433","v":0},{"$f":"Y433","v":0},{"$f":"Z433","v":0},{"$f":"AA433","v":0},{"$f":"AB433","v":31668.238507524224},{"$f":"AC433","v":0},{"$f":"AD433","v":0},{"$f":"AE433","v":0},{"$f":"AF433","v":0},{"$f":"AG433","v":0},{"$f":"AH433","v":0},{"$f":"AI433","v":0},{"$f":"AJ433","v":29.349618635332924},{"$f":"AK433","v":862.87878787878788},{"$f":"AL433","v":2359.709338280767},{"$f":"AM433","v":3410.4256854256855},{"$f":"AN433","v":4308.5240156668733},{"$f":"AO433","v":4637.2397443826021},{"$f":"AP433","v":4332.0037105751389},{"$f":"AQ433","v":4519.8412698412703},{"$f":"AR433","v":3633.4827870542158},{"$f":"AS433","v":2529.9371263656976},{"$f":"AT433","v":1033.1065759637188},{"$f":"AU433","v":11.739847454133169},{"$f":"AV433","v":0},{"$f":"AW433","v":0},{"$f":"AX433","v":0},{"$f":"AY433","v":0},{"$f":"AZ433","v":0},{"$f":"BA433","v":31668.238507524224},{"$f":"BB433","v":0},{"$f":"BC433","v":0},{"$f":"BD433","v":0},{"$f":"BE433","v":0},{"$f":"BF433","v":0},{"$f":"BG433","v":0},{"$f":"BH433","v":0},{"$f":"BI433","v":29.349618635332924},{"$f":"BJ433","v":862.87878787878788},{"$f":"BK433","v":2359.709338280767},{"$f":"BL433","v":3410.4256854256855},{"$f":"BM433","v":4308.5240156668733},{"$f":"BN433","v":4637.2397443826021},{"$f":"BO433","v":4332.0037105751389},{"$f":"BP433","v":4519.8412698412703},{"$f":"BQ433","v":3633.4827870542158},{"$f":"BR433","v":2529.9371263656976},{"$f":"BS433","v":1033.1065759637188},{"$f":"BT433","v":11.739847454133169},{"$f":"BU433","v":0},{"$f":"BV433","v":0},{"$f":"BW433","v":0},{"$f":"BX433","v":0},{"$f":"BY433","v":0}]
["   Waste",1063066.7241746555,34292.474973375989,0,0,0,0,0,0,0,2286,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,{"$f":"C434","v":34292.474973375989},0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,34292.474973375989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34292.474973375989,0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0]
["Total Projected Renewables Production",{"$f":"SUM(B430:B434)","v":7105678.0252479073},229215.42016928733,5163.9218011565927,5163.9218011565927,5163.9218011565927,4491.775075333876,3819.6283495111588,4491.775075333876,5163.9218011565927,7479.2714197919258,9993.3441874047421,11826.24810071808,13549.111173685713,15119.356229749617,15448.071958465345,14470.689198835167,16002.820209746729,15116.461726959675,11324.329162980292,10499.645338401031,10822.572061536877,10810.832214082744,10138.685488260027,10138.685488260027,7180.3619786247409,5836.0685269793075,229215.42016928733,5163.9218011565927,5163.9218011565927,5163.9218011565927,4491.775075333876,3819.6283495111588,{"$f":"SUM(AH430:AH434)","v":4491.775075333876},5163.9218011565927,7479.4482036044956,9993.3441874047421,11826.24810071808,13549.111173685713,15119.356229749617,15448.071958465345,14470.689198835167,16002.820209746729,15116.461726959675,11324.329162980292,10499.645338401031,10822.572061536877,10810.832214082744,10138.685488260027,10138.685488260027,7180.3619786247409,5836.0685269793075,229215.42016928733,5163.9218011565927,5163.9218011565927,5163.9218011565927,4491.775075333876,3819.6283495111588,4491.775075333876,5163.9218011565927,5193.2714197919258,7707.1674035921715,9540.0713169055089,11262.934389873142,12833.179445937047,{"$f":"SUM(BN430:BN434)","v":13161.895174652775},12184.512415022597,13716.643425934159,12830.284943147104,9038.1523791677209,8213.4685545884604,8536.3952777243067,8524.6554302701734,7852.5087044474576,7852.5087044474576,7180.3619786247409,5836.0685269793075,229215.42016928733,5163.9218011565927,5163.9218011565927,5163.9218011565927,4491.775075333876,3819.6283495111588,4491.775075333876,5163.9218011565927,7479.4482036044956,9993.3441874047421,11826.24810071808,13549.111173685713,15119.356229749617,15448.071958465345,14470.689198835167,16002.820209746729,15116.461726959675,11324.329162980292,10499.645338401031,10822.572061536877,{"$f":"SUM(CT430:CT434)","v":10810.832214082744},10138.685488260027,10138.685488260027,7180.3619786247409,5836.0685269793075]
[null,{"$f":"4*AB436+4*BA436+19*C436+BZ436*4","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB437+4*BA437+19*C437+BZ437*4","v":5208000},{"$f":"SUM(D437:AA437)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(AC437:AZ437)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(BB437:BY437)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(CA437:CX437)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000}]
["Losses",{"$f":"4*AB438+4*BA438+19*C438+BZ438*4","v":-696850.95396249054},-22921.542016928735,{"$f":"0.1*D435*-1","v":-516.39218011565924},-516.39218011565924,-516.39218011565924,-449.1775075333876,-381.96283495111589,-449.1775075333876,-516.39218011565924,-747.92714197919258,-999.33441874047423,-1182.624810071808,-1354.9111173685715,-1511.9356229749619,-1544.8071958465346,-1447.0689198835169,-1600.2820209746731,-1511.6461726959676,-1132.4329162980291,-1049.9645338401031,-1082.2572061536878,-1081.0832214082745,-1013.8685488260028,-1013.8685488260028,-718.03619786247418,-583.60685269793078,-22921.559695309992,{"$f":"0.1*AC435*-1","v":-516.39218011565924},-516.39218011565924,-516.39218011565924,-449.1775075333876,-381.96283495111589,-449.1775075333876,-516.39218011565924,-747.94482036044963,-999.33441874047423,-1182.624810071808,-1354.9111173685715,-1511.9356229749619,-1544.8071958465346,-1447.0689198835169,-1600.2820209746731,-1511.6461726959676,-1132.4329162980291,-1049.9645338401031,-1082.2572061536878,-1081.0832214082745,-1013.8685488260028,-1013.8685488260028,-718.03619786247418,-583.60685269793078,-19492.294519591138,{"$f":"0.1*BB435*-1","v":-516.39218011565924},-516.39218011565924,-516.39218011565924,-449.1775075333876,-381.96283495111589,-449.1775075333876,-516.39218011565924,-519.32714197919256,-770.71674035921717,-954.00713169055098,-1126.2934389873142,-1283.3179445937049,-1316.1895174652775,-1218.4512415022598,-1371.664342593416,-1283.0284943147105,-903.81523791677216,-821.34685545884611,-853.63952777243071,-852.46554302701736,-785.25087044474583,-785.25087044474583,-718.03619786247418,-583.60685269793078,-22921.559695309992,{"$f":"0.1*CA435*-1","v":-516.39218011565924},-516.39218011565924,-516.39218011565924,-449.1775075333876,-381.96283495111589,-449.1775075333876,-516.39218011565924,-747.94482036044963,-999.33441874047423,-1182.624810071808,-1354.9111173685715,-1511.9356229749619,-1544.8071958465346,-1447.0689198835169,-1600.2820209746731,-1511.6461726959676,-1132.4329162980291,-1049.9645338401031,-1082.2572061536878,-1081.0832214082745,-1013.8685488260028,-1013.8685488260028,-718.03619786247418,-583.60685269793078]
["Net Projected Demand (Surplus)",{"$f":"4*AB439+4*BA439+19*C439+BZ439*4","v":5272410.4420473138},{"$f":"C427-C435-C437-C438","v":175894.32761601167},7095.0853224204056,6060.7068327031247,5026.3283429858366,5631.260396226282,5200.8535340394001,4595.9214807989538,5026.3283429858366,5011.2706656486062,4818.3225799416887,7307.1834425388624,8860.702571729893,7447.4820212723798,5081.9204602836153,5961.5649439507761,4582.6470341303702,5380.3696686387193,9827.6674659374439,9535.5044183414975,9244.8703675192373,11325.153635372566,11930.085688613011,10894.746773185683,11488.480952422869,8559.8706743245802,176129.95678801418,8249.4669618792304,8249.4669618792304,7119.282159379678,6594.0565485002317,6633.9029850858124,6028.9709318453661,{"$f":"AI427-AI435-AI437-AI438","v":5989.1244952597863},5035.3083971765664,4467.9702310560151,6774.058225512792,8048.9095431162359,6070.5980632254696,5774.7539073813141,6654.3983910484749,4710.4001773515974,5508.1228118599465,8921.0421194413902,9663.2575615627247,9372.6235107404646,9383.1893734491841,9423.0358100347603,8292.86457672504,9825.1845020870787,9339.7917586033855,130580.25225336605,6728.0826093469168,6728.0826093469168,5684.8476247533235,5246.5586271338561,5329.8592543438235,4724.9272011033772,4641.6265738934108,5658.4329679815237,4960.7790594516955,6962.4879835472548,8019.998679360363,6085.1606366060469,5789.3164807618914,{"$f":"BO427-BO435-BO437-BO438","v":6668.9609644290522},4768.4255623118588,5566.1481968202079,8979.0675044016516,9721.2829465229861,9430.6488957007259,9441.2147584094455,9524.5293193530888,8481.2943347595028,8042.991403406354,7688.0030329968668,175894.34529439293,7095.0853224204056,6060.7068327031247,5026.3283429858366,5631.260396226282,5200.8535340394001,4595.9214807989538,5026.3283429858366,5011.111560217294,4818.3225799416887,7307.1834425388624,8860.702571729893,7447.4820212723798,5081.9204602836153,5961.5649439507761,4582.6470341303702,5380.3696686387193,9827.6674659374439,9535.5044183414975,9244.8703675192373,11325.153635372566,{"$f":"CU427-CU435-CU437-CU438","v":11930.085688613011},10894.746773185683,11488.480952422869,8559.8706743245802]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D442","v":"V"},{"$f":"E442","v":"SV"},{"$f":"F442","v":"SV"},{"$f":"G442","v":"SV"},{"$f":"H442","v":"SV"},{"$f":"I442","v":"SV"},{"$f":"J442","v":"C"},{"$f":"K442","v":"C"},{"$f":"L442","v":"C"},{"$f":"M442","v":"P"},{"$f":"N442","v":"P"},{"$f":"O442","v":"P"},{"$f":"P442","v":"P"},{"$f":"Q442","v":"P"},{"$f":"R442","v":"P"},{"$f":"S442","v":"C"},{"$f":"T442","v":"C"},{"$f":"U442","v":"C"},{"$f":"V442","v":"C"},{"$f":"W442","v":"C"},{"$f":"X442","v":"C"},{"$f":"Y442","v":"C"},{"$f":"Z442","v":"C"},{"$f":"AA442","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB445+4*BA445+19*C445+BZ445*4","v":1523936.44},{"$f":"SUM(D445:AA445)","v":49159.24},{"$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},{"$f":"'Hourly Production'!I24*1","v":45.56},{"$f":"'Hourly Production'!J24*1","v":1339.4639999999999},{"$f":"'Hourly Production'!K24*1","v":3663.0239999999999},{"$f":"'Hourly Production'!L24*1","v":5294.0720000000001},{"$f":"'Hourly Production'!M24*1","v":6688.2080000000005},{"$f":"'Hourly Production'!N24*1","v":7198.4800000000005},{"$f":"'Hourly Production'!O24*1","v":6724.6559999999999},{"$f":"'Hourly Production'!P24*1","v":7016.2400000000007},{"$f":"'Hourly Production'!Q24*1","v":5640.3280000000004},{"$f":"'Hourly Production'!R24*1","v":3927.2719999999999},{"$f":"'Hourly Production'!S24*1","v":1603.712},{"$f":"'Hourly Production'!T24*1","v":18.224},{"$f":"'Hourly Production'!U24*1","v":0},{"$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(AC445:AZ445)","v":49159.24},{"$f":"D445","v":0},{"$f":"E445","v":0},0,0,0,0,0,45.56,1339.4639999999999,3663.0239999999999,5294.0720000000001,6688.2080000000005,7198.4800000000005,6724.6559999999999,7016.2400000000007,5640.3280000000004,3927.2719999999999,1603.712,18.224,0,0,0,{"$f":"Z445","v":0},{"$f":"AA445","v":0},{"$f":"SUM(BB445:BY445)","v":49159.24},{"$f":"AC445","v":0},0,0,0,0,0,0,45.56,1339.4639999999999,3663.0239999999999,5294.0720000000001,6688.2080000000005,7198.4800000000005,6724.6559999999999,7016.2400000000007,5640.3280000000004,3927.2719999999999,1603.712,18.224,0,0,0,{"$f":"AY445","v":0},0,{"$f":"SUM(CA445:CX445)","v":49159.24},{"$f":"BB445","v":0},0,0,0,0,0,0,45.56,1339.4639999999999,3663.0239999999999,5294.0720000000001,6688.2080000000005,7198.4800000000005,6724.6559999999999,7016.2400000000007,5640.3280000000004,3927.2719999999999,1603.712,18.224,0,0,0,0,0]
["AC Losses",{"$f":"4*AB446+4*BA446+19*C446+BZ446*4","v":-51835.174070159985},{"$f":"SUM(D446:AA446)","v":-1672.1023893599995},{"$f":"Inputs!$E$51*D445*-1","v":0},{"$f":"Inputs!$E$51*E445*-1","v":0},{"$f":"Inputs!$E$51*F445*-1","v":0},{"$f":"Inputs!$E$51*G445*-1","v":0},{"$f":"Inputs!$E$51*H445*-1","v":0},{"$f":"Inputs!$E$51*I445*-1","v":0},{"$f":"Inputs!$E$51*J445*-1","v":0},{"$f":"Inputs!$E$51*K445*-1","v":-1.5496778399999995},{"$f":"Inputs!$E$51*L445*-1","v":-45.560528495999982},{"$f":"Inputs!$E$51*M445*-1","v":-124.59409833599996},{"$f":"Inputs!$E$51*N445*-1","v":-180.07256500799994},{"$f":"Inputs!$E$51*O445*-1","v":-227.49270691199993},{"$f":"Inputs!$E$51*P445*-1","v":-244.84909871999994},{"$f":"Inputs!$E$51*Q445*-1","v":-228.73244918399993},{"$f":"Inputs!$E$51*R445*-1","v":-238.65038735999994},{"$f":"Inputs!$E$51*S445*-1","v":-191.85011659199995},{"$f":"Inputs!$E$51*T445*-1","v":-133.58222980799997},{"$f":"Inputs!$E$51*U445*-1","v":-54.548659967999981},{"$f":"Inputs!$E$51*V445*-1","v":-0.61987113599999977},{"$f":"Inputs!$E$51*W445*-1","v":0},{"$f":"Inputs!$E$51*X445*-1","v":0},{"$f":"Inputs!$E$51*Y445*-1","v":0},{"$f":"Inputs!$E$51*Z445*-1","v":0},{"$f":"Inputs!$E$51*AA445*-1","v":0},{"$f":"SUM(AC446:AZ446)","v":-1672.1023893599995},{"$f":"Inputs!$E$51*AC445*-1","v":0},{"$f":"Inputs!$E$51*AD445*-1","v":0},{"$f":"Inputs!$E$51*AE445*-1","v":0},{"$f":"Inputs!$E$51*AF445*-1","v":0},{"$f":"Inputs!$E$51*AG445*-1","v":0},{"$f":"Inputs!$E$51*AH445*-1","v":0},{"$f":"Inputs!$E$51*AI445*-1","v":0},{"$f":"Inputs!$E$51*AJ445*-1","v":-1.5496778399999995},{"$f":"Inputs!$E$51*AK445*-1","v":-45.560528495999982},{"$f":"Inputs!$E$51*AL445*-1","v":-124.59409833599996},{"$f":"Inputs!$E$51*AM445*-1","v":-180.07256500799994},{"$f":"Inputs!$E$51*AN445*-1","v":-227.49270691199993},{"$f":"Inputs!$E$51*AO445*-1","v":-244.84909871999994},{"$f":"Inputs!$E$51*AP445*-1","v":-228.73244918399993},{"$f":"Inputs!$E$51*AQ445*-1","v":-238.65038735999994},{"$f":"Inputs!$E$51*AR445*-1","v":-191.85011659199995},{"$f":"Inputs!$E$51*AS445*-1","v":-133.58222980799997},{"$f":"Inputs!$E$51*AT445*-1","v":-54.548659967999981},{"$f":"Inputs!$E$51*AU445*-1","v":-0.61987113599999977},{"$f":"Inputs!$E$51*AV445*-1","v":0},{"$f":"Inputs!$E$51*AW445*-1","v":0},{"$f":"Inputs!$E$51*AX445*-1","v":0},{"$f":"Inputs!$E$51*AY445*-1","v":0},{"$f":"Inputs!$E$51*AZ445*-1","v":0},{"$f":"SUM(BB446:BY446)","v":-1672.1023893599995},{"$f":"Inputs!$E$51*BB445*-1","v":0},{"$f":"Inputs!$E$51*BC445*-1","v":0},{"$f":"Inputs!$E$51*BD445*-1","v":0},{"$f":"Inputs!$E$51*BE445*-1","v":0},{"$f":"Inputs!$E$51*BF445*-1","v":0},{"$f":"Inputs!$E$51*BG445*-1","v":0},{"$f":"Inputs!$E$51*BH445*-1","v":0},{"$f":"Inputs!$E$51*BI445*-1","v":-1.5496778399999995},{"$f":"Inputs!$E$51*BJ445*-1","v":-45.560528495999982},{"$f":"Inputs!$E$51*BK445*-1","v":-124.59409833599996},{"$f":"Inputs!$E$51*BL445*-1","v":-180.07256500799994},{"$f":"Inputs!$E$51*BM445*-1","v":-227.49270691199993},{"$f":"Inputs!$E$51*BN445*-1","v":-244.84909871999994},{"$f":"Inputs!$E$51*BO445*-1","v":-228.73244918399993},{"$f":"Inputs!$E$51*BP445*-1","v":-238.65038735999994},{"$f":"Inputs!$E$51*BQ445*-1","v":-191.85011659199995},{"$f":"Inputs!$E$51*BR445*-1","v":-133.58222980799997},{"$f":"Inputs!$E$51*BS445*-1","v":-54.548659967999981},{"$f":"Inputs!$E$51*BT445*-1","v":-0.61987113599999977},{"$f":"Inputs!$E$51*BU445*-1","v":0},{"$f":"Inputs!$E$51*BV445*-1","v":0},{"$f":"Inputs!$E$51*BW445*-1","v":0},{"$f":"Inputs!$E$51*BX445*-1","v":0},{"$f":"Inputs!$E$51*BY445*-1","v":0},{"$f":"SUM(CA446:CX446)","v":-1672.1023893599995},{"$f":"Inputs!$E$51*CA445*-1","v":0},{"$f":"Inputs!$E$51*CB445*-1","v":0},{"$f":"Inputs!$E$51*CC445*-1","v":0},{"$f":"Inputs!$E$51*CD445*-1","v":0},{"$f":"Inputs!$E$51*CE445*-1","v":0},{"$f":"Inputs!$E$51*CF445*-1","v":0},{"$f":"Inputs!$E$51*CG445*-1","v":0},{"$f":"Inputs!$E$51*CH445*-1","v":-1.5496778399999995},{"$f":"Inputs!$E$51*CI445*-1","v":-45.560528495999982},{"$f":"Inputs!$E$51*CJ445*-1","v":-124.59409833599996},{"$f":"Inputs!$E$51*CK445*-1","v":-180.07256500799994},{"$f":"Inputs!$E$51*CL445*-1","v":-227.49270691199993},{"$f":"Inputs!$E$51*CM445*-1","v":-244.84909871999994},{"$f":"Inputs!$E$51*CN445*-1","v":-228.73244918399993},{"$f":"Inputs!$E$51*CO445*-1","v":-238.65038735999994},{"$f":"Inputs!$E$51*CP445*-1","v":-191.85011659199995},{"$f":"Inputs!$E$51*CQ445*-1","v":-133.58222980799997},{"$f":"Inputs!$E$51*CR445*-1","v":-54.548659967999981},{"$f":"Inputs!$E$51*CS445*-1","v":-0.61987113599999977},{"$f":"Inputs!$E$51*CT445*-1","v":0},{"$f":"Inputs!$E$51*CU445*-1","v":0},{"$f":"Inputs!$E$51*CV445*-1","v":0},{"$f":"Inputs!$E$51*CW445*-1","v":0},{"$f":"Inputs!$E$51*CX445*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB447+4*BA447+19*C447+BZ447*4","v":1472101.2659298403},{"$f":"SUM(D447:AA447)","v":47487.137610640006},{"$f":"D445+D446","v":0},{"$f":"E445+E446","v":0},{"$f":"F445+F446","v":0},{"$f":"G445+G446","v":0},{"$f":"H445+H446","v":0},{"$f":"I445+I446","v":0},{"$f":"J445+J446","v":0},{"$f":"K445+K446","v":44.010322160000001},{"$f":"L445+L446","v":1293.903471504},{"$f":"M445+M446","v":3538.4299016639998},{"$f":"N445+N446","v":5113.9994349919998},{"$f":"O445+O446","v":6460.7152930880002},{"$f":"P445+P446","v":6953.6309012800002},{"$f":"Q445+Q446","v":6495.923550816},{"$f":"R445+R446","v":6777.5896126400012},{"$f":"S445+S446","v":5448.4778834080007},{"$f":"T445+T446","v":3793.6897701919997},{"$f":"U445+U446","v":1549.163340032},{"$f":"V445+V446","v":17.604128864},{"$f":"W445+W446","v":0},{"$f":"X445+X446","v":0},{"$f":"Y445+Y446","v":0},{"$f":"Z445+Z446","v":0},{"$f":"AA445+AA446","v":0},{"$f":"SUM(AC447:AZ447)","v":47487.137610640006},{"$f":"AC445+AC446","v":0},{"$f":"AD445+AD446","v":0},{"$f":"AE445+AE446","v":0},{"$f":"AF445+AF446","v":0},{"$f":"AG445+AG446","v":0},{"$f":"AH445+AH446","v":0},{"$f":"AI445+AI446","v":0},{"$f":"AJ445+AJ446","v":44.010322160000001},{"$f":"AK445+AK446","v":1293.903471504},{"$f":"AL445+AL446","v":3538.4299016639998},{"$f":"AM445+AM446","v":5113.9994349919998},{"$f":"AN445+AN446","v":6460.7152930880002},{"$f":"AO445+AO446","v":6953.6309012800002},{"$f":"AP445+AP446","v":6495.923550816},{"$f":"AQ445+AQ446","v":6777.5896126400012},{"$f":"AR445+AR446","v":5448.4778834080007},{"$f":"AS445+AS446","v":3793.6897701919997},{"$f":"AT445+AT446","v":1549.163340032},{"$f":"AU445+AU446","v":17.604128864},{"$f":"AV445+AV446","v":0},{"$f":"AW445+AW446","v":0},{"$f":"AX445+AX446","v":0},{"$f":"AY445+AY446","v":0},{"$f":"AZ445+AZ446","v":0},47487.137610640006,{"$f":"BB445+BB446","v":0},{"$f":"BC445+BC446","v":0},{"$f":"BD445+BD446","v":0},{"$f":"BE445+BE446","v":0},{"$f":"BF445+BF446","v":0},{"$f":"BG445+BG446","v":0},{"$f":"BH445+BH446","v":0},{"$f":"BI445+BI446","v":44.010322160000001},{"$f":"BJ445+BJ446","v":1293.903471504},{"$f":"BK445+BK446","v":3538.4299016639998},{"$f":"BL445+BL446","v":5113.9994349919998},{"$f":"BM445+BM446","v":6460.7152930880002},{"$f":"BN445+BN446","v":6953.6309012800002},{"$f":"BO445+BO446","v":6495.923550816},{"$f":"BP445+BP446","v":6777.5896126400012},{"$f":"BQ445+BQ446","v":5448.4778834080007},{"$f":"BR445+BR446","v":3793.6897701919997},{"$f":"BS445+BS446","v":1549.163340032},{"$f":"BT445+BT446","v":17.604128864},{"$f":"BU445+BU446","v":0},{"$f":"BV445+BV446","v":0},{"$f":"BW445+BW446","v":0},{"$f":"BX445+BX446","v":0},{"$f":"BY445+BY446","v":0},47487.137610640006,{"$f":"CA445+CA446","v":0},{"$f":"CB445+CB446","v":0},{"$f":"CC445+CC446","v":0},{"$f":"CD445+CD446","v":0},{"$f":"CE445+CE446","v":0},{"$f":"CF445+CF446","v":0},{"$f":"CG445+CG446","v":0},{"$f":"CH445+CH446","v":44.010322160000001},{"$f":"CI445+CI446","v":1293.903471504},{"$f":"CJ445+CJ446","v":3538.4299016639998},{"$f":"CK445+CK446","v":5113.9994349919998},{"$f":"CL445+CL446","v":6460.7152930880002},{"$f":"CM445+CM446","v":6953.6309012800002},{"$f":"CN445+CN446","v":6495.923550816},{"$f":"CO445+CO446","v":6777.5896126400012},{"$f":"CP445+CP446","v":5448.4778834080007},{"$f":"CQ445+CQ446","v":3793.6897701919997},{"$f":"CR445+CR446","v":1549.163340032},{"$f":"CS445+CS446","v":17.604128864},{"$f":"CT445+CT446","v":0},{"$f":"CU445+CU446","v":0},{"$f":"CV445+CV446","v":0},{"$f":"CW445+CW446","v":0},{"$f":"CX445+CX446","v":0}]
["PV Production used internally",{"$f":"4*AB448+4*BA448+19*C448+BZ448*4","v":-38800.047981743992},{"$f":"SUM(D448:AA448)","v":-1251.6144510239999},{"$f":"IF(D447>Inputs!$E$81,Inputs!$E$81,D447)*-1","v":0},{"$f":"IF(E447>Inputs!$E$81,Inputs!$E$81,E447)*-1","v":0},{"$f":"IF(F447>Inputs!$E$81,Inputs!$E$81,F447)*-1","v":0},{"$f":"IF(G447>Inputs!$E$81,Inputs!$E$81,G447)*-1","v":0},{"$f":"IF(H447>Inputs!$E$81,Inputs!$E$81,H447)*-1","v":0},{"$f":"IF(I447>Inputs!$E$81,Inputs!$E$81,I447)*-1","v":0},{"$f":"IF(J447>Inputs!$E$81,Inputs!$E$81,J447)*-1","v":0},{"$f":"IF(K447>Inputs!$E$81,Inputs!$E$81,K447)*-1","v":-44.010322160000001},{"$f":"IF(L447>Inputs!$E$81,Inputs!$E$81,L447)*-1","v":-119},{"$f":"IF(M447>Inputs!$E$81,Inputs!$E$81,M447)*-1","v":-119},{"$f":"IF(N447>Inputs!$E$81,Inputs!$E$81,N447)*-1","v":-119},{"$f":"IF(O447>Inputs!$E$81,Inputs!$E$81,O447)*-1","v":-119},{"$f":"IF(P447>Inputs!$E$81,Inputs!$E$81,P447)*-1","v":-119},{"$f":"IF(Q447>Inputs!$E$81,Inputs!$E$81,Q447)*-1","v":-119},{"$f":"IF(R447>Inputs!$E$81,Inputs!$E$81,R447)*-1","v":-119},{"$f":"IF(S447>Inputs!$E$81,Inputs!$E$81,S447)*-1","v":-119},{"$f":"IF(T447>Inputs!$E$81,Inputs!$E$81,T447)*-1","v":-119},{"$f":"IF(U447>Inputs!$E$81,Inputs!$E$81,U447)*-1","v":-119},{"$f":"IF(V447>Inputs!$E$81,Inputs!$E$81,V447)*-1","v":-17.604128864},{"$f":"IF(W447>Inputs!$E$81,Inputs!$E$81,W447)*-1","v":0},{"$f":"IF(X447>Inputs!$E$81,Inputs!$E$81,X447)*-1","v":0},{"$f":"IF(Y447>Inputs!$E$81,Inputs!$E$81,Y447)*-1","v":0},{"$f":"IF(Z447>Inputs!$E$81,Inputs!$E$81,Z447)*-1","v":0},{"$f":"IF(AA447>Inputs!$E$81,Inputs!$E$81,AA447)*-1","v":0},{"$f":"SUM(AC448:AZ448)","v":-1251.6144510239999},{"$f":"IF(AC447>Inputs!$E$81,Inputs!$E$81,AC447)*-1","v":0},{"$f":"IF(AD447>Inputs!$E$81,Inputs!$E$81,AD447)*-1","v":0},{"$f":"IF(AE447>Inputs!$E$81,Inputs!$E$81,AE447)*-1","v":0},{"$f":"IF(AF447>Inputs!$E$81,Inputs!$E$81,AF447)*-1","v":0},{"$f":"IF(AG447>Inputs!$E$81,Inputs!$E$81,AG447)*-1","v":0},{"$f":"IF(AH447>Inputs!$E$81,Inputs!$E$81,AH447)*-1","v":0},{"$f":"IF(AI447>Inputs!$E$81,Inputs!$E$81,AI447)*-1","v":0},{"$f":"IF(AJ447>Inputs!$E$81,Inputs!$E$81,AJ447)*-1","v":-44.010322160000001},{"$f":"IF(AK447>Inputs!$E$81,Inputs!$E$81,AK447)*-1","v":-119},{"$f":"IF(AL447>Inputs!$E$81,Inputs!$E$81,AL447)*-1","v":-119},{"$f":"IF(AM447>Inputs!$E$81,Inputs!$E$81,AM447)*-1","v":-119},{"$f":"IF(AN447>Inputs!$E$81,Inputs!$E$81,AN447)*-1","v":-119},{"$f":"IF(AO447>Inputs!$E$81,Inputs!$E$81,AO447)*-1","v":-119},{"$f":"IF(AP447>Inputs!$E$81,Inputs!$E$81,AP447)*-1","v":-119},{"$f":"IF(AQ447>Inputs!$E$81,Inputs!$E$81,AQ447)*-1","v":-119},{"$f":"IF(AR447>Inputs!$E$81,Inputs!$E$81,AR447)*-1","v":-119},{"$f":"IF(AS447>Inputs!$E$81,Inputs!$E$81,AS447)*-1","v":-119},{"$f":"IF(AT447>Inputs!$E$81,Inputs!$E$81,AT447)*-1","v":-119},{"$f":"IF(AU447>Inputs!$E$81,Inputs!$E$81,AU447)*-1","v":-17.604128864},{"$f":"IF(AV447>Inputs!$E$81,Inputs!$E$81,AV447)*-1","v":0},{"$f":"IF(AW447>Inputs!$E$81,Inputs!$E$81,AW447)*-1","v":0},{"$f":"IF(AX447>Inputs!$E$81,Inputs!$E$81,AX447)*-1","v":0},{"$f":"IF(AY447>Inputs!$E$81,Inputs!$E$81,AY447)*-1","v":0},{"$f":"IF(AZ447>Inputs!$E$81,Inputs!$E$81,AZ447)*-1","v":0},{"$f":"SUM(BB448:BY448)","v":-1251.6144510239999},{"$f":"IF(BB447>Inputs!$E$81,Inputs!$E$81,BB447)*-1","v":0},{"$f":"IF(BC447>Inputs!$E$81,Inputs!$E$81,BC447)*-1","v":0},{"$f":"IF(BD447>Inputs!$E$81,Inputs!$E$81,BD447)*-1","v":0},{"$f":"IF(BE447>Inputs!$E$81,Inputs!$E$81,BE447)*-1","v":0},{"$f":"IF(BF447>Inputs!$E$81,Inputs!$E$81,BF447)*-1","v":0},{"$f":"IF(BG447>Inputs!$E$81,Inputs!$E$81,BG447)*-1","v":0},{"$f":"IF(BH447>Inputs!$E$81,Inputs!$E$81,BH447)*-1","v":0},{"$f":"IF(BI447>Inputs!$E$81,Inputs!$E$81,BI447)*-1","v":-44.010322160000001},{"$f":"IF(BJ447>Inputs!$E$81,Inputs!$E$81,BJ447)*-1","v":-119},{"$f":"IF(BK447>Inputs!$E$81,Inputs!$E$81,BK447)*-1","v":-119},{"$f":"IF(BL447>Inputs!$E$81,Inputs!$E$81,BL447)*-1","v":-119},{"$f":"IF(BM447>Inputs!$E$81,Inputs!$E$81,BM447)*-1","v":-119},{"$f":"IF(BN447>Inputs!$E$81,Inputs!$E$81,BN447)*-1","v":-119},{"$f":"IF(BO447>Inputs!$E$81,Inputs!$E$81,BO447)*-1","v":-119},{"$f":"IF(BP447>Inputs!$E$81,Inputs!$E$81,BP447)*-1","v":-119},{"$f":"IF(BQ447>Inputs!$E$81,Inputs!$E$81,BQ447)*-1","v":-119},{"$f":"IF(BR447>Inputs!$E$81,Inputs!$E$81,BR447)*-1","v":-119},{"$f":"IF(BS447>Inputs!$E$81,Inputs!$E$81,BS447)*-1","v":-119},{"$f":"IF(BT447>Inputs!$E$81,Inputs!$E$81,BT447)*-1","v":-17.604128864},{"$f":"IF(BU447>Inputs!$E$81,Inputs!$E$81,BU447)*-1","v":0},{"$f":"IF(BV447>Inputs!$E$81,Inputs!$E$81,BV447)*-1","v":0},{"$f":"IF(BW447>Inputs!$E$81,Inputs!$E$81,BW447)*-1","v":0},{"$f":"IF(BX447>Inputs!$E$81,Inputs!$E$81,BX447)*-1","v":0},{"$f":"IF(BY447>Inputs!$E$81,Inputs!$E$81,BY447)*-1","v":0},{"$f":"SUM(CA448:CX448)","v":-1251.6144510239999},{"$f":"IF(CA447>Inputs!$E$81,Inputs!$E$81,CA447)*-1","v":0},{"$f":"IF(CB447>Inputs!$E$81,Inputs!$E$81,CB447)*-1","v":0},{"$f":"IF(CC447>Inputs!$E$81,Inputs!$E$81,CC447)*-1","v":0},{"$f":"IF(CD447>Inputs!$E$81,Inputs!$E$81,CD447)*-1","v":0},{"$f":"IF(CE447>Inputs!$E$81,Inputs!$E$81,CE447)*-1","v":0},{"$f":"IF(CF447>Inputs!$E$81,Inputs!$E$81,CF447)*-1","v":0},{"$f":"IF(CG447>Inputs!$E$81,Inputs!$E$81,CG447)*-1","v":0},{"$f":"IF(CH447>Inputs!$E$81,Inputs!$E$81,CH447)*-1","v":-44.010322160000001},{"$f":"IF(CI447>Inputs!$E$81,Inputs!$E$81,CI447)*-1","v":-119},{"$f":"IF(CJ447>Inputs!$E$81,Inputs!$E$81,CJ447)*-1","v":-119},{"$f":"IF(CK447>Inputs!$E$81,Inputs!$E$81,CK447)*-1","v":-119},{"$f":"IF(CL447>Inputs!$E$81,Inputs!$E$81,CL447)*-1","v":-119},{"$f":"IF(CM447>Inputs!$E$81,Inputs!$E$81,CM447)*-1","v":-119},{"$f":"IF(CN447>Inputs!$E$81,Inputs!$E$81,CN447)*-1","v":-119},{"$f":"IF(CO447>Inputs!$E$81,Inputs!$E$81,CO447)*-1","v":-119},{"$f":"IF(CP447>Inputs!$E$81,Inputs!$E$81,CP447)*-1","v":-119},{"$f":"IF(CQ447>Inputs!$E$81,Inputs!$E$81,CQ447)*-1","v":-119},{"$f":"IF(CR447>Inputs!$E$81,Inputs!$E$81,CR447)*-1","v":-119},{"$f":"IF(CS447>Inputs!$E$81,Inputs!$E$81,CS447)*-1","v":-17.604128864},{"$f":"IF(CT447>Inputs!$E$81,Inputs!$E$81,CT447)*-1","v":0},{"$f":"IF(CU447>Inputs!$E$81,Inputs!$E$81,CU447)*-1","v":0},{"$f":"IF(CV447>Inputs!$E$81,Inputs!$E$81,CV447)*-1","v":0},{"$f":"IF(CW447>Inputs!$E$81,Inputs!$E$81,CW447)*-1","v":0},{"$f":"IF(CX447>Inputs!$E$81,Inputs!$E$81,CX447)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB449+4*BA449+19*C449+BZ449*4","v":1433301.2179480961},{"$f":"SUM(D449:AA449)","v":46235.523159616001},{"$f":"D447+D448","v":0},{"$f":"E447+E448","v":0},0,0,0,0,0,0,1174.903471504,3419.4299016639998,4994.9994349919998,6341.7152930880002,6834.6309012800002,6376.923550816,6658.5896126400012,5329.4778834080007,3674.6897701919997,1430.163340032,0,0,0,0,0,0,{"$f":"SUM(AC449:AZ449)","v":46235.523159616001},{"$f":"AC447+AC448","v":0},{"$f":"AD447+AD448","v":0},0,0,0,0,0,0,1174.903471504,3419.4299016639998,4994.9994349919998,6341.7152930880002,6834.6309012800002,6376.923550816,6658.5896126400012,5329.4778834080007,3674.6897701919997,1430.163340032,0,0,0,0,0,0,{"$f":"SUM(BB449:BY449)","v":46235.523159616001},{"$f":"BB447+BB448","v":0},{"$f":"BC447+BC448","v":0},0,0,0,0,0,0,1174.903471504,3419.4299016639998,4994.9994349919998,6341.7152930880002,6834.6309012800002,6376.923550816,6658.5896126400012,5329.4778834080007,3674.6897701919997,1430.163340032,0,0,0,0,0,0,{"$f":"SUM(CA449:CX449)","v":46235.523159616001},{"$f":"CA447+CA448","v":0},{"$f":"CB447+CB448","v":0},0,0,0,0,0,0,1174.903471504,3419.4299016639998,4994.9994349919998,6341.7152930880002,6834.6309012800002,6376.923550816,6658.5896126400012,5329.4778834080007,3674.6897701919997,1430.163340032,0,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB452+4*BA452+19*C452+BZ452*4","v":1309804.083396046},{"$f":"SUM(D452:AA452)","v":41991.51153324476},{"$f":"IF(D439<0,0,IF(D439>D449,D449,D439))","v":0},{"$f":"IF(E439<0,0,IF(E439>E449,E449,E439))","v":0},0,0,0,0,0,0,1174.903471504,3419.4299016639998,4994.9994349919998,6341.7152930880002,5081.9204602836153,5961.5649439507761,4582.6470341303702,5329.4778834080007,3674.6897701919997,1430.163340032,0,0,0,0,0,0,{"$f":"SUM(AC452:AZ452)","v":42956.339500566384},{"$f":"IF(AC439<0,0,IF(AC439>AC449,AC449,AC439))","v":0},{"$f":"IF(AD439<0,0,IF(AD439>AD449,AD449,AD439))","v":0},0,0,0,0,0,0,1174.903471504,3419.4299016639998,4994.9994349919998,6070.5980632254696,5774.7539073813141,6376.923550816,4710.4001773515974,5329.4778834080007,3674.6897701919997,1430.163340032,0,0,0,0,0,0,{"$f":"SUM(BB452:BY452)","v":43043.490032287795},{"$f":"IF(BB439<0,0,IF(BB439>BB449,BB449,BB439))","v":0},0,0,0,0,0,0,0,1174.903471504,3419.4299016639998,4994.9994349919998,6085.1606366060469,5789.3164807618914,6376.923550816,4768.4255623118588,5329.4778834080007,3674.6897701919997,1430.163340032,0,0,0,0,0,0,{"$f":"SUM(CA452:CX452)","v":41991.51153324476},{"$f":"IF(CA439<0,0,IF(CA439>CA449,CA449,CA439))","v":0},{"$f":"IF(CB439<0,0,IF(CB439>CB449,CB449,CB439))","v":0},0,0,0,0,0,0,1174.903471504,3419.4299016639998,4994.9994349919998,6341.7152930880002,5081.9204602836153,5961.5649439507761,4582.6470341303702,5329.4778834080007,3674.6897701919997,1430.163340032,0,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B439-B452","v":3962606.3586512678},{"$f":"C439-C452","v":133902.81608276692},{"$f":"D439-D452","v":7095.0853224204056},{"$f":"E439-E452","v":6060.7068327031247},{"$f":"F439-F452","v":5026.3283429858366},{"$f":"G439-G452","v":5631.260396226282},{"$f":"H439-H452","v":5200.8535340394001},{"$f":"I439-I452","v":4595.9214807989538},{"$f":"J439-J452","v":5026.3283429858366},{"$f":"K439-K452","v":5011.2706656486062},{"$f":"L439-L452","v":3643.4191084376889},{"$f":"M439-M452","v":3887.7535408748627},{"$f":"N439-N452","v":3865.7031367378931},{"$f":"O439-O452","v":1105.7667281843796},{"$f":"P439-P452","v":0},{"$f":"Q439-Q452","v":0},{"$f":"R439-R452","v":0},{"$f":"S439-S452","v":50.891785230718597},{"$f":"T439-T452","v":6152.9776957454442},{"$f":"U439-U452","v":8105.3410783094978},{"$f":"V439-V452","v":9244.8703675192373},{"$f":"W439-W452","v":11325.153635372566},{"$f":"X439-X452","v":11930.085688613011},{"$f":"Y439-Y452","v":10894.746773185683},{"$f":"Z439-Z452","v":11488.480952422869},{"$f":"AA439-AA452","v":8559.8706743245802},{"$f":"AB439-AB452","v":133173.61728744779},{"$f":"AC439-AC452","v":8249.4669618792304},{"$f":"AD439-AD452","v":8249.4669618792304},{"$f":"AE439-AE452","v":7119.282159379678},{"$f":"AF439-AF452","v":6594.0565485002317},{"$f":"AG439-AG452","v":6633.9029850858124},{"$f":"AH439-AH452","v":6028.9709318453661},{"$f":"AI439-AI452","v":5989.1244952597863},{"$f":"AJ439-AJ452","v":5035.3083971765664},{"$f":"AK439-AK452","v":3293.0667595520154},{"$f":"AL439-AL452","v":3354.6283238487922},{"$f":"AM439-AM452","v":3053.9101081242361},{"$f":"AN439-AN452","v":0},{"$f":"AO439-AO452","v":0},{"$f":"AP439-AP452","v":277.47484023247489},{"$f":"AQ439-AQ452","v":0},{"$f":"AR439-AR452","v":178.64492845194582},{"$f":"AS439-AS452","v":5246.3523492493905},{"$f":"AT439-AT452","v":8233.0942215307241},{"$f":"AU439-AU452","v":9372.6235107404646},{"$f":"AV439-AV452","v":9383.1893734491841},{"$f":"AW439-AW452","v":9423.0358100347603},{"$f":"AX439-AX452","v":8292.86457672504},{"$f":"AY439-AY452","v":9825.1845020870787},{"$f":"AZ439-AZ452","v":9339.7917586033855},{"$f":"BA439-BA452","v":87536.762221078257},{"$f":"BB439-BB452","v":6728.0826093469168},{"$f":"BC439-BC452","v":6728.0826093469168},{"$f":"BD439-BD452","v":5684.8476247533235},{"$f":"BE439-BE452","v":5246.5586271338561},{"$f":"BF439-BF452","v":5329.8592543438235},{"$f":"BG439-BG452","v":4724.9272011033772},{"$f":"BH439-BH452","v":4641.6265738934108},{"$f":"BI439-BI452","v":5658.4329679815237},{"$f":"BJ439-BJ452","v":3785.8755879476957},{"$f":"BK439-BK452","v":3543.058081883255},{"$f":"BL439-BL452","v":3024.9992443683632},{"$f":"BM439-BM452","v":0},{"$f":"BN439-BN452","v":0},{"$f":"BO439-BO452","v":292.03741361305219},{"$f":"BP439-BP452","v":0},{"$f":"BQ439-BQ452","v":236.67031341220718},{"$f":"BR439-BR452","v":5304.3777342096519},{"$f":"BS439-BS452","v":8291.1196064909855},{"$f":"BT439-BT452","v":9430.6488957007259},{"$f":"BU439-BU452","v":9441.2147584094455},{"$f":"BV439-BV452","v":9524.5293193530888},{"$f":"BW439-BW452","v":8481.2943347595028},{"$f":"BX439-BX452","v":8042.991403406354},{"$f":"BY439-BY452","v":7688.0030329968668},{"$f":"BZ439-BZ452","v":133902.83376114815},{"$f":"CA439-CA452","v":7095.0853224204056},{"$f":"CB439-CB452","v":6060.7068327031247},{"$f":"CC439-CC452","v":5026.3283429858366},{"$f":"CD439-CD452","v":5631.260396226282},{"$f":"CE439-CE452","v":5200.8535340394001},{"$f":"CF439-CF452","v":4595.9214807989538},{"$f":"CG439-CG452","v":5026.3283429858366},{"$f":"CH439-CH452","v":5011.111560217294},{"$f":"CI439-CI452","v":3643.4191084376889},{"$f":"CJ439-CJ452","v":3887.7535408748627},{"$f":"CK439-CK452","v":3865.7031367378931},{"$f":"CL439-CL452","v":1105.7667281843796},{"$f":"CM439-CM452","v":0},{"$f":"CN439-CN452","v":0},{"$f":"CO439-CO452","v":0},{"$f":"CP439-CP452","v":50.891785230718597},{"$f":"CQ439-CQ452","v":6152.9776957454442},{"$f":"CR439-CR452","v":8105.3410783094978},{"$f":"CS439-CS452","v":9244.8703675192373},{"$f":"CT439-CT452","v":11325.153635372566},{"$f":"CU439-CU452","v":11930.085688613011},{"$f":"CV439-CV452","v":10894.746773185683},{"$f":"CW439-CW452","v":11488.480952422869},{"$f":"CX439-CX452","v":8559.8706743245802}]
[]
["Summary"]
["Produced",{"$f":"B447","v":1472101.2659298403},{"$f":"SUM(D456:AA456)","v":47487.137610640006},{"$f":"D447","v":0},0,0,0,0,0,0,44.010322160000001,1293.903471504,3538.4299016639998,5113.9994349919998,6460.7152930880002,6953.6309012800002,6495.923550816,6777.5896126400012,5448.4778834080007,3793.6897701919997,1549.163340032,17.604128864,0,0,0,0,0,47487.137610640006,0,0,0,0,0,0,0,{"$f":"AJ447","v":44.010322160000001},1293.903471504,3538.4299016639998,5113.9994349919998,6460.7152930880002,6953.6309012800002,6495.923550816,6777.5896126400012,5448.4778834080007,3793.6897701919997,1549.163340032,17.604128864,0,0,0,0,0,47487.137610640006,0,0,0,0,0,0,0,44.010322160000001,1293.903471504,3538.4299016639998,5113.9994349919998,6460.7152930880002,6953.6309012800002,6495.923550816,{"$f":"BP447","v":6777.5896126400012},5448.4778834080007,3793.6897701919997,1549.163340032,17.604128864,0,0,0,0,0,47487.137610640006,0,0,0,0,0,0,0,44.010322160000001,1293.903471504,3538.4299016639998,5113.9994349919998,6460.7152930880002,6953.6309012800002,6495.923550816,6777.5896126400012,5448.4778834080007,3793.6897701919997,1549.163340032,17.604128864,0,0,0,0,0]
["Used",{"$f":"B448","v":-38800.047981743992},{"$f":"C448","v":-1251.6144510239999},{"$f":"D448","v":0},0,0,0,0,0,0,-44.010322160000001,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-17.604128864,0,0,0,0,0,-1251.6144510239999,0,0,0,0,0,0,0,-44.010322160000001,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-17.604128864,0,0,0,0,0,-1251.6144510239999,0,0,0,0,0,0,0,-44.010322160000001,-119,-119,-119,-119,-119,-119,{"$f":"BP448","v":-119},-119,-119,-119,-17.604128864,0,0,0,0,0,-1251.6144510239999,0,0,0,0,0,0,0,-44.010322160000001,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-17.604128864,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB458+4*BA458+19*C458+BZ458*4","v":1309804.083396046},{"$f":"SUM(D458:AA458)","v":41991.51153324476},{"$f":"D452","v":0},{"$f":"E452","v":0},0,0,0,0,0,0,1174.903471504,3419.4299016639998,4994.9994349919998,6341.7152930880002,5081.9204602836153,5961.5649439507761,4582.6470341303702,5329.4778834080007,3674.6897701919997,1430.163340032,0,0,0,0,0,0,42956.339500566384,0,0,0,0,0,0,0,0,1174.903471504,3419.4299016639998,4994.9994349919998,6070.5980632254696,5774.7539073813141,6376.923550816,4710.4001773515974,5329.4778834080007,3674.6897701919997,1430.163340032,0,0,0,0,0,0,43043.490032287795,0,0,0,0,0,0,0,0,1174.903471504,3419.4299016639998,4994.9994349919998,6085.1606366060469,5789.3164807618914,6376.923550816,4768.4255623118588,{"$f":"BQ452","v":5329.4778834080007},3674.6897701919997,1430.163340032,0,0,0,0,0,0,41991.51153324476,0,0,0,0,0,0,0,0,1174.903471504,3419.4299016639998,4994.9994349919998,6341.7152930880002,5081.9204602836153,5961.5649439507761,4582.6470341303702,5329.4778834080007,3674.6897701919997,1430.163340032,0,0,0,0,0,0]
["  Ponta",698792.37256650149,{"$f":"SUM(D459:AA459)","v":30382.277068108764},{"$f":"IF(D442=\"P\",D458,0)","v":0},0,0,0,0,0,0,0,0,3419.4299016639998,4994.9994349919998,6341.7152930880002,5081.9204602836153,5961.5649439507761,4582.6470341303702,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC459:AZ459)","v":0},{"$f":"IF(AC442=\"P\",AC458,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB459:BY459)","v":0},{"$f":"IF(BB442=\"P\",BB458,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA459:CX459)","v":30382.277068108764},{"$f":"IF(CA442=\"P\",CA458,0)","v":0},0,0,0,0,0,0,0,0,3419.4299016639998,4994.9994349919998,6341.7152930880002,5081.9204602836153,5961.5649439507761,4582.6470341303702,0,0,0,0,0,0,0,0,0]
["  Cheia",420460.41720772156,11609.234465136002,{"$f":"IF(D442=\"C\",D458,0)","v":0},0,0,0,0,0,0,0,1174.903471504,0,0,0,0,0,0,5329.4778834080007,3674.6897701919997,1430.163340032,0,0,0,0,0,0,38362.006127398381,{"$f":"IF(AC442=\"C\",AC458,0)","v":0},0,0,0,0,0,0,0,0,0,4994.9994349919998,6070.5980632254696,5774.7539073813141,6376.923550816,4710.4001773515974,5329.4778834080007,3674.6897701919997,1430.163340032,0,0,0,0,0,0,0,{"$f":"IF(BB442=\"C\",BB458,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11609.234465136002,{"$f":"IF(CA442=\"C\",CA458,0)","v":0},0,0,0,0,0,0,0,1174.903471504,0,0,0,0,0,0,5329.4778834080007,3674.6897701919997,1430.163340032,0,0,0,0,0,0]
["  Vazio",190551.29362182319,0,{"$f":"IF(D442=\"V\",D458,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4594.3333731679995,{"$f":"IF(AC442=\"V\",AC458,0)","v":0},0,0,0,0,0,0,0,1174.903471504,3419.4299016639998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43043.490032287795,{"$f":"IF(BB442=\"V\",BB458,0)","v":0},0,0,0,0,0,0,0,1174.903471504,3419.4299016639998,4994.9994349919998,6085.1606366060469,5789.3164807618914,6376.923550816,4768.4255623118588,5329.4778834080007,3674.6897701919997,1430.163340032,0,0,0,0,0,0,0,{"$f":"IF(CA442=\"V\",CA458,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D442=\"SV\",D458,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC442=\"SV\",AC458,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB442=\"SV\",BB458,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA442=\"SV\",CA458,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",123497.1345520499,4244.0116263712398,{"$f":"D456+D457-D458","v":0},{"$f":"E456+E457-E458","v":0},0,0,0,0,0,0,0,0,0,0,1752.7104409963849,415.35860686522392,2075.9425785096309,0,0,0,0,0,0,0,0,0,3279.1836590496241,0,0,0,0,0,0,0,0,0,0,0,271.11722986253062,1059.8769938986861,0,1948.1894352884037,0,0,0,0,0,0,0,0,0,3192.0331273282136,0,0,0,0,0,0,0,0,0,0,0,256.55465648195332,1045.3144205181088,0,1890.1640503281424,{"$f":"BQ456+BQ457-BQ458","v":0},0,0,0,0,0,0,0,0,4244.011626371248,0,0,0,0,0,0,0,0,0,0,0,0,1752.7104409963849,415.35860686522392,2075.9425785096309,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B463=0,0,B463/B456)","v":8.389173857142497E-2},8.9371813925047422E-2,0,0,0,0,0,0,0,0,0,0,0,0,0.2520568701271953,6.3941424743683709E-2,0.30629511333027015,0,0,0,0,0,0,0,0,0,6.9054144428256456E-2,0,0,0,0,0,{"$f":"IF(AH463=0,0,AH463/AH456)","v":0},0,0,0,0,0,4.196396491153008E-2,0.15242065748752751,0,0.28744576562367968,0,0,0,0,0,0,0,0,0,6.721889943126419E-2,0,0,0,0,0,0,0,0,0,0,0,3.9709946165934359E-2,{"$f":"IF(BN463=0,0,BN463/BN456)","v":0.15032641728592339},0,0.27888440557142075,0,0,0,0,0,0,0,0,0,8.9371813925047602E-2,0,0,0,0,0,0,0,0,0,0,0,0,0.2520568701271953,6.3941424743683709E-2,0.30629511333027015,0,0,0,0,{"$f":"IF(CT463=0,0,CT463/CT456)","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)",{"$f":"5*AB471+5*BA471+16*C471+BZ471*4","v":17338257.958683494},603659.09914291126,20444.812591874994,19368.559541199797,18292.805911893822,17754.929097240831,16678.676046565633,16140.299810543424,17217.05228258784,22058.942457203186,23673.072322531367,26362.95581716553,29591.215547821899,29591.215547821899,29591.215547821903,28514.962497146706,28514.962497146706,28514.962497146706,29052.839311799693,28514.962497146706,29591.215547821903,32281.099042456062,31743.222227803075,29590.716126452684,27439.208867840731,23135.195507878387,547567.81726199156,19777.996582920165,19777.996582920165,18647.811780420612,17517.65411630072,16952.568499645855,16952.568499645855,17517.65411630072,18647.811780420612,20342.979999720283,24298.681516159064,27124.109599433377,26559.018670000125,26559.018670000125,26559.018670000125,25993.938366123653,25993.938366123653,25993.938366123653,25993.938366123653,25993.938366123653,25993.938366123653,25428.852749468784,24298.681516159064,23168.510282849344,21473.253432884761,505447.37790306227,18256.612230387851,18256.612230387851,17213.377245794258,16170.156194934343,15648.524768903866,15648.524768903866,16170.156194934343,17213.377245794258,18778.229722684649,22429.552168762213,25037.639630246191,24516.022137949389,24516.022137949389,24516.022137949389,23994.404645652601,23994.404645652601,23994.404645652601,23994.404645652601,23994.404645652601,23994.404645652601,23472.787153355799,22429.552168762213,21386.31718416862,19821.464707278243,603659.09914291126,20444.812591874994,19368.559541199797,18292.805911893822,17754.929097240831,16678.676046565633,16140.299810543424,17217.05228258784,22058.942457203186,23673.072322531367,26362.95581716553,29591.215547821899,29591.215547821899,29591.215547821903,28514.962497146706,28514.962497146706,28514.962497146706,29052.839311799693,28514.962497146706,29591.215547821903,32281.099042456062,31743.222227803075,29590.716126452684,27439.208867840731,23135.195507878387]
["Self-Consumption",{"$f":"5*AB472+5*BA472+16*C472+BZ472*4","v":85680},{"$f":"SUM(D472:AA472)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC472:AZ472)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB472:BY472)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA472","v":2856},{"$f":"BB472","v":119},{"$f":"BC472","v":119},{"$f":"BD472","v":119},{"$f":"BE472","v":119},{"$f":"BF472","v":119},{"$f":"BG472","v":119},{"$f":"BH472","v":119},{"$f":"BI472","v":119},{"$f":"BJ472","v":119},{"$f":"BK472","v":119},{"$f":"BL472","v":119},{"$f":"BM472","v":119},{"$f":"BN472","v":119},{"$f":"BO472","v":119},{"$f":"BP472","v":119},{"$f":"BQ472","v":119},{"$f":"BR472","v":119},{"$f":"BS472","v":119},{"$f":"BT472","v":119},{"$f":"BU472","v":119},{"$f":"BV472","v":119},{"$f":"BW472","v":119},{"$f":"BX472","v":119},{"$f":"BY472","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B471:B472)","v":17423937.958683494},606515.09914291126,20563.812591874994,19487.559541199797,18411.805911893822,17873.929097240831,16797.676046565633,16259.299810543424,17336.05228258784,22177.942457203186,23792.072322531367,26481.95581716553,29710.215547821899,29710.215547821899,29710.215547821903,28633.962497146706,28633.962497146706,28633.962497146706,29171.839311799693,28633.962497146706,29710.215547821903,32400.099042456062,31862.222227803075,29709.716126452684,27558.208867840731,23254.195507878387,550423.81726199156,19896.996582920165,19896.996582920165,18766.811780420612,17636.65411630072,17071.568499645855,{"$f":"SUM(AH471:AH472)","v":17071.568499645855},17636.65411630072,18766.811780420612,20461.979999720283,24417.681516159064,27243.109599433377,26678.018670000125,26678.018670000125,26678.018670000125,26112.938366123653,26112.938366123653,26112.938366123653,26112.938366123653,26112.938366123653,26112.938366123653,25547.852749468784,24417.681516159064,23287.510282849344,21592.253432884761,508303.37790306227,18375.612230387851,18375.612230387851,17332.377245794258,16289.156194934343,15767.524768903866,15767.524768903866,16289.156194934343,17332.377245794258,18897.229722684649,22548.552168762213,25156.639630246191,24635.022137949389,{"$f":"SUM(BN471:BN472)","v":24635.022137949389},24635.022137949389,24113.404645652601,24113.404645652601,24113.404645652601,24113.404645652601,24113.404645652601,24113.404645652601,23591.787153355799,22548.552168762213,21505.31718416862,19940.464707278243,606515.09914291126,20563.812591874994,19487.559541199797,18411.805911893822,17873.929097240831,16797.676046565633,16259.299810543424,17336.05228258784,22177.942457203186,23792.072322531367,26481.95581716553,29710.215547821899,29710.215547821899,29710.215547821903,28633.962497146706,28633.962497146706,28633.962497146706,29171.839311799693,28633.962497146706,29710.215547821903,{"$f":"SUM(CT471:CT472)","v":32400.099042456062},31862.222227803075,29709.716126452684,27558.208867840731,23254.195507878387]
[null,{"$f":"5*AB474+5*BA474+16*C474+BZ474*4","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(L473:U473)","v":283112.36408354912},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK473:AT473)","v":256608.58058980768},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ473:BS473)","v":236961.10651815162}]
["Projected Renewables Production"]
["   Wind",{"$f":"5*AB476+5*BA476+16*C476+BZ476*4","v":4259610},141987,3977.2268907563025,3977.2268907563025,3977.2268907563025,3181.7815126050414,2386.3361344537816,3181.7815126050414,3977.2268907563025,3977.2268907563025,5965.8403361344535,6363.5630252100827,7159.0084033613448,7954.453781512605,7954.453781512605,7159.0084033613448,8749.8991596638662,8749.8991596638662,5568.1176470588234,6363.5630252100827,7954.453781512605,7954.453781512605,7159.0084033613448,7159.0084033613448,6363.5630252100827,4772.6722689075632,141987,3977.2268907563025,3977.2268907563025,3977.2268907563025,3181.7815126050414,2386.3361344537816,3181.7815126050414,3977.2268907563025,3977.2268907563025,5965.8403361344535,6363.5630252100827,7159.0084033613448,7954.453781512605,7954.453781512605,7159.0084033613448,8749.8991596638662,8749.8991596638662,5568.1176470588234,6363.5630252100827,7954.453781512605,7954.453781512605,7159.0084033613448,7159.0084033613448,6363.5630252100827,4772.6722689075632,141987,3977.2268907563025,3977.2268907563025,3977.2268907563025,3181.7815126050414,2386.3361344537816,3181.7815126050414,3977.2268907563025,3977.2268907563025,5965.8403361344535,6363.5630252100827,7159.0084033613448,7954.453781512605,7954.453781512605,7159.0084033613448,8749.8991596638662,8749.8991596638662,5568.1176470588234,6363.5630252100827,7954.453781512605,7954.453781512605,7159.0084033613448,7159.0084033613448,6363.5630252100827,4772.6722689075632,141987,3977.2268907563025,3977.2268907563025,3977.2268907563025,3181.7815126050414,2386.3361344537816,3181.7815126050414,3977.2268907563025,3977.2268907563025,5965.8403361344535,6363.5630252100827,7159.0084033613448,7954.453781512605,7954.453781512605,7159.0084033613448,8749.8991596638662,8749.8991596638662,5568.1176470588234,6363.5630252100827,7954.453781512605,7954.453781512605,7159.0084033613448,7159.0084033613448,6363.5630252100827,4772.6722689075632]
["   Geothermal",1233360,{"$f":"SUM(D477:AA477)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(AC477:AZ477)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(BB477:BY477)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(CA477:CX477)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713}]
["   Hydro",181935.48387096773,6064.5161290322576,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,6064.5161290322576,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,6064.5161290322576,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,6064.5161290322576,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064]
["   PV",780112.86332714907,{"$f":"SUM(D479:AA479)","v":26003.762110904972},{"$f":"Inputs!$E$43/Inputs!$E$31*D491","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E491","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F491","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G491","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H491","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I491","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J491","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K491","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*L491","v":375.67511853226142},{"$f":"Inputs!$E$43/Inputs!$E$31*M491","v":1672.9282622139765},{"$f":"Inputs!$E$43/Inputs!$E$31*N491","v":2752.9942279942284},{"$f":"Inputs!$E$43/Inputs!$E$31*O491","v":3639.3527107812824},{"$f":"Inputs!$E$43/Inputs!$E$31*P491","v":4150.0360750360751},{"$f":"Inputs!$E$43/Inputs!$E$31*Q491","v":4015.0278293135439},{"$f":"Inputs!$E$43/Inputs!$E$31*R491","v":3774.3609565038137},{"$f":"Inputs!$E$43/Inputs!$E$31*S491","v":3322.3768295196874},{"$f":"Inputs!$E$43/Inputs!$E$31*T491","v":1884.2455163883737},{"$f":"Inputs!$E$43/Inputs!$E$31*U491","v":416.76458462172747},{"$f":"Inputs!$E$43/Inputs!$E$31*V491","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*W491","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X491","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y491","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z491","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA491","v":0},{"$f":"C479","v":26003.762110904972},{"$f":"D479","v":0},{"$f":"E479","v":0},{"$f":"F479","v":0},{"$f":"G479","v":0},{"$f":"H479","v":0},{"$f":"I479","v":0},{"$f":"J479","v":0},{"$f":"K479","v":0},{"$f":"L479","v":375.67511853226142},{"$f":"M479","v":1672.9282622139765},{"$f":"N479","v":2752.9942279942284},{"$f":"O479","v":3639.3527107812824},{"$f":"P479","v":4150.0360750360751},{"$f":"Q479","v":4015.0278293135439},{"$f":"R479","v":3774.3609565038137},{"$f":"S479","v":3322.3768295196874},{"$f":"T479","v":1884.2455163883737},{"$f":"U479","v":416.76458462172747},{"$f":"V479","v":0},{"$f":"W479","v":0},{"$f":"X479","v":0},{"$f":"Y479","v":0},{"$f":"Z479","v":0},{"$f":"AA479","v":0},{"$f":"AB479","v":26003.762110904972},{"$f":"AC479","v":0},{"$f":"AD479","v":0},{"$f":"AE479","v":0},{"$f":"AF479","v":0},{"$f":"AG479","v":0},{"$f":"AH479","v":0},{"$f":"AI479","v":0},{"$f":"AJ479","v":0},{"$f":"AK479","v":375.67511853226142},{"$f":"AL479","v":1672.9282622139765},{"$f":"AM479","v":2752.9942279942284},{"$f":"AN479","v":3639.3527107812824},{"$f":"AO479","v":4150.0360750360751},{"$f":"AP479","v":4015.0278293135439},{"$f":"AQ479","v":3774.3609565038137},{"$f":"AR479","v":3322.3768295196874},{"$f":"AS479","v":1884.2455163883737},{"$f":"AT479","v":416.76458462172747},{"$f":"AU479","v":0},{"$f":"AV479","v":0},{"$f":"AW479","v":0},{"$f":"AX479","v":0},{"$f":"AY479","v":0},{"$f":"AZ479","v":0},{"$f":"BA479","v":26003.762110904972},{"$f":"BB479","v":0},{"$f":"BC479","v":0},{"$f":"BD479","v":0},{"$f":"BE479","v":0},{"$f":"BF479","v":0},{"$f":"BG479","v":0},{"$f":"BH479","v":0},{"$f":"BI479","v":0},{"$f":"BJ479","v":375.67511853226142},{"$f":"BK479","v":1672.9282622139765},{"$f":"BL479","v":2752.9942279942284},{"$f":"BM479","v":3639.3527107812824},{"$f":"BN479","v":4150.0360750360751},{"$f":"BO479","v":4015.0278293135439},{"$f":"BP479","v":3774.3609565038137},{"$f":"BQ479","v":3322.3768295196874},{"$f":"BR479","v":1884.2455163883737},{"$f":"BS479","v":416.76458462172747},{"$f":"BT479","v":0},{"$f":"BU479","v":0},{"$f":"BV479","v":0},{"$f":"BW479","v":0},{"$f":"BX479","v":0},{"$f":"BY479","v":0}]
["   Waste",1028774.2492012797,34292.474973375989,0,0,0,0,0,0,0,2286,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,{"$f":"C480","v":34292.474973375989},0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,34292.474973375989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34292.474973375989,0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0]
["Total Projected Renewables Production",{"$f":"SUM(B476:B480)","v":7483792.5963993967},249459.7532133132,5942.915062799314,5942.915062799314,5942.915062799314,5147.469684648052,4352.0243064967926,5147.469684648052,5942.915062799314,8228.9150627993149,10593.380410522297,12288.356243279641,14163.867587211154,15845.671448149469,16356.354812404261,15425.90118853047,16776.12507202326,16324.140945039135,11704.228119302779,11032.192565687392,12206.318737368187,12206.318737368187,11410.873359216926,11410.873359216926,8329.2511972530938,6738.3604409505742,249459.7532133132,5942.915062799314,5942.915062799314,5942.915062799314,5147.469684648052,4352.0243064967926,{"$f":"SUM(AH476:AH480)","v":5147.469684648052},5942.915062799314,8229.0918466118837,10593.380410522297,12288.356243279641,14163.867587211154,15845.671448149469,16356.354812404261,15425.90118853047,16776.12507202326,16324.140945039135,11704.228119302779,11032.192565687392,12206.318737368187,12206.318737368187,11410.873359216926,11410.873359216926,8329.2511972530938,6738.3604409505742,249459.7532133132,5942.915062799314,5942.915062799314,5942.915062799314,5147.469684648052,4352.0243064967926,5147.469684648052,5942.915062799314,5942.915062799314,8307.2036267097264,10002.17945946707,11877.690803398584,13559.494664336898,{"$f":"SUM(BN476:BN480)","v":14070.17802859169},13139.724404717899,14489.948288210689,14037.964161226564,9418.0513354902087,8746.0157818748212,9920.1419535556161,9920.1419535556161,9124.6965754043558,9124.6965754043558,8329.2511972530938,6738.3604409505742,249459.7532133132,5942.915062799314,5942.915062799314,5942.915062799314,5147.469684648052,4352.0243064967926,5147.469684648052,5942.915062799314,8229.0918466118837,10593.380410522297,12288.356243279641,14163.867587211154,15845.671448149469,16356.354812404261,15425.90118853047,16776.12507202326,16324.140945039135,11704.228119302779,11032.192565687392,12206.318737368187,{"$f":"SUM(CT476:CT480)","v":12206.318737368187},11410.873359216926,11410.873359216926,8329.2511972530938,6738.3604409505742]
[null,{"$f":"5*AB482+5*BA482+16*C482+BZ482*4","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB483+4*BA483+17*C483+BZ483*5","v":5040000},{"$f":"SUM(D483:AA483)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(AC483:AZ483)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(BB483:BY483)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(CA483:CX483)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000}]
["Losses",-734662.42875602073,-24945.975321331327,{"$f":"0.1*D481*-1","v":-594.29150627993147},-594.29150627993147,-594.29150627993147,-514.74696846480526,-435.20243064967929,-514.74696846480526,-594.29150627993147,-822.89150627993149,-1059.3380410522298,-1228.8356243279641,-1416.3867587211155,-1584.5671448149469,-1635.6354812404261,-1542.590118853047,-1677.612507202326,-1632.4140945039135,-1170.4228119302779,-1103.2192565687392,-1220.6318737368188,-1220.6318737368188,-1141.0873359216928,-1141.0873359216928,-832.9251197253094,-673.83604409505745,-24945.992999712584,{"$f":"0.1*AC481*-1","v":-594.29150627993147},-594.29150627993147,-594.29150627993147,-514.74696846480526,-435.20243064967929,-514.74696846480526,-594.29150627993147,-822.90918466118842,-1059.3380410522298,-1228.8356243279641,-1416.3867587211155,-1584.5671448149469,-1635.6354812404261,-1542.590118853047,-1677.612507202326,-1632.4140945039135,-1170.4228119302779,-1103.2192565687392,-1220.6318737368188,-1220.6318737368188,-1141.0873359216928,-1141.0873359216928,-832.9251197253094,-673.83604409505745,-21516.727823993715,{"$f":"0.1*BB481*-1","v":-594.29150627993147},-594.29150627993147,-594.29150627993147,-514.74696846480526,-435.20243064967929,-514.74696846480526,-594.29150627993147,-594.29150627993147,-830.72036267097269,-1000.217945946707,-1187.7690803398584,-1355.9494664336898,-1407.017802859169,-1313.9724404717899,-1448.9948288210689,-1403.7964161226564,-941.80513354902087,-874.60157818748212,-992.0141953555617,-992.0141953555617,-912.46965754043561,-912.46965754043561,-832.9251197253094,-673.83604409505745,-24945.992999712584,{"$f":"0.1*CA481*-1","v":-594.29150627993147},-594.29150627993147,-594.29150627993147,-514.74696846480526,-435.20243064967929,-514.74696846480526,-594.29150627993147,-822.90918466118842,-1059.3380410522298,-1228.8356243279641,-1416.3867587211155,-1584.5671448149469,-1635.6354812404261,-1542.590118853047,-1677.612507202326,-1632.4140945039135,-1170.4228119302779,-1103.2192565687392,-1220.6318737368188,-1220.6318737368188,-1141.0873359216928,-1141.0873359216928,-832.9251197253094,-673.83604409505745]
["Net Projected Demand (Surplus)",5789110.7941608885,{"$f":"C473-C481-C483-C484","v":214001.32125092941},8215.18903535561,7138.9359846804127,6063.182355374438,6241.2063810575846,5880.8541707185204,4626.5770943601774,4987.4287260684559,7771.9189006838023,7258.0299530612992,8422.4351982138542,9962.7347193318601,8449.1112444873761,7989.4962166580681,7750.6514274692827,6535.4499323257714,6942.2356466114843,11638.034004427194,11704.989188028052,11724.528684190534,14414.412178824694,14592.436204507841,12439.930103157451,13061.882790312948,10189.67111102287,157910.05704839097,7548.3730264007809,7548.3730264007809,6418.1882239012284,6003.9314001174744,6154.7466237987419,5438.8457834626088,{"$f":"AI473-AI481-AI483-AI484","v":5288.0305597813367},4360.6291184699166,3927.9376302502151,6358.1608972073873,7495.6287709433382,5416.9143666656028,4957.2993388362902,5794.7076003227021,4014.4258013027193,4421.2115155884321,8579.1330587511511,9183.9650570049998,8127.251502492285,8127.251502492285,8278.0667261735507,7147.8954928638304,8791.1842053215587,8527.7290360292445,112360.35251374278,6026.9886738684672,6026.9886738684672,4983.753689274874,4656.4334787510952,4850.7028930567531,4134.8020527206199,3940.5326384149616,4983.753689274874,4420.7464586458955,6546.5906552418501,7466.7179071874652,5431.4769400461801,4971.8619122168675,{"$f":"BO473-BO481-BO483-BO484","v":5809.2701737032794},4072.4511862629806,4479.2369005486935,8637.1584437114143,9241.990441965263,8185.2768874525464,8185.2768874525464,8379.5602354918792,7336.3252508982932,7008.9911066408358,6875.9403104227249,214001.33892931067,8215.18903535561,7138.9359846804127,6063.182355374438,6241.2063810575846,5880.8541707185204,4626.5770943601774,4987.4287260684559,7771.7597952524902,7258.0299530612992,8422.4351982138542,9962.7347193318601,8449.1112444873761,7989.4962166580681,7750.6514274692827,6535.4499323257714,6942.2356466114843,11638.034004427194,11704.989188028052,11724.528684190534,14414.412178824694,{"$f":"CU473-CU481-CU483-CU484","v":14592.436204507841},12439.930103157451,13061.882790312948,10189.67111102287]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D488","v":"V"},{"$f":"E488","v":"SV"},{"$f":"F488","v":"SV"},{"$f":"G488","v":"SV"},{"$f":"H488","v":"SV"},{"$f":"I488","v":"SV"},{"$f":"J488","v":"C"},{"$f":"K488","v":"C"},{"$f":"L488","v":"C"},{"$f":"M488","v":"C"},{"$f":"N488","v":"C"},{"$f":"O488","v":"C"},{"$f":"P488","v":"C"},{"$f":"Q488","v":"C"},{"$f":"R488","v":"C"},{"$f":"S488","v":"C"},{"$f":"T488","v":"C"},{"$f":"U488","v":"P"},{"$f":"V488","v":"P"},{"$f":"W488","v":"P"},{"$f":"X488","v":"P"},{"$f":"Y488","v":"V"},{"$f":"Z488","v":"V"},{"$f":"AA488","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"5*AB491+5*BA491+16*C491+BZ491*4","v":1210984.7999999998},{"$f":"SUM(D491:AA491)","v":40366.159999999996},{"$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":583.16800000000001},{"$f":"'Hourly Production'!K25*1","v":2596.92},{"$f":"'Hourly Production'!L25*1","v":4273.5280000000002},{"$f":"'Hourly Production'!M25*1","v":5649.4400000000005},{"$f":"'Hourly Production'!N25*1","v":6442.1840000000002},{"$f":"'Hourly Production'!O25*1","v":6232.6080000000002},{"$f":"'Hourly Production'!P25*1","v":5859.0159999999996},{"$f":"'Hourly Production'!Q25*1","v":5157.3920000000007},{"$f":"'Hourly Production'!R25*1","v":2924.9520000000002},{"$f":"'Hourly Production'!S25*1","v":646.952},{"$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(AC491:AZ491)","v":40366.159999999996},{"$f":"D491","v":0},{"$f":"E491","v":0},0,0,0,0,0,0,583.16800000000001,2596.92,4273.5280000000002,5649.4400000000005,6442.1840000000002,6232.6080000000002,5859.0159999999996,5157.3920000000007,2924.9520000000002,646.952,0,0,0,0,{"$f":"Z491","v":0},{"$f":"AA491","v":0},{"$f":"SUM(BB491:BY491)","v":40366.159999999996},{"$f":"AC491","v":0},0,0,0,0,0,0,0,583.16800000000001,2596.92,4273.5280000000002,5649.4400000000005,6442.1840000000002,6232.6080000000002,5859.0159999999996,5157.3920000000007,2924.9520000000002,646.952,0,0,0,0,{"$f":"AY491","v":0},0,{"$f":"SUM(CA491:CX491)","v":40366.159999999996},{"$f":"BB491","v":0},0,0,0,0,0,0,0,583.16800000000001,2596.92,4273.5280000000002,5649.4400000000005,6442.1840000000002,6232.6080000000002,5859.0159999999996,5157.3920000000007,2924.9520000000002,646.952,0,0,0,0,0,0]
["AC Losses",{"$f":"4*AB492+4*BA492+18*C492+BZ492*4","v":-41190.436987199988},{"$f":"SUM(D492:AA492)","v":-1373.0145662399998},{"$f":"Inputs!$E$51*D491*-1","v":0},{"$f":"Inputs!$E$51*E491*-1","v":0},{"$f":"Inputs!$E$51*F491*-1","v":0},{"$f":"Inputs!$E$51*G491*-1","v":0},{"$f":"Inputs!$E$51*H491*-1","v":0},{"$f":"Inputs!$E$51*I491*-1","v":0},{"$f":"Inputs!$E$51*J491*-1","v":0},{"$f":"Inputs!$E$51*K491*-1","v":0},{"$f":"Inputs!$E$51*L491*-1","v":-19.835876351999993},{"$f":"Inputs!$E$51*M491*-1","v":-88.331636879999976},{"$f":"Inputs!$E$51*N491*-1","v":-145.35978139199997},{"$f":"Inputs!$E$51*O491*-1","v":-192.16005215999996},{"$f":"Inputs!$E$51*P491*-1","v":-219.12444657599994},{"$f":"Inputs!$E$51*Q491*-1","v":-211.99592851199995},{"$f":"Inputs!$E$51*R491*-1","v":-199.28857022399993},{"$f":"Inputs!$E$51*S491*-1","v":-175.42353148799998},{"$f":"Inputs!$E$51*T491*-1","v":-99.48931732799997},{"$f":"Inputs!$E$51*U491*-1","v":-22.005425327999994},{"$f":"Inputs!$E$51*V491*-1","v":0},{"$f":"Inputs!$E$51*W491*-1","v":0},{"$f":"Inputs!$E$51*X491*-1","v":0},{"$f":"Inputs!$E$51*Y491*-1","v":0},{"$f":"Inputs!$E$51*Z491*-1","v":0},{"$f":"Inputs!$E$51*AA491*-1","v":0},{"$f":"SUM(AC492:AZ492)","v":-1373.0145662399998},{"$f":"Inputs!$E$51*AC491*-1","v":0},{"$f":"Inputs!$E$51*AD491*-1","v":0},{"$f":"Inputs!$E$51*AE491*-1","v":0},{"$f":"Inputs!$E$51*AF491*-1","v":0},{"$f":"Inputs!$E$51*AG491*-1","v":0},{"$f":"Inputs!$E$51*AH491*-1","v":0},{"$f":"Inputs!$E$51*AI491*-1","v":0},{"$f":"Inputs!$E$51*AJ491*-1","v":0},{"$f":"Inputs!$E$51*AK491*-1","v":-19.835876351999993},{"$f":"Inputs!$E$51*AL491*-1","v":-88.331636879999976},{"$f":"Inputs!$E$51*AM491*-1","v":-145.35978139199997},{"$f":"Inputs!$E$51*AN491*-1","v":-192.16005215999996},{"$f":"Inputs!$E$51*AO491*-1","v":-219.12444657599994},{"$f":"Inputs!$E$51*AP491*-1","v":-211.99592851199995},{"$f":"Inputs!$E$51*AQ491*-1","v":-199.28857022399993},{"$f":"Inputs!$E$51*AR491*-1","v":-175.42353148799998},{"$f":"Inputs!$E$51*AS491*-1","v":-99.48931732799997},{"$f":"Inputs!$E$51*AT491*-1","v":-22.005425327999994},{"$f":"Inputs!$E$51*AU491*-1","v":0},{"$f":"Inputs!$E$51*AV491*-1","v":0},{"$f":"Inputs!$E$51*AW491*-1","v":0},{"$f":"Inputs!$E$51*AX491*-1","v":0},{"$f":"Inputs!$E$51*AY491*-1","v":0},{"$f":"Inputs!$E$51*AZ491*-1","v":0},{"$f":"SUM(BB492:BY492)","v":-1373.0145662399998},{"$f":"Inputs!$E$51*BB491*-1","v":0},{"$f":"Inputs!$E$51*BC491*-1","v":0},{"$f":"Inputs!$E$51*BD491*-1","v":0},{"$f":"Inputs!$E$51*BE491*-1","v":0},{"$f":"Inputs!$E$51*BF491*-1","v":0},{"$f":"Inputs!$E$51*BG491*-1","v":0},{"$f":"Inputs!$E$51*BH491*-1","v":0},{"$f":"Inputs!$E$51*BI491*-1","v":0},{"$f":"Inputs!$E$51*BJ491*-1","v":-19.835876351999993},{"$f":"Inputs!$E$51*BK491*-1","v":-88.331636879999976},{"$f":"Inputs!$E$51*BL491*-1","v":-145.35978139199997},{"$f":"Inputs!$E$51*BM491*-1","v":-192.16005215999996},{"$f":"Inputs!$E$51*BN491*-1","v":-219.12444657599994},{"$f":"Inputs!$E$51*BO491*-1","v":-211.99592851199995},{"$f":"Inputs!$E$51*BP491*-1","v":-199.28857022399993},{"$f":"Inputs!$E$51*BQ491*-1","v":-175.42353148799998},{"$f":"Inputs!$E$51*BR491*-1","v":-99.48931732799997},{"$f":"Inputs!$E$51*BS491*-1","v":-22.005425327999994},{"$f":"Inputs!$E$51*BT491*-1","v":0},{"$f":"Inputs!$E$51*BU491*-1","v":0},{"$f":"Inputs!$E$51*BV491*-1","v":0},{"$f":"Inputs!$E$51*BW491*-1","v":0},{"$f":"Inputs!$E$51*BX491*-1","v":0},{"$f":"Inputs!$E$51*BY491*-1","v":0},{"$f":"SUM(CA492:CX492)","v":-1373.0145662399998},{"$f":"Inputs!$E$51*CA491*-1","v":0},{"$f":"Inputs!$E$51*CB491*-1","v":0},{"$f":"Inputs!$E$51*CC491*-1","v":0},{"$f":"Inputs!$E$51*CD491*-1","v":0},{"$f":"Inputs!$E$51*CE491*-1","v":0},{"$f":"Inputs!$E$51*CF491*-1","v":0},{"$f":"Inputs!$E$51*CG491*-1","v":0},{"$f":"Inputs!$E$51*CH491*-1","v":0},{"$f":"Inputs!$E$51*CI491*-1","v":-19.835876351999993},{"$f":"Inputs!$E$51*CJ491*-1","v":-88.331636879999976},{"$f":"Inputs!$E$51*CK491*-1","v":-145.35978139199997},{"$f":"Inputs!$E$51*CL491*-1","v":-192.16005215999996},{"$f":"Inputs!$E$51*CM491*-1","v":-219.12444657599994},{"$f":"Inputs!$E$51*CN491*-1","v":-211.99592851199995},{"$f":"Inputs!$E$51*CO491*-1","v":-199.28857022399993},{"$f":"Inputs!$E$51*CP491*-1","v":-175.42353148799998},{"$f":"Inputs!$E$51*CQ491*-1","v":-99.48931732799997},{"$f":"Inputs!$E$51*CR491*-1","v":-22.005425327999994},{"$f":"Inputs!$E$51*CS491*-1","v":0},{"$f":"Inputs!$E$51*CT491*-1","v":0},{"$f":"Inputs!$E$51*CU491*-1","v":0},{"$f":"Inputs!$E$51*CV491*-1","v":0},{"$f":"Inputs!$E$51*CW491*-1","v":0},{"$f":"Inputs!$E$51*CX491*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB493+4*BA493+18*C493+BZ493*4","v":1169794.3630128},{"$f":"SUM(D493:AA493)","v":38993.145433760001},{"$f":"D491+D492","v":0},{"$f":"E491+E492","v":0},{"$f":"F491+F492","v":0},{"$f":"G491+G492","v":0},{"$f":"H491+H492","v":0},{"$f":"I491+I492","v":0},{"$f":"J491+J492","v":0},{"$f":"K491+K492","v":0},{"$f":"L491+L492","v":563.33212364799999},{"$f":"M491+M492","v":2508.5883631199999},{"$f":"N491+N492","v":4128.1682186080006},{"$f":"O491+O492","v":5457.2799478400002},{"$f":"P491+P492","v":6223.0595534240001},{"$f":"Q491+Q492","v":6020.6120714879999},{"$f":"R491+R492","v":5659.7274297759996},{"$f":"S491+S492","v":4981.968468512001},{"$f":"T491+T492","v":2825.4626826720005},{"$f":"U491+U492","v":624.946574672},{"$f":"V491+V492","v":0},{"$f":"W491+W492","v":0},{"$f":"X491+X492","v":0},{"$f":"Y491+Y492","v":0},{"$f":"Z491+Z492","v":0},{"$f":"AA491+AA492","v":0},{"$f":"SUM(AC493:AZ493)","v":38993.145433760001},{"$f":"AC491+AC492","v":0},{"$f":"AD491+AD492","v":0},{"$f":"AE491+AE492","v":0},{"$f":"AF491+AF492","v":0},{"$f":"AG491+AG492","v":0},{"$f":"AH491+AH492","v":0},{"$f":"AI491+AI492","v":0},{"$f":"AJ491+AJ492","v":0},{"$f":"AK491+AK492","v":563.33212364799999},{"$f":"AL491+AL492","v":2508.5883631199999},{"$f":"AM491+AM492","v":4128.1682186080006},{"$f":"AN491+AN492","v":5457.2799478400002},{"$f":"AO491+AO492","v":6223.0595534240001},{"$f":"AP491+AP492","v":6020.6120714879999},{"$f":"AQ491+AQ492","v":5659.7274297759996},{"$f":"AR491+AR492","v":4981.968468512001},{"$f":"AS491+AS492","v":2825.4626826720005},{"$f":"AT491+AT492","v":624.946574672},{"$f":"AU491+AU492","v":0},{"$f":"AV491+AV492","v":0},{"$f":"AW491+AW492","v":0},{"$f":"AX491+AX492","v":0},{"$f":"AY491+AY492","v":0},{"$f":"AZ491+AZ492","v":0},38993.145433760001,{"$f":"BB491+BB492","v":0},{"$f":"BC491+BC492","v":0},{"$f":"BD491+BD492","v":0},{"$f":"BE491+BE492","v":0},{"$f":"BF491+BF492","v":0},{"$f":"BG491+BG492","v":0},{"$f":"BH491+BH492","v":0},{"$f":"BI491+BI492","v":0},{"$f":"BJ491+BJ492","v":563.33212364799999},{"$f":"BK491+BK492","v":2508.5883631199999},{"$f":"BL491+BL492","v":4128.1682186080006},{"$f":"BM491+BM492","v":5457.2799478400002},{"$f":"BN491+BN492","v":6223.0595534240001},{"$f":"BO491+BO492","v":6020.6120714879999},{"$f":"BP491+BP492","v":5659.7274297759996},{"$f":"BQ491+BQ492","v":4981.968468512001},{"$f":"BR491+BR492","v":2825.4626826720005},{"$f":"BS491+BS492","v":624.946574672},{"$f":"BT491+BT492","v":0},{"$f":"BU491+BU492","v":0},{"$f":"BV491+BV492","v":0},{"$f":"BW491+BW492","v":0},{"$f":"BX491+BX492","v":0},{"$f":"BY491+BY492","v":0},38993.145433760001,{"$f":"CA491+CA492","v":0},{"$f":"CB491+CB492","v":0},{"$f":"CC491+CC492","v":0},{"$f":"CD491+CD492","v":0},{"$f":"CE491+CE492","v":0},{"$f":"CF491+CF492","v":0},{"$f":"CG491+CG492","v":0},{"$f":"CH491+CH492","v":0},{"$f":"CI491+CI492","v":563.33212364799999},{"$f":"CJ491+CJ492","v":2508.5883631199999},{"$f":"CK491+CK492","v":4128.1682186080006},{"$f":"CL491+CL492","v":5457.2799478400002},{"$f":"CM491+CM492","v":6223.0595534240001},{"$f":"CN491+CN492","v":6020.6120714879999},{"$f":"CO491+CO492","v":5659.7274297759996},{"$f":"CP491+CP492","v":4981.968468512001},{"$f":"CQ491+CQ492","v":2825.4626826720005},{"$f":"CR491+CR492","v":624.946574672},{"$f":"CS491+CS492","v":0},{"$f":"CT491+CT492","v":0},{"$f":"CU491+CU492","v":0},{"$f":"CV491+CV492","v":0},{"$f":"CW491+CW492","v":0},{"$f":"CX491+CX492","v":0}]
["PV Production used internally",-35700,{"$f":"SUM(D494:AA494)","v":-1190},{"$f":"IF(D493>Inputs!$E$81,Inputs!$E$81,D493)*-1","v":0},{"$f":"IF(E493>Inputs!$E$81,Inputs!$E$81,E493)*-1","v":0},{"$f":"IF(F493>Inputs!$E$81,Inputs!$E$81,F493)*-1","v":0},{"$f":"IF(G493>Inputs!$E$81,Inputs!$E$81,G493)*-1","v":0},{"$f":"IF(H493>Inputs!$E$81,Inputs!$E$81,H493)*-1","v":0},{"$f":"IF(I493>Inputs!$E$81,Inputs!$E$81,I493)*-1","v":0},{"$f":"IF(J493>Inputs!$E$81,Inputs!$E$81,J493)*-1","v":0},{"$f":"IF(K493>Inputs!$E$81,Inputs!$E$81,K493)*-1","v":0},{"$f":"IF(L493>Inputs!$E$81,Inputs!$E$81,L493)*-1","v":-119},{"$f":"IF(M493>Inputs!$E$81,Inputs!$E$81,M493)*-1","v":-119},{"$f":"IF(N493>Inputs!$E$81,Inputs!$E$81,N493)*-1","v":-119},{"$f":"IF(O493>Inputs!$E$81,Inputs!$E$81,O493)*-1","v":-119},{"$f":"IF(P493>Inputs!$E$81,Inputs!$E$81,P493)*-1","v":-119},{"$f":"IF(Q493>Inputs!$E$81,Inputs!$E$81,Q493)*-1","v":-119},{"$f":"IF(R493>Inputs!$E$81,Inputs!$E$81,R493)*-1","v":-119},{"$f":"IF(S493>Inputs!$E$81,Inputs!$E$81,S493)*-1","v":-119},{"$f":"IF(T493>Inputs!$E$81,Inputs!$E$81,T493)*-1","v":-119},{"$f":"IF(U493>Inputs!$E$81,Inputs!$E$81,U493)*-1","v":-119},{"$f":"IF(V493>Inputs!$E$81,Inputs!$E$81,V493)*-1","v":0},{"$f":"IF(W493>Inputs!$E$81,Inputs!$E$81,W493)*-1","v":0},{"$f":"IF(X493>Inputs!$E$81,Inputs!$E$81,X493)*-1","v":0},{"$f":"IF(Y493>Inputs!$E$81,Inputs!$E$81,Y493)*-1","v":0},{"$f":"IF(Z493>Inputs!$E$81,Inputs!$E$81,Z493)*-1","v":0},{"$f":"IF(AA493>Inputs!$E$81,Inputs!$E$81,AA493)*-1","v":0},{"$f":"SUM(AC494:AZ494)","v":-1190},{"$f":"IF(AC493>Inputs!$E$81,Inputs!$E$81,AC493)*-1","v":0},{"$f":"IF(AD493>Inputs!$E$81,Inputs!$E$81,AD493)*-1","v":0},{"$f":"IF(AE493>Inputs!$E$81,Inputs!$E$81,AE493)*-1","v":0},{"$f":"IF(AF493>Inputs!$E$81,Inputs!$E$81,AF493)*-1","v":0},{"$f":"IF(AG493>Inputs!$E$81,Inputs!$E$81,AG493)*-1","v":0},{"$f":"IF(AH493>Inputs!$E$81,Inputs!$E$81,AH493)*-1","v":0},{"$f":"IF(AI493>Inputs!$E$81,Inputs!$E$81,AI493)*-1","v":0},{"$f":"IF(AJ493>Inputs!$E$81,Inputs!$E$81,AJ493)*-1","v":0},{"$f":"IF(AK493>Inputs!$E$81,Inputs!$E$81,AK493)*-1","v":-119},{"$f":"IF(AL493>Inputs!$E$81,Inputs!$E$81,AL493)*-1","v":-119},{"$f":"IF(AM493>Inputs!$E$81,Inputs!$E$81,AM493)*-1","v":-119},{"$f":"IF(AN493>Inputs!$E$81,Inputs!$E$81,AN493)*-1","v":-119},{"$f":"IF(AO493>Inputs!$E$81,Inputs!$E$81,AO493)*-1","v":-119},{"$f":"IF(AP493>Inputs!$E$81,Inputs!$E$81,AP493)*-1","v":-119},{"$f":"IF(AQ493>Inputs!$E$81,Inputs!$E$81,AQ493)*-1","v":-119},{"$f":"IF(AR493>Inputs!$E$81,Inputs!$E$81,AR493)*-1","v":-119},{"$f":"IF(AS493>Inputs!$E$81,Inputs!$E$81,AS493)*-1","v":-119},{"$f":"IF(AT493>Inputs!$E$81,Inputs!$E$81,AT493)*-1","v":-119},{"$f":"IF(AU493>Inputs!$E$81,Inputs!$E$81,AU493)*-1","v":0},{"$f":"IF(AV493>Inputs!$E$81,Inputs!$E$81,AV493)*-1","v":0},{"$f":"IF(AW493>Inputs!$E$81,Inputs!$E$81,AW493)*-1","v":0},{"$f":"IF(AX493>Inputs!$E$81,Inputs!$E$81,AX493)*-1","v":0},{"$f":"IF(AY493>Inputs!$E$81,Inputs!$E$81,AY493)*-1","v":0},{"$f":"IF(AZ493>Inputs!$E$81,Inputs!$E$81,AZ493)*-1","v":0},{"$f":"SUM(BB494:BY494)","v":-1190},{"$f":"IF(BB493>Inputs!$E$81,Inputs!$E$81,BB493)*-1","v":0},{"$f":"IF(BC493>Inputs!$E$81,Inputs!$E$81,BC493)*-1","v":0},{"$f":"IF(BD493>Inputs!$E$81,Inputs!$E$81,BD493)*-1","v":0},{"$f":"IF(BE493>Inputs!$E$81,Inputs!$E$81,BE493)*-1","v":0},{"$f":"IF(BF493>Inputs!$E$81,Inputs!$E$81,BF493)*-1","v":0},{"$f":"IF(BG493>Inputs!$E$81,Inputs!$E$81,BG493)*-1","v":0},{"$f":"IF(BH493>Inputs!$E$81,Inputs!$E$81,BH493)*-1","v":0},{"$f":"IF(BI493>Inputs!$E$81,Inputs!$E$81,BI493)*-1","v":0},{"$f":"IF(BJ493>Inputs!$E$81,Inputs!$E$81,BJ493)*-1","v":-119},{"$f":"IF(BK493>Inputs!$E$81,Inputs!$E$81,BK493)*-1","v":-119},{"$f":"IF(BL493>Inputs!$E$81,Inputs!$E$81,BL493)*-1","v":-119},{"$f":"IF(BM493>Inputs!$E$81,Inputs!$E$81,BM493)*-1","v":-119},{"$f":"IF(BN493>Inputs!$E$81,Inputs!$E$81,BN493)*-1","v":-119},{"$f":"IF(BO493>Inputs!$E$81,Inputs!$E$81,BO493)*-1","v":-119},{"$f":"IF(BP493>Inputs!$E$81,Inputs!$E$81,BP493)*-1","v":-119},{"$f":"IF(BQ493>Inputs!$E$81,Inputs!$E$81,BQ493)*-1","v":-119},{"$f":"IF(BR493>Inputs!$E$81,Inputs!$E$81,BR493)*-1","v":-119},{"$f":"IF(BS493>Inputs!$E$81,Inputs!$E$81,BS493)*-1","v":-119},{"$f":"IF(BT493>Inputs!$E$81,Inputs!$E$81,BT493)*-1","v":0},{"$f":"IF(BU493>Inputs!$E$81,Inputs!$E$81,BU493)*-1","v":0},{"$f":"IF(BV493>Inputs!$E$81,Inputs!$E$81,BV493)*-1","v":0},{"$f":"IF(BW493>Inputs!$E$81,Inputs!$E$81,BW493)*-1","v":0},{"$f":"IF(BX493>Inputs!$E$81,Inputs!$E$81,BX493)*-1","v":0},{"$f":"IF(BY493>Inputs!$E$81,Inputs!$E$81,BY493)*-1","v":0},{"$f":"SUM(CA494:CX494)","v":-1190},{"$f":"IF(CA493>Inputs!$E$81,Inputs!$E$81,CA493)*-1","v":0},{"$f":"IF(CB493>Inputs!$E$81,Inputs!$E$81,CB493)*-1","v":0},{"$f":"IF(CC493>Inputs!$E$81,Inputs!$E$81,CC493)*-1","v":0},{"$f":"IF(CD493>Inputs!$E$81,Inputs!$E$81,CD493)*-1","v":0},{"$f":"IF(CE493>Inputs!$E$81,Inputs!$E$81,CE493)*-1","v":0},{"$f":"IF(CF493>Inputs!$E$81,Inputs!$E$81,CF493)*-1","v":0},{"$f":"IF(CG493>Inputs!$E$81,Inputs!$E$81,CG493)*-1","v":0},{"$f":"IF(CH493>Inputs!$E$81,Inputs!$E$81,CH493)*-1","v":0},{"$f":"IF(CI493>Inputs!$E$81,Inputs!$E$81,CI493)*-1","v":-119},{"$f":"IF(CJ493>Inputs!$E$81,Inputs!$E$81,CJ493)*-1","v":-119},{"$f":"IF(CK493>Inputs!$E$81,Inputs!$E$81,CK493)*-1","v":-119},{"$f":"IF(CL493>Inputs!$E$81,Inputs!$E$81,CL493)*-1","v":-119},{"$f":"IF(CM493>Inputs!$E$81,Inputs!$E$81,CM493)*-1","v":-119},{"$f":"IF(CN493>Inputs!$E$81,Inputs!$E$81,CN493)*-1","v":-119},{"$f":"IF(CO493>Inputs!$E$81,Inputs!$E$81,CO493)*-1","v":-119},{"$f":"IF(CP493>Inputs!$E$81,Inputs!$E$81,CP493)*-1","v":-119},{"$f":"IF(CQ493>Inputs!$E$81,Inputs!$E$81,CQ493)*-1","v":-119},{"$f":"IF(CR493>Inputs!$E$81,Inputs!$E$81,CR493)*-1","v":-119},{"$f":"IF(CS493>Inputs!$E$81,Inputs!$E$81,CS493)*-1","v":0},{"$f":"IF(CT493>Inputs!$E$81,Inputs!$E$81,CT493)*-1","v":0},{"$f":"IF(CU493>Inputs!$E$81,Inputs!$E$81,CU493)*-1","v":0},{"$f":"IF(CV493>Inputs!$E$81,Inputs!$E$81,CV493)*-1","v":0},{"$f":"IF(CW493>Inputs!$E$81,Inputs!$E$81,CW493)*-1","v":0},{"$f":"IF(CX493>Inputs!$E$81,Inputs!$E$81,CX493)*-1","v":0}]
["Net PV Production Available",1134094.3630128,{"$f":"SUM(D495:AA495)","v":37803.145433760001},{"$f":"D493+D494","v":0},{"$f":"E493+E494","v":0},0,0,0,0,0,0,444.33212364799999,2389.5883631199999,4009.1682186080006,5338.2799478400002,6104.0595534240001,5901.6120714879999,5540.7274297759996,4862.968468512001,2706.4626826720005,505.946574672,0,0,0,0,0,0,{"$f":"SUM(AC495:AZ495)","v":37803.145433760001},{"$f":"AC493+AC494","v":0},{"$f":"AD493+AD494","v":0},0,0,0,0,0,0,444.33212364799999,2389.5883631199999,4009.1682186080006,5338.2799478400002,6104.0595534240001,5901.6120714879999,5540.7274297759996,4862.968468512001,2706.4626826720005,505.946574672,0,0,0,0,0,0,{"$f":"SUM(BB495:BY495)","v":37803.145433760001},{"$f":"BB493+BB494","v":0},{"$f":"BC493+BC494","v":0},0,0,0,0,0,0,444.33212364799999,2389.5883631199999,4009.1682186080006,5338.2799478400002,6104.0595534240001,5901.6120714879999,5540.7274297759996,4862.968468512001,2706.4626826720005,505.946574672,0,0,0,0,0,0,{"$f":"SUM(CA495:CX495)","v":37803.145433760001},{"$f":"CA493+CA494","v":0},{"$f":"CB493+CB494","v":0},0,0,0,0,0,0,444.33212364799999,2389.5883631199999,4009.1682186080006,5338.2799478400002,6104.0595534240001,5901.6120714879999,5540.7274297759996,4862.968468512001,2706.4626826720005,505.946574672,0,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB498+4*BA498+18*C498+BZ498*4","v":1108901.280542328},{"$f":"SUM(D498:AA498)","v":37803.145433760001},{"$f":"IF(D485<0,0,IF(D485>D495,D495,D485))","v":0},{"$f":"IF(E485<0,0,IF(E485>E495,E495,E485))","v":0},0,0,0,0,0,0,444.33212364799999,2389.5883631199999,4009.1682186080006,5338.2799478400002,6104.0595534240001,5901.6120714879999,5540.7274297759996,4862.968468512001,2706.4626826720005,505.946574672,0,0,0,0,0,0,{"$f":"SUM(AC498:AZ498)","v":34581.422166610144},{"$f":"IF(AC485<0,0,IF(AC485>AC495,AC495,AC485))","v":0},{"$f":"IF(AD485<0,0,IF(AD485>AD495,AD495,AD485))","v":0},0,0,0,0,0,0,444.33212364799999,2389.5883631199999,4009.1682186080006,5338.2799478400002,4957.2993388362902,5794.7076003227021,4014.4258013027193,4421.2115155884321,2706.4626826720005,505.946574672,0,0,0,0,0,0,{"$f":"SUM(BB498:BY498)","v":34726.598083291821},{"$f":"IF(BB485<0,0,IF(BB485>BB495,BB495,BB485))","v":0},0,0,0,0,0,0,0,444.33212364799999,2389.5883631199999,4009.1682186080006,5338.2799478400002,4971.8619122168675,5809.2701737032794,4072.4511862629806,4479.2369005486935,2706.4626826720005,505.946574672,0,0,0,0,0,0,{"$f":"SUM(CA498:CX498)","v":37803.145433760001},{"$f":"IF(CA485<0,0,IF(CA485>CA495,CA495,CA485))","v":0},{"$f":"IF(CB485<0,0,IF(CB485>CB495,CB495,CB485))","v":0},0,0,0,0,0,0,444.33212364799999,2389.5883631199999,4009.1682186080006,5338.2799478400002,6104.0595534240001,5901.6120714879999,5540.7274297759996,4862.968468512001,2706.4626826720005,505.946574672,0,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B485-B498","v":4680209.5136185605},{"$f":"C485-C498","v":176198.17581716942},{"$f":"D485-D498","v":8215.18903535561},{"$f":"E485-E498","v":7138.9359846804127},{"$f":"F485-F498","v":6063.182355374438},{"$f":"G485-G498","v":6241.2063810575846},{"$f":"H485-H498","v":5880.8541707185204},{"$f":"I485-I498","v":4626.5770943601774},{"$f":"J485-J498","v":4987.4287260684559},{"$f":"K485-K498","v":7771.9189006838023},{"$f":"L485-L498","v":6813.6978294132996},{"$f":"M485-M498","v":6032.8468350938547},{"$f":"N485-N498","v":5953.5665007238595},{"$f":"O485-O498","v":3110.8312966473759},{"$f":"P485-P498","v":1885.436663234068},{"$f":"Q485-Q498","v":1849.0393559812828},{"$f":"R485-R498","v":994.72250254977189},{"$f":"S485-S498","v":2079.2671780994833},{"$f":"T485-T498","v":8931.5713217551929},{"$f":"U485-U498","v":11199.042613356052},{"$f":"V485-V498","v":11724.528684190534},{"$f":"W485-W498","v":14414.412178824694},{"$f":"X485-X498","v":14592.436204507841},{"$f":"Y485-Y498","v":12439.930103157451},{"$f":"Z485-Z498","v":13061.882790312948},{"$f":"AA485-AA498","v":10189.67111102287},{"$f":"AB485-AB498","v":123328.63488178083},{"$f":"AC485-AC498","v":7548.3730264007809},{"$f":"AD485-AD498","v":7548.3730264007809},{"$f":"AE485-AE498","v":6418.1882239012284},{"$f":"AF485-AF498","v":6003.9314001174744},{"$f":"AG485-AG498","v":6154.7466237987419},{"$f":"AH485-AH498","v":5438.8457834626088},{"$f":"AI485-AI498","v":5288.0305597813367},{"$f":"AJ485-AJ498","v":4360.6291184699166},{"$f":"AK485-AK498","v":3483.605506602215},{"$f":"AL485-AL498","v":3968.5725340873873},{"$f":"AM485-AM498","v":3486.4605523353375},{"$f":"AN485-AN498","v":78.634418825602552},{"$f":"AO485-AO498","v":0},{"$f":"AP485-AP498","v":0},{"$f":"AQ485-AQ498","v":0},{"$f":"AR485-AR498","v":0},{"$f":"AS485-AS498","v":5872.6703760791506},{"$f":"AT485-AT498","v":8678.0184823330001},{"$f":"AU485-AU498","v":8127.251502492285},{"$f":"AV485-AV498","v":8127.251502492285},{"$f":"AW485-AW498","v":8278.0667261735507},{"$f":"AX485-AX498","v":7147.8954928638304},{"$f":"AY485-AY498","v":8791.1842053215587},{"$f":"AZ485-AZ498","v":8527.7290360292445},{"$f":"BA485-BA498","v":77633.754430450965},{"$f":"BB485-BB498","v":6026.9886738684672},{"$f":"BC485-BC498","v":6026.9886738684672},{"$f":"BD485-BD498","v":4983.753689274874},{"$f":"BE485-BE498","v":4656.4334787510952},{"$f":"BF485-BF498","v":4850.7028930567531},{"$f":"BG485-BG498","v":4134.8020527206199},{"$f":"BH485-BH498","v":3940.5326384149616},{"$f":"BI485-BI498","v":4983.753689274874},{"$f":"BJ485-BJ498","v":3976.4143349978954},{"$f":"BK485-BK498","v":4157.0022921218497},{"$f":"BL485-BL498","v":3457.5496885794646},{"$f":"BM485-BM498","v":93.196992206179857},{"$f":"BN485-BN498","v":0},{"$f":"BO485-BO498","v":0},{"$f":"BP485-BP498","v":0},{"$f":"BQ485-BQ498","v":0},{"$f":"BR485-BR498","v":5930.6957610394138},{"$f":"BS485-BS498","v":8736.0438672932632},{"$f":"BT485-BT498","v":8185.2768874525464},{"$f":"BU485-BU498","v":8185.2768874525464},{"$f":"BV485-BV498","v":8379.5602354918792},{"$f":"BW485-BW498","v":7336.3252508982932},{"$f":"BX485-BX498","v":7008.9911066408358},{"$f":"BY485-BY498","v":6875.9403104227249},{"$f":"BZ485-BZ498","v":176198.19349555066},{"$f":"CA485-CA498","v":8215.18903535561},{"$f":"CB485-CB498","v":7138.9359846804127},{"$f":"CC485-CC498","v":6063.182355374438},{"$f":"CD485-CD498","v":6241.2063810575846},{"$f":"CE485-CE498","v":5880.8541707185204},{"$f":"CF485-CF498","v":4626.5770943601774},{"$f":"CG485-CG498","v":4987.4287260684559},{"$f":"CH485-CH498","v":7771.7597952524902},{"$f":"CI485-CI498","v":6813.6978294132996},{"$f":"CJ485-CJ498","v":6032.8468350938547},{"$f":"CK485-CK498","v":5953.5665007238595},{"$f":"CL485-CL498","v":3110.8312966473759},{"$f":"CM485-CM498","v":1885.436663234068},{"$f":"CN485-CN498","v":1849.0393559812828},{"$f":"CO485-CO498","v":994.72250254977189},{"$f":"CP485-CP498","v":2079.2671780994833},{"$f":"CQ485-CQ498","v":8931.5713217551929},{"$f":"CR485-CR498","v":11199.042613356052},{"$f":"CS485-CS498","v":11724.528684190534},{"$f":"CT485-CT498","v":14414.412178824694},{"$f":"CU485-CU498","v":14592.436204507841},{"$f":"CV485-CV498","v":12439.930103157451},{"$f":"CW485-CW498","v":13061.882790312948},{"$f":"CX485-CX498","v":10189.67111102287}]
[]
["Summary"]
["Produced",{"$f":"B493","v":1169794.3630128},{"$f":"SUM(D502:AA502)","v":38993.145433760001},{"$f":"D493","v":0},0,0,0,0,0,0,0,563.33212364799999,2508.5883631199999,4128.1682186080006,5457.2799478400002,6223.0595534240001,6020.6120714879999,5659.7274297759996,4981.968468512001,2825.4626826720005,624.946574672,0,0,0,0,0,0,38993.145433760001,0,0,0,0,0,0,0,{"$f":"AJ493","v":0},563.33212364799999,2508.5883631199999,4128.1682186080006,5457.2799478400002,6223.0595534240001,6020.6120714879999,5659.7274297759996,4981.968468512001,2825.4626826720005,624.946574672,0,0,0,0,0,0,38993.145433760001,0,0,0,0,0,0,0,0,563.33212364799999,2508.5883631199999,4128.1682186080006,5457.2799478400002,6223.0595534240001,6020.6120714879999,{"$f":"BP493","v":5659.7274297759996},4981.968468512001,2825.4626826720005,624.946574672,0,0,0,0,0,0,38993.145433760001,0,0,0,0,0,0,0,0,563.33212364799999,2508.5883631199999,4128.1682186080006,5457.2799478400002,6223.0595534240001,6020.6120714879999,5659.7274297759996,4981.968468512001,2825.4626826720005,624.946574672,0,0,0,0,0,0]
["Used",{"$f":"B494","v":-35700},{"$f":"C494","v":-1190},{"$f":"D494","v":0},0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,0,-1190,0,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,0,-1190,0,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,{"$f":"BP494","v":-119},-119,-119,-119,0,0,0,0,0,0,-1190,0,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB504+4*BA504+18*C504+BZ504*4","v":1108901.280542328},{"$f":"SUM(D504:AA504)","v":37803.145433760001},{"$f":"D498","v":0},{"$f":"E498","v":0},0,0,0,0,0,0,444.33212364799999,2389.5883631199999,4009.1682186080006,5338.2799478400002,6104.0595534240001,5901.6120714879999,5540.7274297759996,4862.968468512001,2706.4626826720005,505.946574672,0,0,0,0,0,0,34581.422166610144,0,0,0,0,0,0,0,0,444.33212364799999,2389.5883631199999,4009.1682186080006,5338.2799478400002,4957.2993388362902,5794.7076003227021,4014.4258013027193,4421.2115155884321,2706.4626826720005,505.946574672,0,0,0,0,0,0,34726.598083291821,0,0,0,0,0,0,0,0,444.33212364799999,2389.5883631199999,4009.1682186080006,5338.2799478400002,4971.8619122168675,5809.2701737032794,4072.4511862629806,{"$f":"BQ498","v":4479.2369005486935},2706.4626826720005,505.946574672,0,0,0,0,0,0,37803.145433760001,0,0,0,0,0,0,0,0,444.33212364799999,2389.5883631199999,4009.1682186080006,5338.2799478400002,6104.0595534240001,5901.6120714879999,5540.7274297759996,4862.968468512001,2706.4626826720005,505.946574672,0,0,0,0,0,0]
["  Ponta",11130.824642783999,{"$f":"SUM(D505:AA505)","v":505.946574672},{"$f":"IF(D488=\"P\",D504,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,505.946574672,0,0,0,0,0,0,{"$f":"SUM(AC505:AZ505)","v":0},{"$f":"IF(AC488=\"P\",AC504,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB505:BY505)","v":0},{"$f":"IF(BB488=\"P\",BB504,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA505:CX505)","v":505.946574672},{"$f":"IF(CA488=\"P\",CA504,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,505.946574672,0,0,0,0,0,0]
["  Cheia",908291.84801280289,37297.198859087999,{"$f":"IF(D488=\"C\",D504,0)","v":0},0,0,0,0,0,0,0,444.33212364799999,2389.5883631199999,4009.1682186080006,5338.2799478400002,6104.0595534240001,5901.6120714879999,5540.7274297759996,4862.968468512001,2706.4626826720005,0,0,0,0,0,0,0,21938.368278216727,{"$f":"IF(AC488=\"C\",AC504,0)","v":0},0,0,0,0,0,0,0,0,0,4009.1682186080006,5338.2799478400002,4957.2993388362902,0,0,4421.2115155884321,2706.4626826720005,505.946574672,0,0,0,0,0,0,0,{"$f":"IF(BB488=\"C\",BB504,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37297.198859087999,{"$f":"IF(CA488=\"C\",CA504,0)","v":0},0,0,0,0,0,0,0,444.33212364799999,2389.5883631199999,4009.1682186080006,5338.2799478400002,6104.0595534240001,5901.6120714879999,5540.7274297759996,4862.968468512001,2706.4626826720005,0,0,0,0,0,0,0]
["  Vazio",189478.60788674097,0,{"$f":"IF(D488=\"V\",D504,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12643.053888393422,{"$f":"IF(AC488=\"V\",AC504,0)","v":0},0,0,0,0,0,0,0,444.33212364799999,2389.5883631199999,0,0,0,5794.7076003227021,4014.4258013027193,0,0,0,0,0,0,0,0,0,34726.598083291821,{"$f":"IF(BB488=\"V\",BB504,0)","v":0},0,0,0,0,0,0,0,444.33212364799999,2389.5883631199999,4009.1682186080006,5338.2799478400002,4971.8619122168675,5809.2701737032794,4072.4511862629806,4479.2369005486935,2706.4626826720005,505.946574672,0,0,0,0,0,0,0,{"$f":"IF(CA488=\"V\",CA504,0)","v":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,{"$f":"IF(D488=\"SV\",D504,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC488=\"SV\",AC504,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB488=\"SV\",BB504,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA488=\"SV\",CA504,0)","v":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",25193.082470472145,0,{"$f":"D502+D503-D504","v":0},{"$f":"E502+E503-E504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3221.7232671498568,0,0,0,0,0,0,0,0,0,0,0,0,1146.7602145877099,106.90447116529776,1526.3016284732803,441.75695292356886,0,0,0,0,0,0,0,0,3076.5473504681795,0,0,0,0,0,0,0,0,0,0,0,0,1132.1976412071326,92.341897784720459,1468.2762435130189,{"$f":"BQ502+BQ503-BQ504","v":383.7315679633075},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B509=0,0,B509/B502)","v":2.1536334305447907E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.262281053019413E-2,0,0,0,0,0,{"$f":"IF(AH509=0,0,AH509/AH502)","v":0},0,0,0,0,0,0,0.18427595055823451,1.7756412453738483E-2,0.26967758561010563,8.8671165968963156E-2,0,0,0,0,0,0,0,0,7.8899696760665161E-2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN509=0,0,BN509/BN502)","v":0.18193585188883243},1.5337626255979332E-2,0.25942525708718278,7.7024086039211584E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT509=0,0,CT509/CT502)","v":0},0,0,0,0]
[]
["DECEMBER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB517+4*BA517+18*C517+BZ517*5","v":18096220.060947172},603659.09914291126,20444.812591874994,19368.559541199797,18292.805911893822,17754.929097240831,16678.676046565633,16140.299810543424,17217.05228258784,22058.942457203186,23673.072322531367,26362.95581716553,29591.215547821899,29591.215547821899,29591.215547821903,28514.962497146706,28514.962497146706,28514.962497146706,29052.839311799693,28514.962497146706,29591.215547821903,32281.099042456062,31743.222227803075,29590.716126452684,27439.208867840731,23135.195507878387,547567.81726199156,19777.996582920165,19777.996582920165,18647.811780420612,17517.65411630072,16952.568499645855,16952.568499645855,17517.65411630072,18647.811780420612,20342.979999720283,24298.681516159064,27124.109599433377,26559.018670000125,26559.018670000125,26559.018670000125,25993.938366123653,25993.938366123653,25993.938366123653,25993.938366123653,25993.938366123653,25993.938366123653,25428.852749468784,24298.681516159064,23168.510282849344,21473.253432884761,505447.37790306227,18256.612230387851,18256.612230387851,17213.377245794258,16170.156194934343,15648.524768903866,15648.524768903866,16170.156194934343,17213.377245794258,18778.229722684649,22429.552168762213,25037.639630246191,24516.022137949389,24516.022137949389,24516.022137949389,23994.404645652601,23994.404645652601,23994.404645652601,23994.404645652601,23994.404645652601,23994.404645652601,23472.787153355799,22429.552168762213,21386.31718416862,19821.464707278243,603659.09914291126,20444.812591874994,19368.559541199797,18292.805911893822,17754.929097240831,16678.676046565633,16140.299810543424,17217.05228258784,22058.942457203186,23673.072322531367,26362.95581716553,29591.215547821899,29591.215547821899,29591.215547821903,28514.962497146706,28514.962497146706,28514.962497146706,29052.839311799693,28514.962497146706,29591.215547821903,32281.099042456062,31743.222227803075,29590.716126452684,27439.208867840731,23135.195507878387]
["Self-Consumption",{"$f":"4*AB518+4*BA518+18*C518+BZ518*5","v":88536},{"$f":"SUM(D518:AA518)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC518:AZ518)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB518:BY518)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA518","v":2856},{"$f":"BB518","v":119},{"$f":"BC518","v":119},{"$f":"BD518","v":119},{"$f":"BE518","v":119},{"$f":"BF518","v":119},{"$f":"BG518","v":119},{"$f":"BH518","v":119},{"$f":"BI518","v":119},{"$f":"BJ518","v":119},{"$f":"BK518","v":119},{"$f":"BL518","v":119},{"$f":"BM518","v":119},{"$f":"BN518","v":119},{"$f":"BO518","v":119},{"$f":"BP518","v":119},{"$f":"BQ518","v":119},{"$f":"BR518","v":119},{"$f":"BS518","v":119},{"$f":"BT518","v":119},{"$f":"BU518","v":119},{"$f":"BV518","v":119},{"$f":"BW518","v":119},{"$f":"BX518","v":119},{"$f":"BY518","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B517:B518)","v":18184756.060947172},606515.09914291126,20563.812591874994,19487.559541199797,18411.805911893822,17873.929097240831,16797.676046565633,16259.299810543424,17336.05228258784,22177.942457203186,23792.072322531367,26481.95581716553,29710.215547821899,29710.215547821899,29710.215547821903,28633.962497146706,28633.962497146706,28633.962497146706,29171.839311799693,28633.962497146706,29710.215547821903,32400.099042456062,31862.222227803075,29709.716126452684,27558.208867840731,23254.195507878387,550423.81726199156,19896.996582920165,19896.996582920165,18766.811780420612,17636.65411630072,17071.568499645855,{"$f":"SUM(AH517:AH518)","v":17071.568499645855},17636.65411630072,18766.811780420612,20461.979999720283,24417.681516159064,27243.109599433377,26678.018670000125,26678.018670000125,26678.018670000125,26112.938366123653,26112.938366123653,26112.938366123653,26112.938366123653,26112.938366123653,26112.938366123653,25547.852749468784,24417.681516159064,23287.510282849344,21592.253432884761,508303.37790306227,18375.612230387851,18375.612230387851,17332.377245794258,16289.156194934343,15767.524768903866,15767.524768903866,16289.156194934343,17332.377245794258,18897.229722684649,22548.552168762213,25156.639630246191,24635.022137949389,{"$f":"SUM(BN517:BN518)","v":24635.022137949389},24635.022137949389,24113.404645652601,24113.404645652601,24113.404645652601,24113.404645652601,24113.404645652601,24113.404645652601,23591.787153355799,22548.552168762213,21505.31718416862,19940.464707278243,606515.09914291126,20563.812591874994,19487.559541199797,18411.805911893822,17873.929097240831,16797.676046565633,16259.299810543424,17336.05228258784,22177.942457203186,23792.072322531367,26481.95581716553,29710.215547821899,29710.215547821899,29710.215547821903,28633.962497146706,28633.962497146706,28633.962497146706,29171.839311799693,28633.962497146706,29710.215547821903,{"$f":"SUM(CT517:CT518)","v":32400.099042456062},31862.222227803075,29709.716126452684,27558.208867840731,23254.195507878387]
[null,{"$f":"4*AB520+4*BA520+18*C520+BZ520*5","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(L519:U519)","v":283112.36408354912},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK519:AT519)","v":256608.58058980768},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ519:BS519)","v":236961.10651815162}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB522+4*BA522+18*C522+BZ522*5","v":6389415.0000000019},206110.16129032263,5773.393873678504,5773.393873678504,5773.393873678504,4618.7150989428037,3464.0363242071026,4618.7150989428037,5773.393873678504,5773.393873678504,8660.0908105177568,9237.4301978856074,10392.108972621307,11546.787747357008,11546.787747357008,10392.108972621307,12701.466522092711,12701.466522092711,8082.7514231499063,9237.4301978856074,11546.787747357008,11546.787747357008,10392.108972621307,10392.108972621307,9237.4301978856074,6928.0726484142051,206110.16129032263,5773.393873678504,5773.393873678504,5773.393873678504,4618.7150989428037,3464.0363242071026,4618.7150989428037,5773.393873678504,5773.393873678504,8660.0908105177568,9237.4301978856074,10392.108972621307,11546.787747357008,11546.787747357008,10392.108972621307,12701.466522092711,12701.466522092711,8082.7514231499063,9237.4301978856074,11546.787747357008,11546.787747357008,10392.108972621307,10392.108972621307,9237.4301978856074,6928.0726484142051,206110.16129032263,5773.393873678504,5773.393873678504,5773.393873678504,4618.7150989428037,3464.0363242071026,4618.7150989428037,5773.393873678504,5773.393873678504,8660.0908105177568,9237.4301978856074,10392.108972621307,11546.787747357008,11546.787747357008,10392.108972621307,12701.466522092711,12701.466522092711,8082.7514231499063,9237.4301978856074,11546.787747357008,11546.787747357008,10392.108972621307,10392.108972621307,9237.4301978856074,6928.0726484142051,206110.16129032263,5773.393873678504,5773.393873678504,5773.393873678504,4618.7150989428037,3464.0363242071026,4618.7150989428037,5773.393873678504,5773.393873678504,8660.0908105177568,9237.4301978856074,10392.108972621307,11546.787747357008,11546.787747357008,10392.108972621307,12701.466522092711,12701.466522092711,8082.7514231499063,9237.4301978856074,11546.787747357008,11546.787747357008,10392.108972621307,10392.108972621307,9237.4301978856074,6928.0726484142051]
["   Geothermal",1274472,{"$f":"SUM(D523:AA523)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(AC523:AZ523)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(BB523:BY523)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"SUM(CA523:CX523)","v":41112},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713},{"$f":"1713","v":1713}]
["   Hydro",188000,6064.5161290322576,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,6064.5161290322576,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,6064.5161290322576,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,6064.5161290322576,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064,252.68817204301064]
["   PV",474207.65821480105,{"$f":"SUM(D525:AA525)","v":15297.021232735517},{"$f":"Inputs!$E$43/Inputs!$E$31*D537","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E537","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F537","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G537","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H537","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I537","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J537","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K537","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*L537","v":5.8699237270665847},{"$f":"Inputs!$E$43/Inputs!$E$31*M537","v":768.96000824572252},{"$f":"Inputs!$E$43/Inputs!$E$31*N537","v":1696.407957122243},{"$f":"Inputs!$E$43/Inputs!$E$31*O537","v":2183.6116264687694},{"$f":"Inputs!$E$43/Inputs!$E$31*P537","v":2101.4326942898374},{"$f":"Inputs!$E$43/Inputs!$E$31*Q537","v":2594.5062873634306},{"$f":"Inputs!$E$43/Inputs!$E$31*R537","v":2324.4897959183677},{"$f":"Inputs!$E$43/Inputs!$E$31*S537","v":2236.4409400123686},{"$f":"Inputs!$E$43/Inputs!$E$31*T537","v":1244.423830138116},{"$f":"Inputs!$E$43/Inputs!$E$31*U537","v":140.87816944959803},{"$f":"Inputs!$E$43/Inputs!$E$31*V537","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*W537","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X537","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y537","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z537","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA537","v":0},{"$f":"C525","v":15297.021232735517},{"$f":"D525","v":0},{"$f":"E525","v":0},{"$f":"F525","v":0},{"$f":"G525","v":0},{"$f":"H525","v":0},{"$f":"I525","v":0},{"$f":"J525","v":0},{"$f":"K525","v":0},{"$f":"L525","v":5.8699237270665847},{"$f":"M525","v":768.96000824572252},{"$f":"N525","v":1696.407957122243},{"$f":"O525","v":2183.6116264687694},{"$f":"P525","v":2101.4326942898374},{"$f":"Q525","v":2594.5062873634306},{"$f":"R525","v":2324.4897959183677},{"$f":"S525","v":2236.4409400123686},{"$f":"T525","v":1244.423830138116},{"$f":"U525","v":140.87816944959803},{"$f":"V525","v":0},{"$f":"W525","v":0},{"$f":"X525","v":0},{"$f":"Y525","v":0},{"$f":"Z525","v":0},{"$f":"AA525","v":0},{"$f":"AB525","v":15297.021232735517},{"$f":"AC525","v":0},{"$f":"AD525","v":0},{"$f":"AE525","v":0},{"$f":"AF525","v":0},{"$f":"AG525","v":0},{"$f":"AH525","v":0},{"$f":"AI525","v":0},{"$f":"AJ525","v":0},{"$f":"AK525","v":5.8699237270665847},{"$f":"AL525","v":768.96000824572252},{"$f":"AM525","v":1696.407957122243},{"$f":"AN525","v":2183.6116264687694},{"$f":"AO525","v":2101.4326942898374},{"$f":"AP525","v":2594.5062873634306},{"$f":"AQ525","v":2324.4897959183677},{"$f":"AR525","v":2236.4409400123686},{"$f":"AS525","v":1244.423830138116},{"$f":"AT525","v":140.87816944959803},{"$f":"AU525","v":0},{"$f":"AV525","v":0},{"$f":"AW525","v":0},{"$f":"AX525","v":0},{"$f":"AY525","v":0},{"$f":"AZ525","v":0},{"$f":"BA525","v":15297.021232735517},{"$f":"BB525","v":0},{"$f":"BC525","v":0},{"$f":"BD525","v":0},{"$f":"BE525","v":0},{"$f":"BF525","v":0},{"$f":"BG525","v":0},{"$f":"BH525","v":0},{"$f":"BI525","v":0},{"$f":"BJ525","v":5.8699237270665847},{"$f":"BK525","v":768.96000824572252},{"$f":"BL525","v":1696.407957122243},{"$f":"BM525","v":2183.6116264687694},{"$f":"BN525","v":2101.4326942898374},{"$f":"BO525","v":2594.5062873634306},{"$f":"BP525","v":2324.4897959183677},{"$f":"BQ525","v":2236.4409400123686},{"$f":"BR525","v":1244.423830138116},{"$f":"BS525","v":140.87816944959803},{"$f":"BT525","v":0},{"$f":"BU525","v":0},{"$f":"BV525","v":0},{"$f":"BW525","v":0},{"$f":"BX525","v":0},{"$f":"BY525","v":0}]
["   Waste",1063066.7241746557,34292.474973375989,0,0,0,0,0,0,0,2286,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,{"$f":"C526","v":34292.474973375989},0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0,34292.474973375989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34292.474973375989,0,0,0,0,0,0,0,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,2286.1767838125702,0,0]
["Total Projected Renewables Production",{"$f":"SUM(B522:B526)","v":9389161.3823894579},302876.17362546641,7739.082045721515,7739.082045721515,7739.082045721515,6584.4032709858147,5429.7244962501136,6584.4032709858147,7739.082045721515,10025.082045721516,12917.825690100404,14258.25516198691,16340.38188559913,17982.264329681359,17900.085397502426,17238.480215840318,19277.821273866659,19189.772417960659,13579.040209143603,13630.173323190786,15798.652703212589,15798.652703212589,14643.973928476888,14643.973928476888,11203.118369928618,8893.7608204572152,302876.17362546641,7739.082045721515,7739.082045721515,7739.082045721515,6584.4032709858147,5429.7244962501136,{"$f":"SUM(AH522:AH526)","v":6584.4032709858147},7739.082045721515,10025.258829534085,12917.825690100404,14258.25516198691,16340.38188559913,17982.264329681359,17900.085397502426,17238.480215840318,19277.821273866659,19189.772417960659,13579.040209143603,13630.173323190786,15798.652703212589,15798.652703212589,14643.973928476888,14643.973928476888,11203.118369928618,8893.7608204572152,302876.17362546641,7739.082045721515,7739.082045721515,7739.082045721515,6584.4032709858147,5429.7244962501136,6584.4032709858147,7739.082045721515,7739.082045721515,10631.648906287834,11972.078378174339,14054.20510178656,15696.087545868788,{"$f":"SUM(BN522:BN526)","v":15613.908613689855},14952.303432027747,16991.644490054088,16903.595634148089,11292.863425331032,11343.996539378215,13512.475919400018,13512.475919400018,12357.797144664317,12357.797144664317,11203.118369928618,8893.7608204572152,302876.17362546641,7739.082045721515,7739.082045721515,7739.082045721515,6584.4032709858147,5429.7244962501136,6584.4032709858147,7739.082045721515,10025.258829534085,12917.825690100404,14258.25516198691,16340.38188559913,17982.264329681359,17900.085397502426,17238.480215840318,19277.821273866659,19189.772417960659,13579.040209143603,13630.173323190786,15798.652703212589,{"$f":"SUM(CT522:CT526)","v":15798.652703212589},14643.973928476888,14643.973928476888,11203.118369928618,8893.7608204572152]
[null,{"$f":"4*AB528+4*BA528+18*C528+BZ528*5","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB529+4*BA529+19*C529+BZ529*4","v":5208000},{"$f":"SUM(D529:AA529)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(AC529:AZ529)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(BB529:BY529)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"SUM(CA529:CX529)","v":168000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$45","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000},{"$f":"Inputs!$E$46","v":7000}]
["Losses",{"$f":"4*AB530+4*BA530+19*C530+BZ530*4","v":-925199.28967664542},-30287.617362546636,{"$f":"0.1*D527*-1","v":-773.90820457215159},-773.90820457215159,-773.90820457215159,-658.44032709858152,-542.97244962501134,-658.44032709858152,-773.90820457215159,-1002.5082045721516,-1291.7825690100406,-1425.825516198691,-1634.0381885599131,-1798.2264329681359,-1790.0085397502426,-1723.8480215840318,-1927.7821273866659,-1918.977241796066,-1357.9040209143604,-1363.0173323190786,-1579.865270321259,-1579.865270321259,-1464.3973928476889,-1464.3973928476889,-1120.3118369928618,-889.37608204572155,-30287.635040927893,{"$f":"0.1*AC527*-1","v":-773.90820457215159},-773.90820457215159,-773.90820457215159,-658.44032709858152,-542.97244962501134,-658.44032709858152,-773.90820457215159,-1002.5258829534085,-1291.7825690100406,-1425.825516198691,-1634.0381885599131,-1798.2264329681359,-1790.0085397502426,-1723.8480215840318,-1927.7821273866659,-1918.977241796066,-1357.9040209143604,-1363.0173323190786,-1579.865270321259,-1579.865270321259,-1464.3973928476889,-1464.3973928476889,-1120.3118369928618,-889.37608204572155,-26858.369865209039,{"$f":"0.1*BB527*-1","v":-773.90820457215159},-773.90820457215159,-773.90820457215159,-658.44032709858152,-542.97244962501134,-658.44032709858152,-773.90820457215159,-773.90820457215159,-1063.1648906287835,-1197.207837817434,-1405.4205101786561,-1569.6087545868788,-1561.3908613689855,-1495.2303432027747,-1699.1644490054089,-1690.3595634148089,-1129.2863425331032,-1134.3996539378215,-1351.2475919400019,-1351.2475919400019,-1235.7797144664319,-1235.7797144664319,-1120.3118369928618,-889.37608204572155,-30287.635040927893,{"$f":"0.1*CA527*-1","v":-773.90820457215159},-773.90820457215159,-773.90820457215159,-658.44032709858152,-542.97244962501134,-658.44032709858152,-773.90820457215159,-1002.5258829534085,-1291.7825690100406,-1425.825516198691,-1634.0381885599131,-1798.2264329681359,-1790.0085397502426,-1723.8480215840318,-1927.7821273866659,-1918.977241796066,-1357.9040209143604,-1363.0173323190786,-1579.865270321259,-1579.865270321259,-1464.3973928476889,-1464.3973928476889,-1120.3118369928618,-889.37608204572155]
["Net Projected Demand (Surplus)",{"$f":"4*AB531+4*BA531+19*C531+BZ531*4","v":4512793.9682343611},{"$f":"C519-C527-C529-C530","v":165926.5428799915},6598.6387507256295,5522.3857000504322,4446.6320707444575,4947.9661533535973,4910.9239999405308,3333.3368666561901,3370.8784414384754,6155.3686160538218,5166.0292014410034,6649.5261713773107,8003.8718507826816,6526.1776511086764,6600.1386900697198,6119.3303028904193,4283.9233506667124,4363.167320982112,9950.7031235704508,9366.8065062749993,8491.4281149305734,11181.311609564733,11682.645692173875,9530.1395908234845,10475.402334904975,8249.8107694668925,109835.27867745304,5931.8227417708003,5931.8227417708003,4801.6379392712479,4710.691172413487,5184.8164530207523,4145.6055557586214,{"$f":"AI519-AI527-AI529-AI530","v":3671.4802751513562},2744.0788338399361,1835.936878629919,4585.2518703708447,5536.7659023941596,3493.9807732869021,3567.9418122479419,4163.3864757438387,1762.8992196436604,1842.14318995906,6891.8021778944112,6845.7823752519462,4894.150933232324,4894.150933232324,5368.2762138395856,4238.1049805298653,6204.7037499135877,6587.8686944732681,64285.574142804893,4410.4383892384867,4410.4383892384867,3367.2034046448935,3363.1932510471097,3880.7727222787639,2841.5618250166326,2323.9823537849807,3367.2034046448935,2328.7457070255996,4773.6816284053075,5507.8550386382867,3508.5433466674795,3582.5043856285192,{"$f":"BO519-BO527-BO529-BO530","v":4177.949049124416},1820.9246046039218,1900.1685749193214,6949.8275628546726,6903.8077602122075,4952.1763181925853,4952.1763181925853,5469.7697231579141,4426.5347385643281,4422.5106512328639,4936.0799688667494,165926.56055837273,6598.6387507256295,5522.3857000504322,4446.6320707444575,4947.9661533535973,4910.9239999405308,3333.3368666561901,3370.8784414384754,6155.2095106225097,5166.0292014410034,6649.5261713773107,8003.8718507826816,6526.1776511086764,6600.1386900697198,6119.3303028904193,4283.9233506667124,4363.167320982112,9950.7031235704508,9366.8065062749993,8491.4281149305734,11181.311609564733,{"$f":"CU519-CU527-CU529-CU530","v":11682.645692173875},9530.1395908234845,10475.402334904975,8249.8107694668925]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D534","v":"V"},{"$f":"E534","v":"SV"},{"$f":"F534","v":"SV"},{"$f":"G534","v":"SV"},{"$f":"H534","v":"SV"},{"$f":"I534","v":"SV"},{"$f":"J534","v":"C"},{"$f":"K534","v":"C"},{"$f":"L534","v":"C"},{"$f":"M534","v":"C"},{"$f":"N534","v":"C"},{"$f":"O534","v":"C"},{"$f":"P534","v":"C"},{"$f":"Q534","v":"C"},{"$f":"R534","v":"C"},{"$f":"S534","v":"C"},{"$f":"T534","v":"C"},{"$f":"U534","v":"P"},{"$f":"V534","v":"P"},{"$f":"W534","v":"P"},{"$f":"X534","v":"P"},{"$f":"Y534","v":"V"},{"$f":"Z534","v":"V"},{"$f":"AA534","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB537+4*BA537+18*C537+BZ537*5","v":736122.03199999989},{"$f":"SUM(D537:AA537)","v":23745.871999999996},{"$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":9.1120000000000001},{"$f":"'Hourly Production'!K26*1","v":1193.672},{"$f":"'Hourly Production'!L26*1","v":2633.3680000000004},{"$f":"'Hourly Production'!M26*1","v":3389.6640000000002},{"$f":"'Hourly Production'!N26*1","v":3262.096},{"$f":"'Hourly Production'!O26*1","v":4027.5040000000004},{"$f":"'Hourly Production'!P26*1","v":3608.3520000000003},{"$f":"'Hourly Production'!Q26*1","v":3471.672},{"$f":"'Hourly Production'!R26*1","v":1931.7440000000001},{"$f":"'Hourly Production'!S26*1","v":218.68800000000002},{"$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(AC537:AZ537)","v":23745.871999999996},{"$f":"D537","v":0},{"$f":"E537","v":0},0,0,0,0,0,0,9.1120000000000001,1193.672,2633.3680000000004,3389.6640000000002,3262.096,4027.5040000000004,3608.3520000000003,3471.672,1931.7440000000001,218.68800000000002,0,0,0,0,{"$f":"Z537","v":0},{"$f":"AA537","v":0},{"$f":"SUM(BB537:BY537)","v":23745.871999999996},{"$f":"AC537","v":0},0,0,0,0,0,0,0,9.1120000000000001,1193.672,2633.3680000000004,3389.6640000000002,3262.096,4027.5040000000004,3608.3520000000003,3471.672,1931.7440000000001,218.68800000000002,0,0,0,0,{"$f":"AY537","v":0},0,{"$f":"SUM(CA537:CX537)","v":23745.871999999996},{"$f":"BB537","v":0},0,0,0,0,0,0,0,9.1120000000000001,1193.672,2633.3680000000004,3389.6640000000002,3262.096,4027.5040000000004,3608.3520000000003,3471.672,1931.7440000000001,218.68800000000002,0,0,0,0,0,0]
["AC Losses",{"$f":"4*AB538+4*BA538+19*C538+BZ538*4","v":-25038.454796447993},{"$f":"SUM(D538:AA538)","v":-807.69209020799974},{"$f":"Inputs!$E$51*D537*-1","v":0},{"$f":"Inputs!$E$51*E537*-1","v":0},{"$f":"Inputs!$E$51*F537*-1","v":0},{"$f":"Inputs!$E$51*G537*-1","v":0},{"$f":"Inputs!$E$51*H537*-1","v":0},{"$f":"Inputs!$E$51*I537*-1","v":0},{"$f":"Inputs!$E$51*J537*-1","v":0},{"$f":"Inputs!$E$51*K537*-1","v":0},{"$f":"Inputs!$E$51*L537*-1","v":-0.30993556799999988},{"$f":"Inputs!$E$51*M537*-1","v":-40.601559407999986},{"$f":"Inputs!$E$51*N537*-1","v":-89.571379151999977},{"$f":"Inputs!$E$51*O537*-1","v":-115.29603129599997},{"$f":"Inputs!$E$51*P537*-1","v":-110.95693334399996},{"$f":"Inputs!$E$51*Q537*-1","v":-136.99152105599995},{"$f":"Inputs!$E$51*R537*-1","v":-122.73448492799997},{"$f":"Inputs!$E$51*S537*-1","v":-118.08545140799995},{"$f":"Inputs!$E$51*T537*-1","v":-65.706340415999989},{"$f":"Inputs!$E$51*U537*-1","v":-7.4384536319999981},{"$f":"Inputs!$E$51*V537*-1","v":0},{"$f":"Inputs!$E$51*W537*-1","v":0},{"$f":"Inputs!$E$51*X537*-1","v":0},{"$f":"Inputs!$E$51*Y537*-1","v":0},{"$f":"Inputs!$E$51*Z537*-1","v":0},{"$f":"Inputs!$E$51*AA537*-1","v":0},{"$f":"SUM(AC538:AZ538)","v":-807.69209020799974},{"$f":"Inputs!$E$51*AC537*-1","v":0},{"$f":"Inputs!$E$51*AD537*-1","v":0},{"$f":"Inputs!$E$51*AE537*-1","v":0},{"$f":"Inputs!$E$51*AF537*-1","v":0},{"$f":"Inputs!$E$51*AG537*-1","v":0},{"$f":"Inputs!$E$51*AH537*-1","v":0},{"$f":"Inputs!$E$51*AI537*-1","v":0},{"$f":"Inputs!$E$51*AJ537*-1","v":0},{"$f":"Inputs!$E$51*AK537*-1","v":-0.30993556799999988},{"$f":"Inputs!$E$51*AL537*-1","v":-40.601559407999986},{"$f":"Inputs!$E$51*AM537*-1","v":-89.571379151999977},{"$f":"Inputs!$E$51*AN537*-1","v":-115.29603129599997},{"$f":"Inputs!$E$51*AO537*-1","v":-110.95693334399996},{"$f":"Inputs!$E$51*AP537*-1","v":-136.99152105599995},{"$f":"Inputs!$E$51*AQ537*-1","v":-122.73448492799997},{"$f":"Inputs!$E$51*AR537*-1","v":-118.08545140799995},{"$f":"Inputs!$E$51*AS537*-1","v":-65.706340415999989},{"$f":"Inputs!$E$51*AT537*-1","v":-7.4384536319999981},{"$f":"Inputs!$E$51*AU537*-1","v":0},{"$f":"Inputs!$E$51*AV537*-1","v":0},{"$f":"Inputs!$E$51*AW537*-1","v":0},{"$f":"Inputs!$E$51*AX537*-1","v":0},{"$f":"Inputs!$E$51*AY537*-1","v":0},{"$f":"Inputs!$E$51*AZ537*-1","v":0},{"$f":"SUM(BB538:BY538)","v":-807.69209020799974},{"$f":"Inputs!$E$51*BB537*-1","v":0},{"$f":"Inputs!$E$51*BC537*-1","v":0},{"$f":"Inputs!$E$51*BD537*-1","v":0},{"$f":"Inputs!$E$51*BE537*-1","v":0},{"$f":"Inputs!$E$51*BF537*-1","v":0},{"$f":"Inputs!$E$51*BG537*-1","v":0},{"$f":"Inputs!$E$51*BH537*-1","v":0},{"$f":"Inputs!$E$51*BI537*-1","v":0},{"$f":"Inputs!$E$51*BJ537*-1","v":-0.30993556799999988},{"$f":"Inputs!$E$51*BK537*-1","v":-40.601559407999986},{"$f":"Inputs!$E$51*BL537*-1","v":-89.571379151999977},{"$f":"Inputs!$E$51*BM537*-1","v":-115.29603129599997},{"$f":"Inputs!$E$51*BN537*-1","v":-110.95693334399996},{"$f":"Inputs!$E$51*BO537*-1","v":-136.99152105599995},{"$f":"Inputs!$E$51*BP537*-1","v":-122.73448492799997},{"$f":"Inputs!$E$51*BQ537*-1","v":-118.08545140799995},{"$f":"Inputs!$E$51*BR537*-1","v":-65.706340415999989},{"$f":"Inputs!$E$51*BS537*-1","v":-7.4384536319999981},{"$f":"Inputs!$E$51*BT537*-1","v":0},{"$f":"Inputs!$E$51*BU537*-1","v":0},{"$f":"Inputs!$E$51*BV537*-1","v":0},{"$f":"Inputs!$E$51*BW537*-1","v":0},{"$f":"Inputs!$E$51*BX537*-1","v":0},{"$f":"Inputs!$E$51*BY537*-1","v":0},{"$f":"SUM(CA538:CX538)","v":-807.69209020799974},{"$f":"Inputs!$E$51*CA537*-1","v":0},{"$f":"Inputs!$E$51*CB537*-1","v":0},{"$f":"Inputs!$E$51*CC537*-1","v":0},{"$f":"Inputs!$E$51*CD537*-1","v":0},{"$f":"Inputs!$E$51*CE537*-1","v":0},{"$f":"Inputs!$E$51*CF537*-1","v":0},{"$f":"Inputs!$E$51*CG537*-1","v":0},{"$f":"Inputs!$E$51*CH537*-1","v":0},{"$f":"Inputs!$E$51*CI537*-1","v":-0.30993556799999988},{"$f":"Inputs!$E$51*CJ537*-1","v":-40.601559407999986},{"$f":"Inputs!$E$51*CK537*-1","v":-89.571379151999977},{"$f":"Inputs!$E$51*CL537*-1","v":-115.29603129599997},{"$f":"Inputs!$E$51*CM537*-1","v":-110.95693334399996},{"$f":"Inputs!$E$51*CN537*-1","v":-136.99152105599995},{"$f":"Inputs!$E$51*CO537*-1","v":-122.73448492799997},{"$f":"Inputs!$E$51*CP537*-1","v":-118.08545140799995},{"$f":"Inputs!$E$51*CQ537*-1","v":-65.706340415999989},{"$f":"Inputs!$E$51*CR537*-1","v":-7.4384536319999981},{"$f":"Inputs!$E$51*CS537*-1","v":0},{"$f":"Inputs!$E$51*CT537*-1","v":0},{"$f":"Inputs!$E$51*CU537*-1","v":0},{"$f":"Inputs!$E$51*CV537*-1","v":0},{"$f":"Inputs!$E$51*CW537*-1","v":0},{"$f":"Inputs!$E$51*CX537*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB539+4*BA539+19*C539+BZ539*4","v":711083.57720355201},{"$f":"SUM(D539:AA539)","v":22938.179909792001},{"$f":"D537+D538","v":0},{"$f":"E537+E538","v":0},{"$f":"F537+F538","v":0},{"$f":"G537+G538","v":0},{"$f":"H537+H538","v":0},{"$f":"I537+I538","v":0},{"$f":"J537+J538","v":0},{"$f":"K537+K538","v":0},{"$f":"L537+L538","v":8.8020644319999999},{"$f":"M537+M538","v":1153.0704405920001},{"$f":"N537+N538","v":2543.7966208480002},{"$f":"O537+O538","v":3274.3679687040003},{"$f":"P537+P538","v":3151.1390666560001},{"$f":"Q537+Q538","v":3890.5124789440006},{"$f":"R537+R538","v":3485.6175150720005},{"$f":"S537+S538","v":3353.5865485919999},{"$f":"T537+T538","v":1866.0376595840003},{"$f":"U537+U538","v":211.24954636800001},{"$f":"V537+V538","v":0},{"$f":"W537+W538","v":0},{"$f":"X537+X538","v":0},{"$f":"Y537+Y538","v":0},{"$f":"Z537+Z538","v":0},{"$f":"AA537+AA538","v":0},{"$f":"SUM(AC539:AZ539)","v":22938.179909792001},{"$f":"AC537+AC538","v":0},{"$f":"AD537+AD538","v":0},{"$f":"AE537+AE538","v":0},{"$f":"AF537+AF538","v":0},{"$f":"AG537+AG538","v":0},{"$f":"AH537+AH538","v":0},{"$f":"AI537+AI538","v":0},{"$f":"AJ537+AJ538","v":0},{"$f":"AK537+AK538","v":8.8020644319999999},{"$f":"AL537+AL538","v":1153.0704405920001},{"$f":"AM537+AM538","v":2543.7966208480002},{"$f":"AN537+AN538","v":3274.3679687040003},{"$f":"AO537+AO538","v":3151.1390666560001},{"$f":"AP537+AP538","v":3890.5124789440006},{"$f":"AQ537+AQ538","v":3485.6175150720005},{"$f":"AR537+AR538","v":3353.5865485919999},{"$f":"AS537+AS538","v":1866.0376595840003},{"$f":"AT537+AT538","v":211.24954636800001},{"$f":"AU537+AU538","v":0},{"$f":"AV537+AV538","v":0},{"$f":"AW537+AW538","v":0},{"$f":"AX537+AX538","v":0},{"$f":"AY537+AY538","v":0},{"$f":"AZ537+AZ538","v":0},22938.179909792001,{"$f":"BB537+BB538","v":0},{"$f":"BC537+BC538","v":0},{"$f":"BD537+BD538","v":0},{"$f":"BE537+BE538","v":0},{"$f":"BF537+BF538","v":0},{"$f":"BG537+BG538","v":0},{"$f":"BH537+BH538","v":0},{"$f":"BI537+BI538","v":0},{"$f":"BJ537+BJ538","v":8.8020644319999999},{"$f":"BK537+BK538","v":1153.0704405920001},{"$f":"BL537+BL538","v":2543.7966208480002},{"$f":"BM537+BM538","v":3274.3679687040003},{"$f":"BN537+BN538","v":3151.1390666560001},{"$f":"BO537+BO538","v":3890.5124789440006},{"$f":"BP537+BP538","v":3485.6175150720005},{"$f":"BQ537+BQ538","v":3353.5865485919999},{"$f":"BR537+BR538","v":1866.0376595840003},{"$f":"BS537+BS538","v":211.24954636800001},{"$f":"BT537+BT538","v":0},{"$f":"BU537+BU538","v":0},{"$f":"BV537+BV538","v":0},{"$f":"BW537+BW538","v":0},{"$f":"BX537+BX538","v":0},{"$f":"BY537+BY538","v":0},22938.179909792001,{"$f":"CA537+CA538","v":0},{"$f":"CB537+CB538","v":0},{"$f":"CC537+CC538","v":0},{"$f":"CD537+CD538","v":0},{"$f":"CE537+CE538","v":0},{"$f":"CF537+CF538","v":0},{"$f":"CG537+CG538","v":0},{"$f":"CH537+CH538","v":0},{"$f":"CI537+CI538","v":8.8020644319999999},{"$f":"CJ537+CJ538","v":1153.0704405920001},{"$f":"CK537+CK538","v":2543.7966208480002},{"$f":"CL537+CL538","v":3274.3679687040003},{"$f":"CM537+CM538","v":3151.1390666560001},{"$f":"CN537+CN538","v":3890.5124789440006},{"$f":"CO537+CO538","v":3485.6175150720005},{"$f":"CP537+CP538","v":3353.5865485919999},{"$f":"CQ537+CQ538","v":1866.0376595840003},{"$f":"CR537+CR538","v":211.24954636800001},{"$f":"CS537+CS538","v":0},{"$f":"CT537+CT538","v":0},{"$f":"CU537+CU538","v":0},{"$f":"CV537+CV538","v":0},{"$f":"CW537+CW538","v":0},{"$f":"CX537+CX538","v":0}]
["PV Production used internally",{"$f":"4*AB540+4*BA540+19*C540+BZ540*4","v":-33473.863997392},{"$f":"SUM(D540:AA540)","v":-1079.802064432},{"$f":"IF(D539>Inputs!$E$81,Inputs!$E$81,D539)*-1","v":0},{"$f":"IF(E539>Inputs!$E$81,Inputs!$E$81,E539)*-1","v":0},{"$f":"IF(F539>Inputs!$E$81,Inputs!$E$81,F539)*-1","v":0},{"$f":"IF(G539>Inputs!$E$81,Inputs!$E$81,G539)*-1","v":0},{"$f":"IF(H539>Inputs!$E$81,Inputs!$E$81,H539)*-1","v":0},{"$f":"IF(I539>Inputs!$E$81,Inputs!$E$81,I539)*-1","v":0},{"$f":"IF(J539>Inputs!$E$81,Inputs!$E$81,J539)*-1","v":0},{"$f":"IF(K539>Inputs!$E$81,Inputs!$E$81,K539)*-1","v":0},{"$f":"IF(L539>Inputs!$E$81,Inputs!$E$81,L539)*-1","v":-8.8020644319999999},{"$f":"IF(M539>Inputs!$E$81,Inputs!$E$81,M539)*-1","v":-119},{"$f":"IF(N539>Inputs!$E$81,Inputs!$E$81,N539)*-1","v":-119},{"$f":"IF(O539>Inputs!$E$81,Inputs!$E$81,O539)*-1","v":-119},{"$f":"IF(P539>Inputs!$E$81,Inputs!$E$81,P539)*-1","v":-119},{"$f":"IF(Q539>Inputs!$E$81,Inputs!$E$81,Q539)*-1","v":-119},{"$f":"IF(R539>Inputs!$E$81,Inputs!$E$81,R539)*-1","v":-119},{"$f":"IF(S539>Inputs!$E$81,Inputs!$E$81,S539)*-1","v":-119},{"$f":"IF(T539>Inputs!$E$81,Inputs!$E$81,T539)*-1","v":-119},{"$f":"IF(U539>Inputs!$E$81,Inputs!$E$81,U539)*-1","v":-119},{"$f":"IF(V539>Inputs!$E$81,Inputs!$E$81,V539)*-1","v":0},{"$f":"IF(W539>Inputs!$E$81,Inputs!$E$81,W539)*-1","v":0},{"$f":"IF(X539>Inputs!$E$81,Inputs!$E$81,X539)*-1","v":0},{"$f":"IF(Y539>Inputs!$E$81,Inputs!$E$81,Y539)*-1","v":0},{"$f":"IF(Z539>Inputs!$E$81,Inputs!$E$81,Z539)*-1","v":0},{"$f":"IF(AA539>Inputs!$E$81,Inputs!$E$81,AA539)*-1","v":0},{"$f":"SUM(AC540:AZ540)","v":-1079.802064432},{"$f":"IF(AC539>Inputs!$E$81,Inputs!$E$81,AC539)*-1","v":0},{"$f":"IF(AD539>Inputs!$E$81,Inputs!$E$81,AD539)*-1","v":0},{"$f":"IF(AE539>Inputs!$E$81,Inputs!$E$81,AE539)*-1","v":0},{"$f":"IF(AF539>Inputs!$E$81,Inputs!$E$81,AF539)*-1","v":0},{"$f":"IF(AG539>Inputs!$E$81,Inputs!$E$81,AG539)*-1","v":0},{"$f":"IF(AH539>Inputs!$E$81,Inputs!$E$81,AH539)*-1","v":0},{"$f":"IF(AI539>Inputs!$E$81,Inputs!$E$81,AI539)*-1","v":0},{"$f":"IF(AJ539>Inputs!$E$81,Inputs!$E$81,AJ539)*-1","v":0},{"$f":"IF(AK539>Inputs!$E$81,Inputs!$E$81,AK539)*-1","v":-8.8020644319999999},{"$f":"IF(AL539>Inputs!$E$81,Inputs!$E$81,AL539)*-1","v":-119},{"$f":"IF(AM539>Inputs!$E$81,Inputs!$E$81,AM539)*-1","v":-119},{"$f":"IF(AN539>Inputs!$E$81,Inputs!$E$81,AN539)*-1","v":-119},{"$f":"IF(AO539>Inputs!$E$81,Inputs!$E$81,AO539)*-1","v":-119},{"$f":"IF(AP539>Inputs!$E$81,Inputs!$E$81,AP539)*-1","v":-119},{"$f":"IF(AQ539>Inputs!$E$81,Inputs!$E$81,AQ539)*-1","v":-119},{"$f":"IF(AR539>Inputs!$E$81,Inputs!$E$81,AR539)*-1","v":-119},{"$f":"IF(AS539>Inputs!$E$81,Inputs!$E$81,AS539)*-1","v":-119},{"$f":"IF(AT539>Inputs!$E$81,Inputs!$E$81,AT539)*-1","v":-119},{"$f":"IF(AU539>Inputs!$E$81,Inputs!$E$81,AU539)*-1","v":0},{"$f":"IF(AV539>Inputs!$E$81,Inputs!$E$81,AV539)*-1","v":0},{"$f":"IF(AW539>Inputs!$E$81,Inputs!$E$81,AW539)*-1","v":0},{"$f":"IF(AX539>Inputs!$E$81,Inputs!$E$81,AX539)*-1","v":0},{"$f":"IF(AY539>Inputs!$E$81,Inputs!$E$81,AY539)*-1","v":0},{"$f":"IF(AZ539>Inputs!$E$81,Inputs!$E$81,AZ539)*-1","v":0},{"$f":"SUM(BB540:BY540)","v":-1079.802064432},{"$f":"IF(BB539>Inputs!$E$81,Inputs!$E$81,BB539)*-1","v":0},{"$f":"IF(BC539>Inputs!$E$81,Inputs!$E$81,BC539)*-1","v":0},{"$f":"IF(BD539>Inputs!$E$81,Inputs!$E$81,BD539)*-1","v":0},{"$f":"IF(BE539>Inputs!$E$81,Inputs!$E$81,BE539)*-1","v":0},{"$f":"IF(BF539>Inputs!$E$81,Inputs!$E$81,BF539)*-1","v":0},{"$f":"IF(BG539>Inputs!$E$81,Inputs!$E$81,BG539)*-1","v":0},{"$f":"IF(BH539>Inputs!$E$81,Inputs!$E$81,BH539)*-1","v":0},{"$f":"IF(BI539>Inputs!$E$81,Inputs!$E$81,BI539)*-1","v":0},{"$f":"IF(BJ539>Inputs!$E$81,Inputs!$E$81,BJ539)*-1","v":-8.8020644319999999},{"$f":"IF(BK539>Inputs!$E$81,Inputs!$E$81,BK539)*-1","v":-119},{"$f":"IF(BL539>Inputs!$E$81,Inputs!$E$81,BL539)*-1","v":-119},{"$f":"IF(BM539>Inputs!$E$81,Inputs!$E$81,BM539)*-1","v":-119},{"$f":"IF(BN539>Inputs!$E$81,Inputs!$E$81,BN539)*-1","v":-119},{"$f":"IF(BO539>Inputs!$E$81,Inputs!$E$81,BO539)*-1","v":-119},{"$f":"IF(BP539>Inputs!$E$81,Inputs!$E$81,BP539)*-1","v":-119},{"$f":"IF(BQ539>Inputs!$E$81,Inputs!$E$81,BQ539)*-1","v":-119},{"$f":"IF(BR539>Inputs!$E$81,Inputs!$E$81,BR539)*-1","v":-119},{"$f":"IF(BS539>Inputs!$E$81,Inputs!$E$81,BS539)*-1","v":-119},{"$f":"IF(BT539>Inputs!$E$81,Inputs!$E$81,BT539)*-1","v":0},{"$f":"IF(BU539>Inputs!$E$81,Inputs!$E$81,BU539)*-1","v":0},{"$f":"IF(BV539>Inputs!$E$81,Inputs!$E$81,BV539)*-1","v":0},{"$f":"IF(BW539>Inputs!$E$81,Inputs!$E$81,BW539)*-1","v":0},{"$f":"IF(BX539>Inputs!$E$81,Inputs!$E$81,BX539)*-1","v":0},{"$f":"IF(BY539>Inputs!$E$81,Inputs!$E$81,BY539)*-1","v":0},{"$f":"SUM(CA540:CX540)","v":-1079.802064432},{"$f":"IF(CA539>Inputs!$E$81,Inputs!$E$81,CA539)*-1","v":0},{"$f":"IF(CB539>Inputs!$E$81,Inputs!$E$81,CB539)*-1","v":0},{"$f":"IF(CC539>Inputs!$E$81,Inputs!$E$81,CC539)*-1","v":0},{"$f":"IF(CD539>Inputs!$E$81,Inputs!$E$81,CD539)*-1","v":0},{"$f":"IF(CE539>Inputs!$E$81,Inputs!$E$81,CE539)*-1","v":0},{"$f":"IF(CF539>Inputs!$E$81,Inputs!$E$81,CF539)*-1","v":0},{"$f":"IF(CG539>Inputs!$E$81,Inputs!$E$81,CG539)*-1","v":0},{"$f":"IF(CH539>Inputs!$E$81,Inputs!$E$81,CH539)*-1","v":0},{"$f":"IF(CI539>Inputs!$E$81,Inputs!$E$81,CI539)*-1","v":-8.8020644319999999},{"$f":"IF(CJ539>Inputs!$E$81,Inputs!$E$81,CJ539)*-1","v":-119},{"$f":"IF(CK539>Inputs!$E$81,Inputs!$E$81,CK539)*-1","v":-119},{"$f":"IF(CL539>Inputs!$E$81,Inputs!$E$81,CL539)*-1","v":-119},{"$f":"IF(CM539>Inputs!$E$81,Inputs!$E$81,CM539)*-1","v":-119},{"$f":"IF(CN539>Inputs!$E$81,Inputs!$E$81,CN539)*-1","v":-119},{"$f":"IF(CO539>Inputs!$E$81,Inputs!$E$81,CO539)*-1","v":-119},{"$f":"IF(CP539>Inputs!$E$81,Inputs!$E$81,CP539)*-1","v":-119},{"$f":"IF(CQ539>Inputs!$E$81,Inputs!$E$81,CQ539)*-1","v":-119},{"$f":"IF(CR539>Inputs!$E$81,Inputs!$E$81,CR539)*-1","v":-119},{"$f":"IF(CS539>Inputs!$E$81,Inputs!$E$81,CS539)*-1","v":0},{"$f":"IF(CT539>Inputs!$E$81,Inputs!$E$81,CT539)*-1","v":0},{"$f":"IF(CU539>Inputs!$E$81,Inputs!$E$81,CU539)*-1","v":0},{"$f":"IF(CV539>Inputs!$E$81,Inputs!$E$81,CV539)*-1","v":0},{"$f":"IF(CW539>Inputs!$E$81,Inputs!$E$81,CW539)*-1","v":0},{"$f":"IF(CX539>Inputs!$E$81,Inputs!$E$81,CX539)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB541+4*BA541+19*C541+BZ541*4","v":677609.71320616},{"$f":"SUM(D541:AA541)","v":21858.377845359999},{"$f":"D539+D540","v":0},{"$f":"E539+E540","v":0},0,0,0,0,0,0,0,1034.0704405920001,2424.7966208480002,3155.3679687040003,3032.1390666560001,3771.5124789440006,3366.6175150720005,3234.5865485919999,1747.0376595840003,92.249546368000011,0,0,0,0,0,0,{"$f":"SUM(AC541:AZ541)","v":21858.377845359999},{"$f":"AC539+AC540","v":0},{"$f":"AD539+AD540","v":0},0,0,0,0,0,0,0,1034.0704405920001,2424.7966208480002,3155.3679687040003,3032.1390666560001,3771.5124789440006,3366.6175150720005,3234.5865485919999,1747.0376595840003,92.249546368000011,0,0,0,0,0,0,{"$f":"SUM(BB541:BY541)","v":21858.377845359999},{"$f":"BB539+BB540","v":0},{"$f":"BC539+BC540","v":0},0,0,0,0,0,0,0,1034.0704405920001,2424.7966208480002,3155.3679687040003,3032.1390666560001,3771.5124789440006,3366.6175150720005,3234.5865485919999,1747.0376595840003,92.249546368000011,0,0,0,0,0,0,{"$f":"SUM(CA541:CX541)","v":21858.377845359999},{"$f":"CA539+CA540","v":0},{"$f":"CB539+CB540","v":0},0,0,0,0,0,0,0,1034.0704405920001,2424.7966208480002,3155.3679687040003,3032.1390666560001,3771.5124789440006,3366.6175150720005,3234.5865485919999,1747.0376595840003,92.249546368000011,0,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB544+4*BA544+19*C544+BZ544*4","v":654104.62305335177},{"$f":"SUM(D544:AA544)","v":21858.377845359999},{"$f":"IF(D531<0,0,IF(D531>D541,D541,D531))","v":0},{"$f":"IF(E531<0,0,IF(E531>E541,E541,E531))","v":0},0,0,0,0,0,0,0,1034.0704405920001,2424.7966208480002,3155.3679687040003,3032.1390666560001,3771.5124789440006,3366.6175150720005,3234.5865485919999,1747.0376595840003,92.249546368000011,0,0,0,0,0,0,{"$f":"SUM(AC544:AZ544)","v":18862.216191298718},{"$f":"IF(AC531<0,0,IF(AC531>AC541,AC541,AC531))","v":0},{"$f":"IF(AD531<0,0,IF(AD531>AD541,AD541,AD531))","v":0},0,0,0,0,0,0,0,1034.0704405920001,2424.7966208480002,3155.3679687040003,3032.1390666560001,3771.5124789440006,1762.8992196436604,1842.14318995906,1747.0376595840003,92.249546368000011,0,0,0,0,0,0,{"$f":"SUM(BB544:BY544)","v":18978.26696121924},{"$f":"IF(BB531<0,0,IF(BB531>BB541,BB541,BB531))","v":0},0,0,0,0,0,0,0,0,1034.0704405920001,2424.7966208480002,3155.3679687040003,3032.1390666560001,3771.5124789440006,1820.9246046039218,1900.1685749193214,1747.0376595840003,92.249546368000011,0,0,0,0,0,0,{"$f":"SUM(CA544:CX544)","v":21858.377845359999},{"$f":"IF(CA531<0,0,IF(CA531>CA541,CA541,CA531))","v":0},{"$f":"IF(CB531<0,0,IF(CB531>CB541,CB541,CB531))","v":0},0,0,0,0,0,0,0,1034.0704405920001,2424.7966208480002,3155.3679687040003,3032.1390666560001,3771.5124789440006,3366.6175150720005,3234.5865485919999,1747.0376595840003,92.249546368000011,0,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B531-B544","v":3858689.3451810093},{"$f":"C531-C544","v":144068.1650346315},{"$f":"D531-D544","v":6598.6387507256295},{"$f":"E531-E544","v":5522.3857000504322},{"$f":"F531-F544","v":4446.6320707444575},{"$f":"G531-G544","v":4947.9661533535973},{"$f":"H531-H544","v":4910.9239999405308},{"$f":"I531-I544","v":3333.3368666561901},{"$f":"J531-J544","v":3370.8784414384754},{"$f":"K531-K544","v":6155.3686160538218},{"$f":"L531-L544","v":5166.0292014410034},{"$f":"M531-M544","v":5615.4557307853102},{"$f":"N531-N544","v":5579.0752299346814},{"$f":"O531-O544","v":3370.8096824046761},{"$f":"P531-P544","v":3567.9996234137197},{"$f":"Q531-Q544","v":2347.8178239464187},{"$f":"R531-R544","v":917.30583559471188},{"$f":"S531-S544","v":1128.5807723901121},{"$f":"T531-T544","v":8203.66546398645},{"$f":"U531-U544","v":9274.5569599069986},{"$f":"V531-V544","v":8491.4281149305734},{"$f":"W531-W544","v":11181.311609564733},{"$f":"X531-X544","v":11682.645692173875},{"$f":"Y531-Y544","v":9530.1395908234845},{"$f":"Z531-Z544","v":10475.402334904975},{"$f":"AA531-AA544","v":8249.8107694668925},{"$f":"AB531-AB544","v":90973.062486154318},{"$f":"AC531-AC544","v":5931.8227417708003},{"$f":"AD531-AD544","v":5931.8227417708003},{"$f":"AE531-AE544","v":4801.6379392712479},{"$f":"AF531-AF544","v":4710.691172413487},{"$f":"AG531-AG544","v":5184.8164530207523},{"$f":"AH531-AH544","v":4145.6055557586214},{"$f":"AI531-AI544","v":3671.4802751513562},{"$f":"AJ531-AJ544","v":2744.0788338399361},{"$f":"AK531-AK544","v":1835.936878629919},{"$f":"AL531-AL544","v":3551.1814297788446},{"$f":"AM531-AM544","v":3111.9692815461594},{"$f":"AN531-AN544","v":338.61280458290184},{"$f":"AO531-AO544","v":535.80274559194186},{"$f":"AP531-AP544","v":391.8739967998381},{"$f":"AQ531-AQ544","v":0},{"$f":"AR531-AR544","v":0},{"$f":"AS531-AS544","v":5144.7645183104105},{"$f":"AT531-AT544","v":6753.5328288839464},{"$f":"AU531-AU544","v":4894.150933232324},{"$f":"AV531-AV544","v":4894.150933232324},{"$f":"AW531-AW544","v":5368.2762138395856},{"$f":"AX531-AX544","v":4238.1049805298653},{"$f":"AY531-AY544","v":6204.7037499135877},{"$f":"AZ531-AZ544","v":6587.8686944732681},{"$f":"BA531-BA544","v":45307.307181585653},{"$f":"BB531-BB544","v":4410.4383892384867},{"$f":"BC531-BC544","v":4410.4383892384867},{"$f":"BD531-BD544","v":3367.2034046448935},{"$f":"BE531-BE544","v":3363.1932510471097},{"$f":"BF531-BF544","v":3880.7727222787639},{"$f":"BG531-BG544","v":2841.5618250166326},{"$f":"BH531-BH544","v":2323.9823537849807},{"$f":"BI531-BI544","v":3367.2034046448935},{"$f":"BJ531-BJ544","v":2328.7457070255996},{"$f":"BK531-BK544","v":3739.6111878133074},{"$f":"BL531-BL544","v":3083.0584177902865},{"$f":"BM531-BM544","v":353.17537796347915},{"$f":"BN531-BN544","v":550.36531897251916},{"$f":"BO531-BO544","v":406.4365701804154},{"$f":"BP531-BP544","v":0},{"$f":"BQ531-BQ544","v":0},{"$f":"BR531-BR544","v":5202.7899032706719},{"$f":"BS531-BS544","v":6811.5582138442078},{"$f":"BT531-BT544","v":4952.1763181925853},{"$f":"BU531-BU544","v":4952.1763181925853},{"$f":"BV531-BV544","v":5469.7697231579141},{"$f":"BW531-BW544","v":4426.5347385643281},{"$f":"BX531-BX544","v":4422.5106512328639},{"$f":"BY531-BY544","v":4936.0799688667494},{"$f":"BZ531-BZ544","v":144068.18271301273},{"$f":"CA531-CA544","v":6598.6387507256295},{"$f":"CB531-CB544","v":5522.3857000504322},{"$f":"CC531-CC544","v":4446.6320707444575},{"$f":"CD531-CD544","v":4947.9661533535973},{"$f":"CE531-CE544","v":4910.9239999405308},{"$f":"CF531-CF544","v":3333.3368666561901},{"$f":"CG531-CG544","v":3370.8784414384754},{"$f":"CH531-CH544","v":6155.2095106225097},{"$f":"CI531-CI544","v":5166.0292014410034},{"$f":"CJ531-CJ544","v":5615.4557307853102},{"$f":"CK531-CK544","v":5579.0752299346814},{"$f":"CL531-CL544","v":3370.8096824046761},{"$f":"CM531-CM544","v":3567.9996234137197},{"$f":"CN531-CN544","v":2347.8178239464187},{"$f":"CO531-CO544","v":917.30583559471188},{"$f":"CP531-CP544","v":1128.5807723901121},{"$f":"CQ531-CQ544","v":8203.66546398645},{"$f":"CR531-CR544","v":9274.5569599069986},{"$f":"CS531-CS544","v":8491.4281149305734},{"$f":"CT531-CT544","v":11181.311609564733},{"$f":"CU531-CU544","v":11682.645692173875},{"$f":"CV531-CV544","v":9530.1395908234845},{"$f":"CW531-CW544","v":10475.402334904975},{"$f":"CX531-CX544","v":8249.8107694668925}]
[]
["Summary"]
["Produced",{"$f":"B539","v":711083.57720355201},{"$f":"SUM(D548:AA548)","v":22938.179909792001},{"$f":"D539","v":0},0,0,0,0,0,0,0,8.8020644319999999,1153.0704405920001,2543.7966208480002,3274.3679687040003,3151.1390666560001,3890.5124789440006,3485.6175150720005,3353.5865485919999,1866.0376595840003,211.24954636800001,0,0,0,0,0,0,22938.179909792001,0,0,0,0,0,0,0,{"$f":"AJ539","v":0},8.8020644319999999,1153.0704405920001,2543.7966208480002,3274.3679687040003,3151.1390666560001,3890.5124789440006,3485.6175150720005,3353.5865485919999,1866.0376595840003,211.24954636800001,0,0,0,0,0,0,22938.179909792001,0,0,0,0,0,0,0,0,8.8020644319999999,1153.0704405920001,2543.7966208480002,3274.3679687040003,3151.1390666560001,3890.5124789440006,{"$f":"BP539","v":3485.6175150720005},3353.5865485919999,1866.0376595840003,211.24954636800001,0,0,0,0,0,0,22938.179909792001,0,0,0,0,0,0,0,0,8.8020644319999999,1153.0704405920001,2543.7966208480002,3274.3679687040003,3151.1390666560001,3890.5124789440006,3485.6175150720005,3353.5865485919999,1866.0376595840003,211.24954636800001,0,0,0,0,0,0]
["Used",{"$f":"B540","v":-33473.863997392},{"$f":"C540","v":-1079.802064432},{"$f":"D540","v":0},0,0,0,0,0,0,0,-8.8020644319999999,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,0,-1079.802064432,0,0,0,0,0,0,0,0,-8.8020644319999999,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,0,-1079.802064432,0,0,0,0,0,0,0,0,-8.8020644319999999,-119,-119,-119,-119,-119,{"$f":"BP540","v":-119},-119,-119,-119,0,0,0,0,0,0,-1079.802064432,0,0,0,0,0,0,0,0,-8.8020644319999999,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB550+4*BA550+19*C550+BZ550*4","v":654104.62305335177},{"$f":"SUM(D550:AA550)","v":21858.377845359999},{"$f":"D544","v":0},{"$f":"E544","v":0},0,0,0,0,0,0,0,1034.0704405920001,2424.7966208480002,3155.3679687040003,3032.1390666560001,3771.5124789440006,3366.6175150720005,3234.5865485919999,1747.0376595840003,92.249546368000011,0,0,0,0,0,0,18862.216191298718,0,0,0,0,0,0,0,0,0,1034.0704405920001,2424.7966208480002,3155.3679687040003,3032.1390666560001,3771.5124789440006,1762.8992196436604,1842.14318995906,1747.0376595840003,92.249546368000011,0,0,0,0,0,0,18978.26696121924,0,0,0,0,0,0,0,0,0,1034.0704405920001,2424.7966208480002,3155.3679687040003,3032.1390666560001,3771.5124789440006,1820.9246046039218,{"$f":"BQ544","v":1900.1685749193214},1747.0376595840003,92.249546368000011,0,0,0,0,0,0,21858.377845359999,0,0,0,0,0,0,0,0,0,1034.0704405920001,2424.7966208480002,3155.3679687040003,3032.1390666560001,3771.5124789440006,3366.6175150720005,3234.5865485919999,1747.0376595840003,92.249546368000011,0,0,0,0,0,0]
["  Ponta",2121.7395664640003,{"$f":"SUM(D551:AA551)","v":92.249546368000011},{"$f":"IF(D534=\"P\",D550,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92.249546368000011,0,0,0,0,0,0,{"$f":"SUM(AC551:AZ551)","v":0},{"$f":"IF(AC534=\"P\",AC550,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB551:BY551)","v":0},{"$f":"IF(BB534=\"P\",BB550,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA551:CX551)","v":92.249546368000011},{"$f":"IF(CA534=\"P\",CA550,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92.249546368000011,0,0,0,0,0,0]
["  Cheia",549795.88708529226,21766.128298992,{"$f":"IF(D534=\"C\",D550,0)","v":0},0,0,0,0,0,0,0,0,1034.0704405920001,2424.7966208480002,3155.3679687040003,3032.1390666560001,3771.5124789440006,3366.6175150720005,3234.5865485919999,1747.0376595840003,0,0,0,0,0,0,0,12293.734052119064,{"$f":"IF(AC534=\"C\",AC550,0)","v":0},0,0,0,0,0,0,0,0,0,2424.7966208480002,3155.3679687040003,3032.1390666560001,0,0,1842.14318995906,1747.0376595840003,92.249546368000011,0,0,0,0,0,0,0,{"$f":"IF(BB534=\"C\",BB550,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21766.128298992,{"$f":"IF(CA534=\"C\",CA550,0)","v":0},0,0,0,0,0,0,0,0,1034.0704405920001,2424.7966208480002,3155.3679687040003,3032.1390666560001,3771.5124789440006,3366.6175150720005,3234.5865485919999,1747.0376595840003,0,0,0,0,0,0,0]
["  Vazio",102186.99640159561,0,{"$f":"IF(D534=\"V\",D550,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6568.4821391796604,{"$f":"IF(AC534=\"V\",AC550,0)","v":0},0,0,0,0,0,0,0,0,1034.0704405920001,0,0,0,3771.5124789440006,1762.8992196436604,0,0,0,0,0,0,0,0,0,18978.26696121924,{"$f":"IF(BB534=\"V\",BB550,0)","v":0},0,0,0,0,0,0,0,0,1034.0704405920001,2424.7966208480002,3155.3679687040003,3032.1390666560001,3771.5124789440006,1820.9246046039218,1900.1685749193214,1747.0376595840003,92.249546368000011,0,0,0,0,0,0,0,{"$f":"IF(CA534=\"V\",CA550,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D534=\"SV\",D550,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC534=\"SV\",AC550,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB534=\"SV\",BB550,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA534=\"SV\",CA550,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",23505.090152808189,0,{"$f":"D548+D549-D550","v":0},{"$f":"E548+E549-E550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2996.1616540612849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1603.7182954283401,1392.4433586329399,0,0,0,0,0,0,0,0,2880.1108841407622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1545.6929104680787,{"$f":"BQ548+BQ549-BQ550","v":1334.4179736726785},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B555=0,0,B555/B548)","v":3.3055312914475755E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13061897961582661,0,0,0,0,0,{"$f":"IF(AH555=0,0,AH555/AH548)","v":0},0,0,0,0,0,0,0,0,0.46009589075501672,0.41521020509148804,0,0,0,0,0,0,0,0,0.12555969547136045,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN555=0,0,BN555/BN548)","v":0},0,0.44344880176451323,0.39790771889663401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT555=0,0,CT555/CT548)","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)",{"$f":"B11+B57+B103+B149+B195+B241+B287+B333+B379+B425+B471+B517","v":211684681.59334409},7178359.6312073208,252455.73495883416,239830.43957893777,227211.0220043869,217733.19534441803,205110.85807570862,201922.01421619245,214547.30959608877,249435.38818588806,280930.62849535781,318714.89002230862,350292.91902798414,356584.85993962374,359812.15924457007,340856.46750760393,340856.46750760393,344000.97811634449,347145.48872508504,337711.95689886337,344086.68650670879,356788.85436043708,350458.4580033673,337750.41234429355,318301.69637621078,285820.74617050443,6685930.3253870495,236162.22439638342,231763.01288292158,222667.0252228594,211371.67653897835,206437.49545696902,{"$f":"AH11+AH57+AH103+AH149+AH195+AH241+AH287+AH333+AH379+AH425+AH471+AH517","v":208227.29675679293},214129.37650189127,222935.42372184526,250149.2781200085,290433.57246895938,318607.6584201341,312400.60335475794,326234.69301809621,323968.0872200157,315463.64553541003,313373.10419357236,313373.10419357236,321698.77731658716,330352.16771776578,335502.90958648734,324533.29769277241,302593.48625322117,287643.77653390571,265908.63228314178,6106624.5439330637,224262.29918312345,219875.39189408458,211447.28766149239,200825.74075601727,196611.59033992101,198805.13054893975,201519.36036026082,198360.30633346111,222178.71342917264,240188.5667469303,284095.64006265753,278557.05138184829,{"$f":"BN11+BN57+BN103+BN149+BN195+BN241+BN287+BN333+BN379+BN425+BN471+BN517","v":291035.99594078597},288935.60212457168,281279.64466331678,279459.01778944291,279508.87835141108,286264.90609860036,302753.63351686281,308032.11033600557,299126.44669091166,287537.1416922686,273314.27447817236,252649.81355280604,7178359.6312073208,252455.73495883416,239830.43957893777,227211.0220043869,217733.19534441803,205110.85807570862,201922.01421619245,214547.30959608877,249435.38818588806,280930.62849535781,318714.89002230862,350292.91902798414,356584.85993962374,359812.15924457007,340856.46750760393,340856.46750760393,344000.97811634449,347145.48872508504,337711.95689886337,344086.68650670879,356788.85436043708,350458.4580033673,337750.41234429355,318301.69637621078,285820.74617050443]
["Self-Consumption",{"$f":"B12+B58+B104+B150+B196+B242+B288+B334+B380+B426+B472+B518","v":1042440},34272,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,34272,1428,1428,1428,1428,1428,{"$f":"AH12+AH58+AH104+AH150+AH196+AH242+AH288+AH334+AH380+AH426+AH472+AH518","v":1428},1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,34272,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,{"$f":"BN12+BN58+BN104+BN150+BN196+BN242+BN288+BN334+BN380+BN426+BN472+BN518","v":1428},1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,34272,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428]
["Demand Including Self-Consumption",{"$f":"B13+B59+B105+B151+B197+B243+B289+B335+B381+B427+B473+B519","v":212727121.59334409},7212631.6312073208,253883.73495883416,241258.43957893777,228639.0220043869,219161.19534441803,206538.85807570862,203350.01421619245,215975.30959608877,250863.38818588806,282358.62849535781,320142.89002230862,351720.91902798414,358012.85993962374,361240.15924457007,342284.46750760393,342284.46750760393,345428.97811634449,348573.48872508504,339139.95689886337,345514.68650670879,358216.85436043708,351886.4580033673,339178.41234429355,319729.69637621078,287248.74617050443,6720202.3253870495,237590.22439638342,233191.01288292158,224095.0252228594,212799.67653897835,207865.49545696902,{"$f":"AH13+AH59+AH105+AH151+AH197+AH243+AH289+AH335+AH381+AH427+AH473+AH519","v":209655.29675679293},215557.37650189127,224363.42372184526,251577.2781200085,291861.57246895938,320035.6584201341,313828.60335475794,327662.69301809621,325396.0872200157,316891.64553541003,314801.10419357236,314801.10419357236,323126.77731658716,331780.16771776578,336930.90958648734,325961.29769277241,304021.48625322117,289071.77653390571,267336.63228314178,6140896.5439330637,225690.29918312345,221303.39189408458,212875.28766149239,202253.74075601727,198039.59033992101,200233.13054893975,202947.36036026082,199788.30633346111,223606.71342917264,241616.5667469303,285523.64006265753,279985.05138184829,{"$f":"BN13+BN59+BN105+BN151+BN197+BN243+BN289+BN335+BN381+BN427+BN473+BN519","v":292463.99594078597},290363.60212457168,282707.64466331678,280887.01778944291,280936.87835141108,287692.90609860036,304181.63351686281,309460.11033600557,300554.44669091166,288965.1416922686,274742.27447817236,254077.81355280604,7212631.6312073208,253883.73495883416,241258.43957893777,228639.0220043869,219161.19534441803,206538.85807570862,203350.01421619245,215975.30959608877,250863.38818588806,282358.62849535781,320142.89002230862,351720.91902798414,358012.85993962374,361240.15924457007,342284.46750760393,342284.46750760393,345428.97811634449,348573.48872508504,339139.95689886337,345514.68650670879,358216.85436043708,351886.4580033673,339178.41234429355,319729.69637621078,287248.74617050443]
[]
["Projected Renewables Production"]
["   Wind",{"$f":"B16+B62+B108+B154+B200+B246+B292+B338+B384+B430+B476+B522","v":50063322.698430002},1647896.8242214518,46159.574908163915,46159.574908163915,46159.574908163915,36927.659926531131,27695.74494489835,36927.659926531131,46159.574908163915,46159.574908163915,69239.362362245869,73855.319853062261,83087.234834695046,92319.14981632783,92319.14981632783,83087.234834695046,101551.06479796061,101551.06479796061,64623.404871429484,73855.319853062261,92319.14981632783,92319.14981632783,83087.234834695046,83087.234834695046,73855.319853062261,55391.4898897967,1647896.8242214518,46159.574908163915,46159.574908163915,46159.574908163915,36927.659926531131,27695.74494489835,{"$f":"AH16+AH62+AH108+AH154+AH200+AH246+AH292+AH338+AH384+AH430+AH476+AH522","v":36927.659926531131},46159.574908163915,46159.574908163915,69239.362362245869,73855.319853062261,83087.234834695046,92319.14981632783,92319.14981632783,83087.234834695046,101551.06479796061,101551.06479796061,64623.404871429484,73855.319853062261,92319.14981632783,92319.14981632783,83087.234834695046,83087.234834695046,73855.319853062261,55391.4898897967,1647896.8242214518,46159.574908163915,46159.574908163915,46159.574908163915,36927.659926531131,27695.74494489835,36927.659926531131,46159.574908163915,46159.574908163915,69239.362362245869,73855.319853062261,83087.234834695046,92319.14981632783,{"$f":"BN16+BN62+BN108+BN154+BN200+BN246+BN292+BN338+BN384+BN430+BN476+BN522","v":92319.14981632783},83087.234834695046,101551.06479796061,101551.06479796061,64623.404871429484,73855.319853062261,92319.14981632783,92319.14981632783,83087.234834695046,83087.234834695046,73855.319853062261,55391.4898897967,1647896.8242214518,46159.574908163915,46159.574908163915,46159.574908163915,36927.659926531131,27695.74494489835,36927.659926531131,46159.574908163915,46159.574908163915,69239.362362245869,73855.319853062261,83087.234834695046,92319.14981632783,92319.14981632783,83087.234834695046,101551.06479796061,101551.06479796061,64623.404871429484,73855.319853062261,92319.14981632783,92319.14981632783,83087.234834695046,83087.234834695046,73855.319853062261,55391.4898897967]
["   Geothermal",{"$f":"B17+B63+B109+B155+B201+B247+B293+B339+B385+B431+B477+B523","v":15005880},493344,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,493344,20556,20556,20556,20556,20556,{"$f":"AH17+AH63+AH109+AH155+AH201+AH247+AH293+AH339+AH385+AH431+AH477+AH523","v":20556},20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,493344,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,{"$f":"BN17+BN63+BN109+BN155+BN201+BN247+BN293+BN339+BN385+BN431+BN477+BN523","v":20556},20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,493344,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556,20556]
["   Hydro",{"$f":"B18+B64+B110+B156+B202+B248+B294+B340+B386+B432+B478+B524","v":2187122.0838709674},72936.469569892462,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,72936.469569892462,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,{"$f":"AH18+AH64+AH110+AH156+AH202+AH248+AH294+AH340+AH386+AH432+AH478+AH524","v":3039.0195654121853},3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,72936.469569892462,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,{"$f":"BN18+BN64+BN110+BN156+BN202+BN248+BN294+BN340+BN386+BN432+BN478+BN524","v":3039.0195654121853},3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,72936.469569892462,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853,3039.0195654121853]
["   PV",{"$f":"B19+B65+B111+B157+B203+B249+B295+B341+B387+B433+B479+B525","v":12874016.506905796},422839.95567924151,0,0,0,0,0,0,839.39909297052168,3304.767058338487,12115.52257266543,25228.932178932184,39933.091115233983,50757.230467944748,55746.665635951365,57196.536796536791,57155.447330447336,51702.28818800248,39146.521335807054,21325.432900432905,7319.7948876520304,1068.3261183261184,0,0,0,0,422839.95567924151,0,0,0,0,0,{"$f":"AH19+AH65+AH111+AH157+AH203+AH249+AH295+AH341+AH387+AH433+AH479+AH525","v":0},839.39909297052168,3304.767058338487,12115.52257266543,25228.932178932184,39933.091115233983,50757.230467944748,55746.665635951365,57196.536796536791,57155.447330447336,51702.28818800248,39146.521335807054,21325.432900432905,7319.7948876520304,1068.3261183261184,0,0,0,0,422839.95567924151,0,0,0,0,0,0,839.39909297052168,3304.767058338487,12115.52257266543,25228.932178932184,39933.091115233983,50757.230467944748,{"$f":"BN19+BN65+BN111+BN157+BN203+BN249+BN295+BN341+BN387+BN433+BN479+BN525","v":55746.665635951365},57196.536796536791,57155.447330447336,51702.28818800248,39146.521335807054,21325.432900432905,7319.7948876520304,1068.3261183261184,0,0,0,0,422839.95567924151,0,0,0,0,0,0,839.39909297052168,3304.767058338487,12115.52257266543,25228.932178932184,39933.091115233983,50757.230467944748,55746.665635951365,57196.536796536791,57155.447330447336,51702.28818800248,39146.521335807054,21325.432900432905,7319.7948876520304,1068.3261183261184,0,0,0,0]
["   Waste",{"$f":"B20+B66+B112+B158+B204+B250+B296+B342+B388+B434+B480+B526","v":12516753.365282236},411509.69968051178,0,0,0,0,0,0,0,27432,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,0,0,411509.69968051178,0,0,0,0,0,{"$f":"AH20+AH66+AH112+AH158+AH204+AH250+AH296+AH342+AH388+AH434+AH480+AH526","v":0},0,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,0,0,411509.69968051178,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN20+BN66+BN112+BN158+BN204+BN250+BN296+BN342+BN388+BN434+BN480+BN526","v":0},0,0,0,0,0,0,0,0,0,0,0,411509.69968051178,0,0,0,0,0,0,0,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,27434.121405750844,0,0]
["Total Projected Renewables Production",{"$f":"B21+B67+B113+B159+B205+B251+B297+B343+B389+B435+B481+B527","v":92647094.654488996},3048526.9491510978,69754.594473576086,69754.594473576086,69754.594473576086,60522.679491943316,51290.764510310539,60522.679491943316,70593.993566546618,100491.3615319146,132384.02590607433,150113.39300315746,174049.46692109207,194105.5212554356,199094.95642344223,191312.91260239488,209735.65309957098,204282.49395712611,154799.06717839956,146209.89372465818,150668.08567514288,144416.61690581695,134116.37580585809,134116.37580585809,97450.339418474454,78986.509455208899,3048526.9491510978,69754.594473576086,69754.594473576086,69754.594473576086,60522.679491943316,51290.764510310539,{"$f":"AH21+AH67+AH113+AH159+AH205+AH251+AH297+AH343+AH389+AH435+AH481+AH527","v":60522.679491943316},70593.993566546618,100493.48293766544,132384.02590607433,150113.39300315746,174049.46692109207,194105.5212554356,199094.95642344223,191312.91260239488,209735.65309957098,204282.49395712611,154799.06717839956,146209.89372465818,150668.08567514288,144416.61690581695,134116.37580585809,134116.37580585809,97450.339418474454,78986.509455208899,3048526.9491510978,69754.594473576086,69754.594473576086,69754.594473576086,60522.679491943316,51290.764510310539,60522.679491943316,70593.993566546618,73059.361531914576,104949.90450032351,122679.27159740662,146615.34551534121,166671.39984968479,{"$f":"BN21+BN67+BN113+BN159+BN205+BN251+BN297+BN343+BN389+BN435+BN481+BN527","v":171660.8350176914},163878.79119664407,182301.53169382011,176848.37255137524,127364.94577264872,118775.77231890736,123233.96426939205,116982.49550006613,106682.25440010724,106682.25440010724,97450.339418474454,78986.509455208899,3048526.9491510978,69754.594473576086,69754.594473576086,69754.594473576086,60522.679491943316,51290.764510310539,60522.679491943316,70593.993566546618,100493.48293766544,132384.02590607433,150113.39300315746,174049.46692109207,194105.5212554356,199094.95642344223,191312.91260239488,209735.65309957098,204282.49395712611,154799.06717839956,146209.89372465818,150668.08567514288,144416.61690581695,134116.37580585809,134116.37580585809,97450.339418474454,78986.509455208899]
[]
["Minimum Non-Renewables Production",{"$f":"B23+B69+B115+B161+B207+B253+B299+B345+B391+B437+B483+B529","v":61320000},2016000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,2016000,84000,84000,84000,84000,84000,{"$f":"AH23+AH69+AH115+AH161+AH207+AH253+AH299+AH345+AH391+AH437+AH483+AH529","v":84000},84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,2016000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,{"$f":"BN23+BN69+BN115+BN161+BN207+BN253+BN299+BN345+BN391+BN437+BN483+BN529","v":84000},84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,2016000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000]
["Losses",{"$f":"B24+B70+B116+B162+B208+B254+B300+B346+B392+B438+B484+B530","v":-9096678.1059174854},-304852.69491510972,-6975.4594473576099,-6975.4594473576099,-6975.4594473576099,-6052.2679491943309,-5129.0764510310537,-6052.2679491943309,-7059.3993566546615,-10049.136153191461,-13238.402590607437,-15011.339300315749,-17404.94669210921,-19410.55212554356,-19909.49564234422,-19131.29126023949,-20973.565309957099,-20428.249395712613,-15479.906717839956,-14620.989372465821,-15066.80856751429,-14441.661690581697,-13411.637580585812,-13411.637580585812,-9745.033941847445,-7898.6509455208879,-304852.90705568489,-6975.4594473576099,-6975.4594473576099,-6975.4594473576099,-6052.2679491943309,-5129.0764510310537,{"$f":"AH24+AH70+AH116+AH162+AH208+AH254+AH300+AH346+AH392+AH438+AH484+AH530","v":-6052.2679491943309},-7059.3993566546615,-10049.348293766543,-13238.402590607437,-15011.339300315749,-17404.94669210921,-19410.55212554356,-19909.49564234422,-19131.29126023949,-20973.565309957099,-20428.249395712613,-15479.906717839956,-14620.989372465821,-15066.80856751429,-14441.661690581697,-13411.637580585812,-13411.637580585812,-9745.033941847445,-7898.6509455208879,-263701.7249470586,-6975.4594473576099,-6975.4594473576099,-6975.4594473576099,-6052.2679491943309,-5129.0764510310537,-6052.2679491943309,-7059.3993566546615,-7305.9361531914592,-10494.99045003235,-12267.927159740662,-14661.53455153412,-16667.139984968482,{"$f":"BN24+BN70+BN116+BN162+BN208+BN254+BN300+BN346+BN392+BN438+BN484+BN530","v":-17166.083501769135},-16387.879119664409,-18230.153169382014,-17684.837255137525,-12736.49457726487,-11877.577231890735,-12323.396426939207,-11698.249550006614,-10668.225440010727,-10668.225440010727,-9745.033941847445,-7898.6509455208879,-304852.90705568489,-6975.4594473576099,-6975.4594473576099,-6975.4594473576099,-6052.2679491943309,-5129.0764510310537,-6052.2679491943309,-7059.3993566546615,-10049.348293766543,-13238.402590607437,-15011.339300315749,-17404.94669210921,-19410.55212554356,-19909.49564234422,-19131.29126023949,-20973.565309957099,-20428.249395712613,-15479.906717839956,-14620.989372465821,-15066.80856751429,-14441.661690581697,-13411.637580585812,-13411.637580585812,-9745.033941847445,-7898.6509455208879]
["Net Projected Demand (Surplus)",{"$f":"B25+B71+B117+B163+B209+B255+B301+B347+B393+B439+B485+B531","v":67945838.096235409},2452957.3769713342,107104.59993261563,94479.304552719303,81859.886978168433,80690.783801669051,76377.170016429125,64879.602673443471,68440.715386196825,76421.162807164932,79213.005179890897,101040.83631946691,111076.39879900128,99317.890809731718,98054.698463472087,86102.846165448616,69522.379717990116,77574.733554931037,125254.32826452545,123551.05254667105,125913.40939908024,144241.89914520178,147181.71977809502,134473.67411902139,148024.39089958387,132160.88766081643,1960528.2832916353,90811.089370164875,86411.877856703053,77315.890196640976,74329.264996229351,77703.807397689525,{"$f":"AH25+AH71+AH117+AH163+AH209+AH255+AH301+AH347+AH393+AH439+AH485+AH531","v":71184.885214043912},68022.78229199929,49919.289077946414,48431.65480454154,72759.518766117617,79391.138191151287,55133.634224865833,64477.232236998141,69214.465877860261,44129.557745796192,46946.859632158856,91481.94373301274,107537.8729643948,112178.89061013717,122955.95437125208,121256.55946750021,99316.748027948852,117366.47105727873,112248.77377345381,1340071.3197290257,78911.164156904881,74524.256867866032,66096.152635273946,63783.329213268356,67877.902280641589,61762.719006190811,55412.766150368916,50034.880954738008,45151.799378881442,47205.222309264296,69569.829098850489,45980.791517132006,{"$f":"BN25+BN71+BN117+BN163+BN209+BN255+BN301+BN347+BN393+BN439+BN485+BN531","v":53969.244424863777},58872.690047592092,34636.266138878658,37723.482493205163,82308.427156027246,96794.711011583713,109271.06567440994,120175.86438594601,120540.41773081516,108951.11273217206,103036.96900154541,98989.95504311804,2452957.5891119088,107104.59993261563,94479.304552719303,81859.886978168433,80690.783801669051,76377.170016429125,64879.602673443471,68440.715386196825,76419.253541989165,79213.005179890897,101040.83631946691,111076.39879900128,99317.890809731718,98054.698463472087,86102.846165448616,69522.379717990116,77574.733554931037,125254.32826452545,123551.05254667105,125913.40939908024,144241.89914520178,147181.71977809502,134473.67411902139,148024.39089958387,132160.88766081643]
[]
["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",{"$f":"B31+B77+B123+B169+B215+B261+B307+B353+B399+B445+B491+B537","v":19984593.304000001},656382.92000000004,0,0,0,0,0,0,1303.0160000000001,5130.0560000000014,18807.168000000005,39163.375999999989,61988.936000000009,78791.464000000007,86536.66399999999,88787.328000000023,88723.544000000009,80258.495999999999,60767.927999999993,33103.896000000001,11362.664000000001,1658.384,0,0,0,0,656382.92000000004,0,0,0,0,0,{"$f":"AH31+AH77+AH123+AH169+AH215+AH261+AH307+AH353+AH399+AH445+AH491+AH537","v":0},1303.0160000000001,5130.0560000000014,18807.168000000005,39163.375999999989,61988.936000000009,78791.464000000007,86536.66399999999,88787.328000000023,88723.544000000009,80258.495999999999,60767.927999999993,33103.896000000001,11362.664000000001,1658.384,0,0,0,0,656382.92000000004,0,0,0,0,0,0,1303.0160000000001,5130.0560000000014,18807.168000000005,39163.375999999989,61988.936000000009,78791.464000000007,{"$f":"BN31+BN77+BN123+BN169+BN215+BN261+BN307+BN353+BN399+BN445+BN491+BN537","v":86536.66399999999},88787.328000000023,88723.544000000009,80258.495999999999,60767.927999999993,33103.896000000001,11362.664000000001,1658.384,0,0,0,0,656382.92000000004,0,0,0,0,0,0,1303.0160000000001,5130.0560000000014,18807.168000000005,39163.375999999989,61988.936000000009,78791.464000000007,86536.66399999999,88787.328000000023,88723.544000000009,80258.495999999999,60767.927999999993,33103.896000000001,11362.664000000001,1658.384,0,0,0,0]
["AC Losses",{"$f":"B32+B78+B124+B170+B216+B262+B308+B354+B400+B446+B492+B538","v":-679755.95664225577},-22326.208640879995,0,0,0,0,0,0,-44.320786223999988,-174.49372478399994,-639.70701235199988,-1332.1030712639995,-2108.4916691039994,-2680.0128564959991,-2943.4580892959993,-3020.0121745919987,-3017.8426256159992,-2729.9124829439988,-2066.9603029919995,-1125.9959185439996,-386.48965329599986,-56.40827337599999,0,0,0,0,-22326.208640879995,0,0,0,0,0,{"$f":"AH32+AH78+AH124+AH170+AH216+AH262+AH308+AH354+AH400+AH446+AH492+AH538","v":0},-44.320786223999988,-174.49372478399994,-639.70701235199988,-1332.1030712639995,-2108.4916691039994,-2680.0128564959991,-2943.4580892959993,-3020.0121745919987,-3017.8426256159992,-2729.9124829439988,-2066.9603029919995,-1125.9959185439996,-386.48965329599986,-56.40827337599999,0,0,0,0,-22326.208640879995,0,0,0,0,0,0,-44.320786223999988,-174.49372478399994,-639.70701235199988,-1332.1030712639995,-2108.4916691039994,-2680.0128564959991,{"$f":"BN32+BN78+BN124+BN170+BN216+BN262+BN308+BN354+BN400+BN446+BN492+BN538","v":-2943.4580892959993},-3020.0121745919987,-3017.8426256159992,-2729.9124829439988,-2066.9603029919995,-1125.9959185439996,-386.48965329599986,-56.40827337599999,0,0,0,0,-22326.208640879995,0,0,0,0,0,0,-44.320786223999988,-174.49372478399994,-639.70701235199988,-1332.1030712639995,-2108.4916691039994,-2680.0128564959991,-2943.4580892959993,-3020.0121745919987,-3017.8426256159992,-2729.9124829439988,-2066.9603029919995,-1125.9959185439996,-386.48965329599986,-56.40827337599999,0,0,0,0]
["PV Production Net of Curtailment",{"$f":"B33+B79+B125+B171+B217+B263+B309+B355+B401+B447+B493+B539","v":19304837.347357746},634056.71135912021,0,0,0,0,0,0,1258.6952137760002,4955.5622752160007,18167.460987648003,37831.272928735998,59880.444330896004,76111.451143503989,83593.205910704011,85767.315825408004,85705.701374384007,77528.583517056002,58700.967697008004,31977.900081456002,10976.174346704001,1601.9757266240001,0,0,0,0,634056.71135912021,0,0,0,0,0,{"$f":"AH33+AH79+AH125+AH171+AH217+AH263+AH309+AH355+AH401+AH447+AH493+AH539","v":0},1258.6952137760002,4955.5622752160007,18167.460987648003,37831.272928735998,59880.444330896004,76111.451143503989,83593.205910704011,85767.315825408004,85705.701374384007,77528.583517056002,58700.967697008004,31977.900081456002,10976.174346704001,1601.9757266240001,0,0,0,0,634056.71135912021,0,0,0,0,0,0,1258.6952137760002,4955.5622752160007,18167.460987648003,37831.272928735998,59880.444330896004,76111.451143503989,{"$f":"BN33+BN79+BN125+BN171+BN217+BN263+BN309+BN355+BN401+BN447+BN493+BN539","v":83593.205910704011},85767.315825408004,85705.701374384007,77528.583517056002,58700.967697008004,31977.900081456002,10976.174346704001,1601.9757266240001,0,0,0,0,634056.71135912021,0,0,0,0,0,0,1258.6952137760002,4955.5622752160007,18167.460987648003,37831.272928735998,59880.444330896004,76111.451143503989,83593.205910704011,85767.315825408004,85705.701374384007,77528.583517056002,58700.967697008004,31977.900081456002,10976.174346704001,1601.9757266240001,0,0,0,0]
["PV Production used internally",{"$f":"B34+B80+B126+B172+B218+B264+B310+B356+B402+B448+B494+B540","v":-508826.93568750401},-16725.843353071999,0,0,0,0,0,0,-365.80206443200001,-828.42683761600006,-1198.802064432,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-969.60412886400002,-511.20825772800004,0,0,0,0,-16725.843353071999,0,0,0,0,0,{"$f":"AH34+AH80+AH126+AH172+AH218+AH264+AH310+AH356+AH402+AH448+AH494+AH540","v":0},-365.80206443200001,-828.42683761600006,-1198.802064432,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-969.60412886400002,-511.20825772800004,0,0,0,0,-16725.843353071999,0,0,0,0,0,0,-365.80206443200001,-828.42683761600006,-1198.802064432,-1428,-1428,-1428,{"$f":"BN34+BN80+BN126+BN172+BN218+BN264+BN310+BN356+BN402+BN448+BN494+BN540","v":-1428},-1428,-1428,-1428,-1428,-1428,-969.60412886400002,-511.20825772800004,0,0,0,0,-16725.843353071999,0,0,0,0,0,0,-365.80206443200001,-828.42683761600006,-1198.802064432,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-969.60412886400002,-511.20825772800004,0,0,0,0]
["Net PV Production Available",{"$f":"B35+B81+B127+B173+B219+B265+B311+B357+B403+B449+B495+B541","v":18796010.411670242},617330.86800604803,0,0,0,0,0,0,892.89314934400022,4127.1354375999999,16968.658923216004,36403.272928735998,58452.444330896004,74683.451143503989,82165.205910704011,84339.315825408004,84277.701374384007,76100.583517056002,57272.967697008004,30549.900081456002,10006.570217840001,1090.7674688960001,0,0,0,0,617330.86800604803,0,0,0,0,0,{"$f":"AH35+AH81+AH127+AH173+AH219+AH265+AH311+AH357+AH403+AH449+AH495+AH541","v":0},892.89314934400022,4127.1354375999999,16968.658923216004,36403.272928735998,58452.444330896004,74683.451143503989,82165.205910704011,84339.315825408004,84277.701374384007,76100.583517056002,57272.967697008004,30549.900081456002,10006.570217840001,1090.7674688960001,0,0,0,0,617330.86800604803,0,0,0,0,0,0,892.89314934400022,4127.1354375999999,16968.658923216004,36403.272928735998,58452.444330896004,74683.451143503989,{"$f":"BN35+BN81+BN127+BN173+BN219+BN265+BN311+BN357+BN403+BN449+BN495+BN541","v":82165.205910704011},84339.315825408004,84277.701374384007,76100.583517056002,57272.967697008004,30549.900081456002,10006.570217840001,1090.7674688960001,0,0,0,0,617330.86800604803,0,0,0,0,0,0,892.89314934400022,4127.1354375999999,16968.658923216004,36403.272928735998,58452.444330896004,74683.451143503989,82165.205910704011,84339.315825408004,84277.701374384007,76100.583517056002,57272.967697008004,30549.900081456002,10006.570217840001,1090.7674688960001,0,0,0,0]
[null,{"$f":"B36+B82+B128+B174+B220+B266+B312+B358+B404+B450+B496+B542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4343.3024066880007,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH36+AH82+AH128+AH174+AH220+AH266+AH312+AH358+AH404+AH450+AH496+AH542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN36+BN82+BN128+BN174+BN220+BN266+BN312+BN358+BN404+BN450+BN496+BN542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"B38+B84+B130+B176+B222+B268+B314+B360+B406+B452+B498+B544","v":16588565.481249468},576845.61654222582,0,0,0,0,0,0,892.89314934400022,4127.1354375999999,16968.658923216004,36403.272928735998,57563.064526861956,72381.054932838873,77996.769938980418,77942.16959099102,66458.775868311335,67191.615780146225,57272.967697008004,30549.900081456002,10006.570217840001,1090.7674688960001,0,0,0,0,482187.49836585886,0,0,0,0,0,{"$f":"AH38+AH84+AH130+AH176+AH222+AH268+AH314+AH360+AH406+AH452+AH498+AH544","v":0},892.89314934400022,4127.1354375999999,16968.658923216004,36309.538762527081,56251.892133651039,52012.751097924498,59508.951548588637,66381.418402374329,44129.557745796192,46768.214703706908,57189.248692938199,30549.900081456002,10006.570217840001,1090.7674688960001,0,0,0,0,425076.24089770962,0,0,0,0,0,0,892.89314934400022,4127.1354375999999,15261.48326559007,30474.607120814228,47615.290482259894,44658.575914120207,{"$f":"BN38+BN84+BN130+BN176+BN222+BN268+BN314+BN360+BN406+BN452+BN498+BN544","v":53138.109227278939},57798.011977047623,37980.541823100662,40746.342589064625,50736.012143297339,30549.900081456002,10006.570217840001,1090.7674688960001,0,0,0,0,576845.61654222582,0,0,0,0,0,0,892.89314934400022,4127.1354375999999,16968.658923216004,36403.272928735998,57563.064526861956,72381.054932838873,77996.769938980418,77942.16959099102,66458.775868311335,67191.615780146225,57272.967697008004,30549.900081456002,10006.570217840001,1090.7674688960001,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B39+B85+B131+B177+B223+B269+B315+B361+B407+B453+B499+B545","v":46768135.946226634},1876111.7604291083,107104.59993261563,94479.304552719303,81859.886978168433,80690.783801669051,76377.170016429125,64879.602673443471,67547.822236852822,72294.027369564923,62244.346256674886,64637.563390730902,53513.334272139327,26936.835876892837,20057.92852449169,8160.6765744575805,3063.6038496787746,10383.117774784801,67981.360567517462,93001.152465215069,115906.83918124024,143151.13167630578,147181.71977809502,134473.67411902139,148024.39089958387,132160.88766081643,1478340.7849257768,90811.089370164875,86411.877856703053,77315.890196640976,74329.264996229351,77703.807397689525,{"$f":"AH39+AH85+AH131+AH177+AH223+AH269+AH315+AH361+AH407+AH453+AH499+AH545","v":71184.885214043912},67129.889142655287,45792.15364034642,31462.99588132554,36449.980003590528,23139.246057500251,3120.8831269413322,4968.2806884094998,2833.0474754859279,0,178.64492845194582,34292.695040074548,76987.972882938804,102172.32039229714,121865.18690235609,121256.55946750021,99316.748027948852,117366.47105727873,112248.77377345381,914995.07883131609,78911.164156904881,74524.256867866032,66096.152635273946,63783.329213268356,67877.902280641589,61762.719006190811,54519.873001024913,45907.745517137999,29890.316113291377,16730.615188450065,21954.538616590584,1322.2156030117897,{"$f":"BN39+BN85+BN131+BN177+BN223+BN269+BN315+BN361+BN407+BN453+BN499+BN545","v":831.13519758483199},1074.678070544468,-3344.2756842220033,-3022.8600958594552,31572.415012729907,66244.810930127715,99264.495456569915,119085.09691705002,120540.41773081516,108951.11273217206,103036.96900154541,98989.95504311804,1876111.9725696833,107104.59993261563,94479.304552719303,81859.886978168433,80690.783801669051,76377.170016429125,64879.602673443471,67547.822236852822,72292.11810438917,62244.346256674886,64637.563390730902,53513.334272139327,26936.835876892837,20057.92852449169,8160.6765744575805,3063.6038496787746,10383.117774784801,67981.360567517462,93001.152465215069,115906.83918124024,143151.13167630578,147181.71977809502,134473.67411902139,148024.39089958387,132160.88766081643]
[]
["Summary"]
["Produced",{"$f":"B42+B88+B134+B180+B226+B272+B318+B364+B410+B456+B502+B548","v":19304837.347357746},634056.71135912021,0,0,0,0,0,0,1258.6952137760002,4955.5622752160007,18167.460987648003,37831.272928735998,59880.444330896004,76111.451143503989,83593.205910704011,85767.315825408004,85705.701374384007,77528.583517056002,58700.967697008004,31977.900081456002,10976.174346704001,1601.9757266240001,0,0,0,0,634056.71135912021,0,0,0,0,0,{"$f":"AH42+AH88+AH134+AH180+AH226+AH272+AH318+AH364+AH410+AH456+AH502+AH548","v":0},1258.6952137760002,4955.5622752160007,18167.460987648003,37831.272928735998,59880.444330896004,76111.451143503989,83593.205910704011,85767.315825408004,85705.701374384007,77528.583517056002,58700.967697008004,31977.900081456002,10976.174346704001,1601.9757266240001,0,0,0,0,634056.71135912021,0,0,0,0,0,0,1258.6952137760002,4955.5622752160007,18167.460987648003,37831.272928735998,59880.444330896004,76111.451143503989,{"$f":"BN42+BN88+BN134+BN180+BN226+BN272+BN318+BN364+BN410+BN456+BN502+BN548","v":83593.205910704011},85767.315825408004,85705.701374384007,77528.583517056002,58700.967697008004,31977.900081456002,10976.174346704001,1601.9757266240001,0,0,0,0,634056.71135912021,0,0,0,0,0,0,1258.6952137760002,4955.5622752160007,18167.460987648003,37831.272928735998,59880.444330896004,76111.451143503989,83593.205910704011,85767.315825408004,85705.701374384007,77528.583517056002,58700.967697008004,31977.900081456002,10976.174346704001,1601.9757266240001,0,0,0,0]
["Used",{"$f":"B43+B89+B135+B181+B227+B273+B319+B365+B411+B457+B503+B549","v":-508826.93568750401},-16725.843353071999,0,0,0,0,0,0,-365.80206443200001,-828.42683761600006,-1198.802064432,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-969.60412886400002,-511.20825772800004,0,0,0,0,-16725.843353071999,0,0,0,0,0,{"$f":"AH43+AH89+AH135+AH181+AH227+AH273+AH319+AH365+AH411+AH457+AH503+AH549","v":0},-365.80206443200001,-828.42683761600006,-1198.802064432,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-969.60412886400002,-511.20825772800004,0,0,0,0,-16725.843353071999,0,0,0,0,0,0,-365.80206443200001,-828.42683761600006,-1198.802064432,-1428,-1428,-1428,{"$f":"BN43+BN89+BN135+BN181+BN227+BN273+BN319+BN365+BN411+BN457+BN503+BN549","v":-1428},-1428,-1428,-1428,-1428,-1428,-969.60412886400002,-511.20825772800004,0,0,0,0,-16725.843353071999,0,0,0,0,0,0,-365.80206443200001,-828.42683761600006,-1198.802064432,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-969.60412886400002,-511.20825772800004,0,0,0,0]
["Total Sold to EDA",{"$f":"B44+B90+B136+B182+B228+B274+B320+B366+B412+B458+B504+B550","v":16559719.459172262},576845.61654222582,0,0,0,0,0,0,892.89314934400022,4127.1354375999999,16968.658923216004,36403.272928735998,57563.064526861956,72381.054932838873,77996.769938980418,77942.16959099102,66458.775868311335,67191.615780146225,57272.967697008004,30549.900081456002,10006.570217840001,1090.7674688960001,0,0,0,0,482187.49836585886,0,0,0,0,0,{"$f":"AH44+AH90+AH136+AH182+AH228+AH274+AH320+AH366+AH412+AH458+AH504+AH550","v":0},892.89314934400022,4127.1354375999999,16968.658923216004,36309.538762527081,56251.892133651039,52012.751097924498,59508.951548588637,66381.418402374329,44129.557745796192,46768.214703706908,57189.248692938199,30549.900081456002,10006.570217840001,1090.7674688960001,0,0,0,0,425076.24089770962,0,0,0,0,0,0,892.89314934400022,4127.1354375999999,15261.48326559007,30474.607120814228,47615.290482259894,44658.575914120207,{"$f":"BN44+BN90+BN136+BN182+BN228+BN274+BN320+BN366+BN412+BN458+BN504+BN550","v":53138.109227278939},57798.011977047623,37980.541823100662,40746.342589064625,50736.012143297339,30549.900081456002,10006.570217840001,1090.7674688960001,0,0,0,0,576845.61654222582,0,0,0,0,0,0,892.89314934400022,4127.1354375999999,16968.658923216004,36403.272928735998,57563.064526861956,72381.054932838873,77996.769938980418,77942.16959099102,66458.775868311335,67191.615780146225,57272.967697008004,30549.900081456002,10006.570217840001,1090.7674688960001,0,0,0,0]
["  Ponta",{"$f":"B45+B91+B137+B183+B229+B275+B321+B367+B413+B459+B505+B551","v":4878595.1826002058},216276.05129541815,0,0,0,0,0,0,0,0,0,20063.445221903999,29490.456228576004,37605.959634879997,38212.409113254886,39079.552915919834,35472.058028243409,0,0,13039.053544832002,3194.4608681440004,118.65573966400004,0,0,0,0,0,0,0,0,0,0,{"$f":"AH45+AH91+AH137+AH183+AH229+AH275+AH321+AH367+AH413+AH459+AH505+AH551","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN45+BN91+BN137+BN183+BN229+BN275+BN321+BN367+BN413+BN459+BN505+BN551","v":0},0,0,0,0,0,0,0,0,0,0,0,216276.05129541815,0,0,0,0,0,0,0,0,0,20063.445221903999,29490.456228576004,37605.959634879997,38212.409113254886,39079.552915919834,35472.058028243409,0,0,13039.053544832002,3194.4608681440004,118.65573966400004,0,0,0,0]
["  Cheia",{"$f":"B46+B92+B138+B184+B230+B276+B322+B368+B414+B460+B506+B552","v":9520192.462354783},360569.56524680776,0,0,0,0,0,0,892.89314934400022,4127.1354375999999,16968.658923216004,16339.827706832,28072.608298285959,34775.095297958884,39784.36082572554,38862.616675071178,30986.717840067933,67191.615780146225,57272.967697008004,17510.846536623998,6812.1093496960002,972.11172923200002,0,0,0,0,367030.78570924932,0,0,0,0,0,{"$f":"AH46+AH92+AH138+AH184+AH230+AH276+AH322+AH368+AH414+AH460+AH506+AH552","v":0},0,0,0,0,56251.892133651039,52012.751097924498,59508.951548588637,31083.547403754783,22568.942360493165,46768.214703706908,57189.248692938199,30549.900081456002,10006.570217840001,1090.7674688960001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN46+BN92+BN138+BN184+BN230+BN276+BN322+BN368+BN414+BN460+BN506+BN552","v":0},0,0,0,0,0,0,0,0,0,0,0,360569.56524680776,0,0,0,0,0,0,892.89314934400022,4127.1354375999999,16968.658923216004,16339.827706832,28072.608298285959,34775.095297958884,39784.36082572554,38862.616675071178,30986.717840067933,67191.615780146225,57272.967697008004,17510.846536623998,6812.1093496960002,972.11172923200002,0,0,0,0]
["  Vazio",{"$f":"B47+B93+B139+B185+B231+B277+B323+B369+B415+B461+B507+B553","v":2160931.8142172764},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115156.71265660966,0,0,0,0,0,{"$f":"AH47+AH93+AH139+AH185+AH231+AH277+AH323+AH369+AH415+AH461+AH507+AH553","v":0},892.89314934400022,4127.1354375999999,16968.658923216004,36309.538762527081,0,0,0,35297.870998619539,21560.615385303019,0,0,0,0,0,0,0,0,0,425076.24089770962,0,0,0,0,0,0,892.89314934400022,4127.1354375999999,15261.48326559007,30474.607120814228,47615.290482259894,44658.575914120207,{"$f":"BN47+BN93+BN139+BN185+BN231+BN277+BN323+BN369+BN415+BN461+BN507+BN553","v":53138.109227278939},57798.011977047623,37980.541823100662,40746.342589064625,50736.012143297339,30549.900081456002,10006.570217840001,1090.7674688960001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",{"$f":"B48+B94+B140+B186+B232+B278+B324+B370+B416+B462+B508+B554","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH48+AH94+AH140+AH186+AH232+AH278+AH324+AH370+AH416+AH462+AH508+AH554","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN48+BN94+BN140+BN186+BN232+BN278+BN324+BN370+BN416+BN462+BN508+BN554","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",{"$f":"B49+B95+B141+B187+B233+B279+B325+B371+B417+B463+B509+B555","v":2202514.5794116869},40485.251463822184,0,0,0,0,0,0,0,0,0,0,889.37980403404345,2302.3962106651206,4168.4359717235839,6397.1462344169913,17818.925506072665,8908.9677369097735,0,0,0,0,0,0,0,0,135143.36964018916,0,0,0,0,0,{"$f":"AH49+AH95+AH141+AH187+AH233+AH279+AH325+AH371+AH417+AH463+AH509+AH555","v":0},0,0,0,93.73416620891021,2200.5521972449633,22670.700045579513,22656.254362115367,17957.897423033683,40148.143628587815,29332.368813349098,83.719004069807852,0,0,0,0,0,0,0,192254.62710833846,0,0,0,0,0,0,0,0,1707.1756576259313,5928.6658079217741,10837.153848636108,30024.875229383793,{"$f":"BN49+BN95+BN141+BN187+BN233+BN279+BN325+BN371+BN417+BN463+BN509+BN555","v":29027.096683425058},26541.303848360378,46297.159551283352,35354.240927991385,6536.9555537106698,0,0,0,0,0,0,0,40485.251463822198,0,0,0,0,0,0,0,0,0,0,889.37980403404345,2302.3962106651206,4168.4359717235839,6397.1462344169913,17818.925506072665,8908.9677369097735,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B601=0,0,B601/B594)","v":0.1140913305707362},6.3851152016104043E-2,0,0,0,0,0,0,0,0,0,0,1.4852591926662738E-2,3.0250326016305722E-2,4.986572684120278E-2,7.4587226764089534E-2,0.2079082863838326,0.11491204060177151,0,0,0,0,0,0,0,0,0.21314082355583802,0,0,0,0,0,{"$f":"IF(AH601=0,0,AH601/AH594)","v":0},0,0,0,2.4776899890595889E-3,3.6749096000103711E-2,0.2978618815562345,0.27102985362610982,0.20937926353658573,0.46844192375499794,0.37834263806581847,1.4261946157673824E-3,0,0,0,0,0,0,0,0.30321361427786914,0,0,0,0,0,0,0,0,9.3968863276306713E-2,0.15671335773157291,0.18097985026214233,0.39448564937716835,{"$f":"IF(BN601=0,0,BN601/BN594)","v":0.34724229519839689},0.30945708855327952,0.54018762823077249,0.45601556644219587,0.11136026900701093,0,0,0,0,0,0,0,6.3851152016104057E-2,0,0,0,0,0,0,0,0,0,0,1.4852591926662738E-2,3.0250326016305722E-2,4.986572684120278E-2,7.4587226764089534E-2,0.2079082863838326,0.11491204060177151,0,0,0,{"$f":"IF(CT601=0,0,CT601/CT594)","v":0},0,0,0,0]
[null,{"$f":"B601/365","v":6034.2865189361282},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB601/12","v":11261.947470015764},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA601/12","v":16021.218925694871}]
[null,null,null,12,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,null,{"$f":"D604","v":12},{"$f":"E604","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,12,12,{"$f":"AD604","v":1},{"$f":"AE604","v":2},{"$f":"AF604","v":3},{"$f":"AG604","v":4},{"$f":"AH604","v":5},{"$f":"AI604","v":6},{"$f":"AJ604","v":7},{"$f":"AK604","v":8},{"$f":"AL604","v":9},{"$f":"AM604","v":10},{"$f":"AN604","v":11},{"$f":"AO604","v":12},{"$f":"AP604","v":13},{"$f":"AQ604","v":14},{"$f":"AR604","v":15},{"$f":"AS604","v":16},{"$f":"AT604","v":17},{"$f":"AU604","v":18},{"$f":"AV604","v":19},{"$f":"AW604","v":20},{"$f":"AX604","v":21},{"$f":"AY604","v":22},{"$f":"AZ604","v":23},12,12,{"$f":"BC604","v":1},{"$f":"BD604","v":2},{"$f":"BE604","v":3},{"$f":"BF604","v":4},{"$f":"BG604","v":5},{"$f":"BH604","v":6},{"$f":"BI604","v":7},{"$f":"BJ604","v":8},{"$f":"BK604","v":9},{"$f":"BL604","v":10},{"$f":"BM604","v":11},{"$f":"BN604","v":12},{"$f":"BO604","v":13},{"$f":"BP604","v":14},{"$f":"BQ604","v":15},{"$f":"BR604","v":16},{"$f":"BS604","v":17},{"$f":"BT604","v":18},{"$f":"BU604","v":19},{"$f":"BV604","v":20},{"$f":"BW604","v":21},{"$f":"BX604","v":22},{"$f":"BY604","v":23}]
[null,{"$f":"B44","v":808915.10838361271},28846.022077205173,0,0,0,0,0,0,0,0,0,664.38373444800004,2495.2131363040003,3947.5537675840005,4898.1767262399999,4990.9227943427004,3184.0419052888983,3516.8665806135732,3525.0546748480001,1623.8087575360003,0,0,0,0,0,0,23614.588445239173,0,0,0,0,0,{"$f":"AH44","v":0},0,0,0,664.38373444800004,2495.2131363040003,351.44096123364011,4898.1767262399999,5622.9411722415616,2320.6306677647235,2112.9386146232473,3525.0546748480001,1623.8087575360003,0,0,0,0,0,0,19961.067226035535,0,0,0,0,0,0,0,0,0,0,2212.3915492557899,0,{"$f":"BN44","v":4898.1767262399999},4720.2703281065506,1567.5027851720288,1413.8624048771626,3525.0546748480001,1623.8087575360003,0,0,0,0,0,0,28846.022077205173,0,0,0,0,0,0,0,0,0,664.38373444800004,2495.2131363040003,3947.5537675840005,4898.1767262399999,4990.9227943427004,3184.0419052888983,3516.8665806135732,3525.0546748480001,1623.8087575360003,0,0,0,0,0,0]
[null,{"$f":"B90","v":906904.42777073442},33672.30416028676,0,0,0,0,0,0,0,0,162.666061824,1659.0170152640001,3023.3370022240001,4959.791177264,5558.3315586400004,5267.8634323840006,3379.8464489620201,3654.5588793887387,3947.5537675840005,2019.9016569760006,39.437159775999987,0,0,0,0,0,30124.740071211152,0,0,0,0,0,{"$f":"AH90","v":0},0,0,162.666061824,1659.0170152640001,3023.3370022240001,1193.5831291598133,5558.3315586400004,5267.8634323840006,3762.0515427695427,3490.9977446097969,3947.5537675840005,2019.9016569760006,39.437159775999987,0,0,0,0,0,28239.846070038653,0,0,0,0,0,0,0,0,162.666061824,1659.0170152640001,3023.3370022240001,814.96307156527837,{"$f":"BN90","v":5558.3315586400004},5267.8634323840006,2981.6262595512362,2765.1490842501412,3947.5537675840005,2019.9016569760006,39.437159775999987,0,0,0,0,0,33672.30416028676,0,0,0,0,0,0,0,0,162.666061824,1659.0170152640001,3023.3370022240001,4959.791177264,5558.3315586400004,5267.8634323840006,3379.8464489620201,3654.5588793887387,3947.5537675840005,2019.9016569760006,39.437159775999987,0,0,0,0,0]
[null,{"$f":"B136","v":1455804.8794247734},48266.451657798556,0,0,0,0,0,0,0,0,1078.0807627520003,2539.223458464,4528.4900200960001,4695.7292443040005,6852.235030144001,7169.1093496960002,6003.0070573743196,6383.3781148882335,5496.7171076160002,2776.8791981280001,743.60231433600006,0,0,0,0,0,43197.0689638123,0,0,0,0,0,{"$f":"AH136","v":0},0,0,1078.0807627520003,2539.223458464,4528.4900200960001,4695.7292443040005,5592.1651664991514,6533.2018513701169,4672.6976651922068,4540.282175054821,5496.7171076160002,2776.8791981280001,743.60231433600006,0,0,0,0,0,43222.053860039385,0,0,0,0,0,0,0,0,1078.0807627520003,2539.223458464,4528.4900200960001,4695.7292443040005,{"$f":"BN136","v":5598.4352035229695},6499.9754798763461,4678.9677022160231,4585.9533687280436,5496.7171076160002,2776.8791981280001,743.60231433600006,0,0,0,0,0,48266.451657798556,0,0,0,0,0,0,0,0,1078.0807627520003,2539.223458464,4528.4900200960001,4695.7292443040005,6852.235030144001,7169.1093496960002,6003.0070573743196,6383.3781148882335,5496.7171076160002,2776.8791981280001,743.60231433600006,0,0,0,0,0]
[null,{"$f":"B182","v":1077097.5085085281},42047.544438581928,0,0,0,0,0,0,0,426.72799478400009,2116.7243657280005,3929.9496387199997,5575.564391101957,5245.2019096068807,5888.6434791015308,3875.5365507353263,2549.3934971502572,2692.0326437179765,5540.7274297759996,3093.7535176800002,1113.2890204800001,0,0,0,0,0,31370.819210030379,0,0,0,0,0,{"$f":"AH182","v":0},0,426.72799478400009,2116.7243657280005,3836.2154725110895,4264.3919978910371,2365.5782818142843,2253.0444615944762,3344.0334280901652,1478.7065485917087,1621.345695159428,5457.0084257061917,3093.7535176800002,1113.2890204800001,0,0,0,0,0,6642.0635049010598,0,0,0,0,0,0,0,426.72799478400009,409.5487081020691,208.66480648041284,0,0,{"$f":"BN182","v":0},0,0,0,1390.0794573745766,3093.7535176800002,1113.2890204800001,0,0,0,0,0,42047.544438581928,0,0,0,0,0,0,0,426.72799478400009,2116.7243657280005,3929.9496387199997,5575.564391101957,5245.2019096068807,5888.6434791015308,3875.5365507353263,2549.3934971502572,2692.0326437179765,5540.7274297759996,3093.7535176800002,1113.2890204800001,0,0,0,0,0]
[null,{"$f":"B228","v":1619115.946345103},60010.471022501581,0,0,0,0,0,0,162.666061824,875.63328081599991,2565.6296517599999,4123.5950562240005,6016.0389091040006,7433.1712826560006,7450.7754115199996,7886.0599974811503,6963.0839864444351,7010.6721899200002,5179.8427880640002,2926.5142934720002,1298.1323735520002,118.65573966400004,0,0,0,0,43787.590412167599,0,0,0,0,0,{"$f":"AH228","v":0},162.666061824,875.63328081599991,2565.6296517599999,4123.5950562240005,6016.0389091040006,4427.1988925477544,4211.4433370224951,4963.6110352669912,3549.2039400384606,3369.425052811901,5179.8427880640002,2926.5142934720002,1298.1323735520002,118.65573966400004,0,0,0,0,15931.18779472407,0,0,0,0,0,0,162.666061824,875.63328081599991,2565.6296517599999,2580.5978149898128,1926.6508426521043,95.850142483042646,{"$f":"BN228","v":0},587.32238675635745,0,0,2793.5352067547528,2926.5142934720002,1298.1323735520002,118.65573966400004,0,0,0,0,60010.471022501581,0,0,0,0,0,0,162.666061824,875.63328081599991,2565.6296517599999,4123.5950562240005,6016.0389091040006,7433.1712826560006,7450.7754115199996,7886.0599974811503,6963.0839864444351,7010.6721899200002,5179.8427880640002,2926.5142934720002,1298.1323735520002,118.65573966400004,0,0,0,0]
[null,{"$f":"B274","v":1889455.4886882165},65977.990262299194,0,0,0,0,0,0,409.12386592000007,1025.2683761600001,2477.6090074400004,3701.0959634880001,5892.8100070560004,7221.9217362880008,8269.3674036959983,8421.2233517535606,7395.8672745936346,7846.8683109600006,6852.235030144001,4229.2198294080008,1905.4748193599999,329.90528603200005,0,0,0,0,54662.593619673142,0,0,0,0,0,{"$f":"AH274","v":0},409.12386592000007,1025.2683761600001,2477.6090074400004,3701.0959634880001,5892.8100070560004,6498.2638974612055,5869.5950662923751,6009.8264443899616,4419.3900633535632,5042.7759631680337,6852.235030144001,4229.2198294080008,1905.4748193599999,329.90528603200005,0,0,0,0,54822.332109735406,0,0,0,0,0,0,409.12386592000007,1025.2683761600001,2477.6090074400004,3701.0959634880001,5892.8100070560004,6512.8264708417828,{"$f":"BN274","v":5884.1576396729524},6024.3890177705389,4477.4154483138245,5100.8013481282951,6852.235030144001,4229.2198294080008,1905.4748193599999,329.90528603200005,0,0,0,0,65977.990262299194,0,0,0,0,0,0,409.12386592000007,1025.2683761600001,2477.6090074400004,3701.0959634880001,5892.8100070560004,7221.9217362880008,8269.3674036959983,8421.2233517535606,7395.8672745936346,7846.8683109600006,6852.235030144001,4229.2198294080008,1905.4748193599999,329.90528603200005,0,0,0,0]
[null,{"$f":"B320","v":2088230.0147034121},70642.959308880003,0,0,0,0,0,0,321.10322160000004,893.23740967999993,2750.4730048320002,4528.4900200960001,6359.319421952001,8154.9405660800003,8498.2210789279998,8709.4706252959986,8815.0953984799999,7662.0249578880012,6746.6102569600007,4440.4693757759997,2248.7553322080003,514.74863910399995,0,0,0,0,57850.374579865391,0,0,0,0,0,{"$f":"AH320","v":0},321.10322160000004,893.23740967999993,2750.4730048320002,4528.4900200960001,6359.319421952001,6260.3056569353776,6054.2713341153403,6412.4460669996961,4814.0404160929174,5506.1044235140671,6746.6102569600007,4440.4693757759997,2248.7553322080003,514.74863910399995,0,0,0,0,58010.113069927647,0,0,0,0,0,0,321.10322160000004,893.23740967999993,2750.4730048320002,4528.4900200960001,6359.319421952001,6274.8682303159549,{"$f":"BN320","v":6068.8339074959176},6427.0086403802734,4872.0658010531788,5564.1298084743285,6746.6102569600007,4440.4693757759997,2248.7553322080003,514.74863910399995,0,0,0,0,70642.959308880003,0,0,0,0,0,0,321.10322160000004,893.23740967999993,2750.4730048320002,4528.4900200960001,6359.319421952001,8154.9405660800003,8498.2210789279998,8709.4706252959986,8815.0953984799999,7662.0249578880012,6746.6102569600007,4440.4693757759997,2248.7553322080003,514.74863910399995,0,0,0,0]
[null,{"$f":"B366","v":1884001.7421253163},64635.775141811871,0,0,0,0,0,0,0,611.5713478560001,2178.3388167520002,3982.7620253120003,5795.9872983040004,8216.5550171040013,8348.7926351792703,8158.0298128234972,6734.7573013274032,7732.2491438097049,6729.0061280960008,4282.0322159999996,1738.2355951520001,127.45780409600002,0,0,0,0,49592.494987924292,0,0,0,0,0,{"$f":"AH366","v":0},0,611.5713478560001,2178.3388167520002,3982.7620253120003,5795.9872983040004,5438.6817937302703,5296.0426471625506,5643.1566394597648,3654.8038240871992,4114.4188519165136,6729.0061280960008,4282.0322159999996,1738.2355951520001,127.45780409600002,0,0,0,0,49752.233477986541,0,0,0,0,0,0,0,611.5713478560001,2178.3388167520002,3982.7620253120003,5795.9872983040004,5453.2443671108476,{"$f":"BN366","v":5310.6052205431279},5657.7192128403422,3712.8292090474588,4172.4442368767732,6729.0061280960008,4282.0322159999996,1738.2355951520001,127.45780409600002,0,0,0,0,64635.775141811871,0,0,0,0,0,0,0,611.5713478560001,2178.3388167520002,3982.7620253120003,5795.9872983040004,8216.5550171040013,8348.7926351792703,8158.0298128234972,6734.7573013274032,7732.2491438097049,6729.0061280960008,4282.0322159999996,1738.2355951520001,127.45780409600002,0,0,0,0]
[null,{"$f":"B412","v":1757384.3562308426},61093.063660496009,0,0,0,0,0,0,0,294.69702830400001,2019.9016569760006,4431.6673113440002,6447.3400662720005,7670.8270223199997,8014.107535168001,7829.2641820960007,7943.6910197120005,7265.932058448001,5127.0304014720004,3128.961775408,919.64360297600001,0,0,0,0,0,51587.250217460183,0,0,0,0,0,{"$f":"AH412","v":0},0,294.69702830400001,2019.9016569760006,4431.6673113440002,6447.3400662720005,6217.7232609686807,6011.6889381486417,6641.1947020893604,4970.3078796078908,5377.0935938936054,5127.0304014720004,3128.961775408,919.64360297600001,0,0,0,0,0,51746.98870752244,0,0,0,0,0,0,0,294.69702830400001,2019.9016569760006,4431.6673113440002,6447.3400662720005,6232.285834349258,{"$f":"BN412","v":6026.251511529219},6655.7572754699377,5028.3332645681521,5435.1189788538668,5127.0304014720004,3128.961775408,919.64360297600001,0,0,0,0,0,61093.063660496009,0,0,0,0,0,0,0,294.69702830400001,2019.9016569760006,4431.6673113440002,6447.3400662720005,7670.8270223199997,8014.107535168001,7829.2641820960007,7943.6910197120005,7265.932058448001,5127.0304014720004,3128.961775408,919.64360297600001,0,0,0,0,0]
[null,{"$f":"B458","v":1309804.083396046},41991.51153324476,0,0,0,0,0,0,0,0,1174.903471504,3419.4299016639998,4994.9994349919998,6341.7152930880002,5081.9204602836153,5961.5649439507761,4582.6470341303702,5329.4778834080007,3674.6897701919997,1430.163340032,0,0,0,0,0,0,42956.339500566384,0,0,0,0,0,{"$f":"AH458","v":0},0,0,1174.903471504,3419.4299016639998,4994.9994349919998,6070.5980632254696,5774.7539073813141,6376.923550816,4710.4001773515974,5329.4778834080007,3674.6897701919997,1430.163340032,0,0,0,0,0,0,43043.490032287795,0,0,0,0,0,0,0,0,1174.903471504,3419.4299016639998,4994.9994349919998,6085.1606366060469,{"$f":"BN458","v":5789.3164807618914},6376.923550816,4768.4255623118588,5329.4778834080007,3674.6897701919997,1430.163340032,0,0,0,0,0,0,41991.51153324476,0,0,0,0,0,0,0,0,1174.903471504,3419.4299016639998,4994.9994349919998,6341.7152930880002,5081.9204602836153,5961.5649439507761,4582.6470341303702,5329.4778834080007,3674.6897701919997,1430.163340032,0,0,0,0,0,0]
[null,{"$f":"B504","v":1108901.280542328},37803.145433760001,0,0,0,0,0,0,0,0,444.33212364799999,2389.5883631199999,4009.1682186080006,5338.2799478400002,6104.0595534240001,5901.6120714879999,5540.7274297759996,4862.968468512001,2706.4626826720005,505.946574672,0,0,0,0,0,0,34581.422166610144,0,0,0,0,0,{"$f":"AH504","v":0},0,0,444.33212364799999,2389.5883631199999,4009.1682186080006,5338.2799478400002,4957.2993388362902,5794.7076003227021,4014.4258013027193,4421.2115155884321,2706.4626826720005,505.946574672,0,0,0,0,0,0,34726.598083291821,0,0,0,0,0,0,0,0,444.33212364799999,2389.5883631199999,4009.1682186080006,5338.2799478400002,{"$f":"BN504","v":4971.8619122168675},5809.2701737032794,4072.4511862629806,4479.2369005486935,2706.4626826720005,505.946574672,0,0,0,0,0,0,37803.145433760001,0,0,0,0,0,0,0,0,444.33212364799999,2389.5883631199999,4009.1682186080006,5338.2799478400002,6104.0595534240001,5901.6120714879999,5540.7274297759996,4862.968468512001,2706.4626826720005,505.946574672,0,0,0,0,0,0]
[null,{"$f":"B550","v":654104.62305335177},21858.377845359999,0,0,0,0,0,0,0,0,0,1034.0704405920001,2424.7966208480002,3155.3679687040003,3032.1390666560001,3771.5124789440006,3366.6175150720005,3234.5865485919999,1747.0376595840003,92.249546368000011,0,0,0,0,0,0,18862.216191298718,0,0,0,0,0,{"$f":"AH550","v":0},0,0,0,1034.0704405920001,2424.7966208480002,3155.3679687040003,3032.1390666560001,3771.5124789440006,1762.8992196436604,1842.14318995906,1747.0376595840003,92.249546368000011,0,0,0,0,0,0,18978.26696121924,0,0,0,0,0,0,0,0,0,1034.0704405920001,2424.7966208480002,3155.3679687040003,{"$f":"BN550","v":3032.1390666560001},3771.5124789440006,1820.9246046039218,1900.1685749193214,1747.0376595840003,92.249546368000011,0,0,0,0,0,0,21858.377845359999,0,0,0,0,0,0,0,0,0,1034.0704405920001,2424.7966208480002,3155.3679687040003,3032.1390666560001,3771.5124789440006,3366.6175150720005,3234.5865485919999,1747.0376595840003,92.249546368000011,0,0,0,0,0,0]
[null,{"$f":"SUM(B605:B616)","v":16559719.459172262},{"$f":"SUM(C605:C616)","v":576845.61654222582},0,0,0,0,0,0,892.89314934400022,4127.1354375999999,16968.658923216004,36403.272928735998,57563.064526861956,72381.054932838873,77996.769938980418,77942.16959099102,66458.775868311335,67191.615780146225,57272.967697008004,30549.900081456002,10006.570217840001,1090.7674688960001,0,0,0,0,482187.49836585886,0,0,0,0,0,0,892.89314934400022,4127.1354375999999,16968.658923216004,36309.538762527081,56251.892133651039,52012.751097924498,59508.951548588637,66381.418402374329,44129.557745796192,46768.214703706908,57189.248692938199,30549.900081456002,10006.570217840001,1090.7674688960001,0,0,0,0,425076.24089770962,0,0,0,0,0,0,892.89314934400022,4127.1354375999999,15261.48326559007,30474.607120814228,47615.290482259894,44658.575914120207,53138.109227278939,{"$f":"SUM(BO605:BO616)","v":57798.011977047623},37980.541823100662,40746.342589064625,50736.012143297339,30549.900081456002,10006.570217840001,1090.7674688960001,0,0,0,0,576845.61654222582,0,0,0,0,0,0,892.89314934400022,4127.1354375999999,16968.658923216004,36403.272928735998,57563.064526861956,72381.054932838873,77996.769938980418,77942.16959099102,66458.775868311335,67191.615780146225,57272.967697008004,30549.900081456002,10006.570217840001,1090.7674688960001,0,0,0,0]
["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,{"$f":"CX135","v":0}]
["Total","Ponta ","Cheia","Vazio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX181","v":0}]
[{"$f":"SUM(B620:D620)","v":808915.10838361271},{"$f":"B45","v":35723.792665792003},{"$f":"B46","v":658915.22451586137},{"$f":"B47","v":114276.09120195928},"January"]
[{"$f":"SUM(B621:D621)","v":906904.42777073453},{"$f":"B91","v":41186.776335040013},{"$f":"B92","v":709351.87494657375},{"$f":"B93","v":156365.77648912079},"February"]
[1455804.8794247734,{"$f":"B137","v":80971.074786672005},{"$f":"B138","v":1142652.7742468307},{"$f":"B139","v":232181.03039127082},"March"]
[1077097.5085085281,{"$f":"B183","v":92554.935839519996},{"$f":"B184","v":913164.68741058407},{"$f":"B185","v":71377.885258424096},"April"]
[1619115.9463451032,{"$f":"B229","v":99895.955353824014},{"$f":"B230","v":1390533.8837086651},{"$f":"B231","v":128686.10728261409},"May"]
[1889455.4886882165,{"$f":"B275","v":899850.28621125442},{"$f":"B276","v":739863.4851859886},{"$f":"B277","v":249741.71729097364},"June"]
[2088230.0147034121,{"$f":"B321","v":1036507.3535491358},{"$f":"B322","v":785708.99424973363},{"$f":"B323","v":266013.6669045426},"July"]
[1884001.7421253165,{"$f":"B367","v":948448.33407115401},{"$f":"B368","v":709453.78538253659},{"$f":"B369","v":226099.62267162616},"August"]
[1757384.3562308429,{"$f":"B413","v":931411.73701206408},{"$f":"B414","v":591999.60040219291},{"$f":"B415","v":233973.01881658577},"September"]
[1309804.0833960462,{"$f":"B459","v":698792.37256650149},{"$f":"B460","v":420460.41720772156},{"$f":"B461","v":190551.29362182319},"October"]
[1108901.2805423278,{"$f":"B505","v":11130.824642783999},{"$f":"B506","v":908291.84801280289},{"$f":"B507","v":189478.60788674097},"November"]
[654104.62305335188,{"$f":"B551","v":2121.7395664640003},{"$f":"B552","v":549795.88708529226},{"$f":"B553","v":102186.99640159561},"December"]
[16559719.459172266,{"$f":"SUM(B620:B631)","v":4878595.1826002058},9520192.462354783,2160931.8142172764]
[null,{"$f":"B632/$A632","v":0.29460614925441869},{"$f":"C632/$A632","v":0.57490058849285897},{"$f":"D632/$A632","v":0.13049326225272237}]

{"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]]}
[{"$f":"\"Projected Electricity Demand\"","v":"Projected Electricity Demand"}]
[" "]
["Figures in Gwh","Annual Increase","25-Year Totals",null,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"Q3+1","v":2041},{"$f":"R3+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,{"$f":"AC3+1","v":2053}]
[]
[]
[null,"Demand Increase",null,null,null,{"$f":"Inputs!E72","v":1.2E-2},{"$f":"F6","v":1.2E-2},{"$f":"G6","v":1.2E-2},{"$f":"H6","v":1.2E-2},{"$f":"I6","v":1.2E-2},{"$f":"J6","v":1.2E-2},{"$f":"K6","v":1.2E-2},{"$f":"L6","v":1.2E-2},{"$f":"M6","v":1.2E-2},{"$f":"N6","v":1.2E-2},{"$f":"O6","v":1.2E-2},{"$f":"P6","v":1.2E-2},{"$f":"Q6","v":1.2E-2},{"$f":"R6","v":1.2E-2},{"$f":"S6","v":1.2E-2},{"$f":"T6","v":1.2E-2},{"$f":"U6","v":1.2E-2},{"$f":"V6","v":1.2E-2},{"$f":"W6","v":1.2E-2},{"$f":"X6","v":1.2E-2},{"$f":"Y6","v":1.2E-2},{"$f":"Z6","v":1.2E-2},{"$f":"AA6","v":1.2E-2},{"$f":"AB6","v":1.2E-2},1.2E-2]
["Terceira","Demand",{"$f":"SUM(E7:AK7)","v":6445.9842569945531},null,{"$f":"'Detailed Production Projections'!B565/1000000","v":212.72712159334409},{"$f":"E7*(1+F6)","v":215.27984705246422},217.86320521709379,{"$f":"G7*(1+H6)","v":220.47756367969893},{"$f":"H7*(1+I6)","v":223.12329444385531},{"$f":"I7*(1+J6)","v":225.80077397718159},{"$f":"J7*(1+K6)","v":228.51038326490777},{"$f":"K7*(1+L6)","v":231.25250786408668},{"$f":"L7*(1+M6)","v":234.02753795845572},{"$f":"M7*(1+N6)","v":236.8358684139572},{"$f":"N7*(1+O6)","v":239.67789883492469},{"$f":"O7*(1+P6)","v":242.55403362094378},{"$f":"P7*(1+Q6)","v":245.4646820243951},{"$f":"Q7*(1+R6)","v":248.41025820868785},{"$f":"R7*(1+S6)","v":251.39118130719211},{"$f":"S7*(1+T6)","v":254.40787548287841},{"$f":"T7*(1+U6)","v":257.46076998867295},{"$f":"U7*(1+V6)","v":260.55029922853703},{"$f":"V7*(1+W6)","v":263.67690281927946},{"$f":"W7*(1+X6)","v":266.84102565311082},{"$f":"X7*(1+Y6)","v":270.04311796094817},{"$f":"Y7*(1+Z6)","v":273.28363537647954},{"$f":"Z7*(1+AA6)","v":276.56303900099732},{"$f":"AA7*(1+AB6)","v":279.88179546900932},{"$f":"AB7*(1+AC6)","v":283.24037701463743},286.63926153881306]
[null,"Renewables",{"$f":"SUM(E8:AK8)","v":2408.8244610167135},null,{"$f":"'Production Forecast'!N8/1000000","v":92.647094654488996},{"$f":"E8","v":92.647094654488996},92.647094654488996,{"$f":"G8","v":92.647094654488996},{"$f":"H8","v":92.647094654488996},{"$f":"I8","v":92.647094654488996},{"$f":"J8","v":92.647094654488996},{"$f":"K8","v":92.647094654488996},{"$f":"L8","v":92.647094654488996},{"$f":"M8","v":92.647094654488996},{"$f":"N8","v":92.647094654488996},{"$f":"O8","v":92.647094654488996},{"$f":"P8","v":92.647094654488996},{"$f":"Q8","v":92.647094654488996},{"$f":"R8","v":92.647094654488996},{"$f":"S8","v":92.647094654488996},{"$f":"T8","v":92.647094654488996},{"$f":"U8","v":92.647094654488996},{"$f":"V8","v":92.647094654488996},{"$f":"W8","v":92.647094654488996},{"$f":"X8","v":92.647094654488996},{"$f":"Y8","v":92.647094654488996},{"$f":"Z8","v":92.647094654488996},{"$f":"AA8","v":92.647094654488996},{"$f":"AB8","v":92.647094654488996},92.647094654488996]
[null,"Net Demand",{"$f":"SUM(E9:AK9)","v":4037.1597959778383},null,{"$f":"E7-E8","v":120.0800269388551},122.63275239797522,125.2161105626048,{"$f":"H7-H8","v":127.83046902520994},130.47619978936632,133.1536793226926,135.86328861041878,138.60541320959769,141.38044330396673,144.18877375946821,147.03080418043569,149.90693896645479,152.81758736990611,155.76316355419885,158.74408665270312,161.76078082838941,164.81367533418396,167.90320457404803,171.02980816479047,174.19393099862182,177.39602330645917,180.63654072199054,183.91594434650833,187.23470081452032,190.59328236014844,{"$f":"AD7-AD8","v":193.99216688432406}]
[null,"Força Açores Production",{"$f":"SUM(E10:AK10)","v":430.99939714480752},null,{"$f":"AFS!K7/1000000","v":9.6506450576958223},{"$f":"AFS!L7/1000000","v":19.281336693913289},{"$f":"AFS!M7/1000000","v":19.106124120064834},{"$f":"AFS!N7/1000000","v":18.91593614828188},{"$f":"AFS!O7/1000000","v":18.727641363436454},{"$f":"AFS!P7/1000000","v":18.541220920189673},{"$f":"AFS!Q7/1000000","v":18.356656160794678},{"$f":"AFS!R7/1000000","v":18.173928613229325},{"$f":"AFS!S7/1000000","v":17.993019989347395},{"$f":"AFS!T7/1000000","v":17.813912183048242},{"$f":"AFS!U7/1000000","v":17.636587268464673},{"$f":"AFS!V7/1000000","v":17.461027498168832},{"$f":"AFS!W7/1000000","v":17.287215301395985},{"$f":"AFS!X7/1000000","v":17.115133282285939},{"$f":"AFS!Y7/1000000","v":16.944764218142026},{"$f":"AFS!Z7/1000000","v":16.776091057707333},{"$f":"AFS!AA7/1000000","v":16.609096919458185},{"$f":"AFS!AB7/1000000","v":16.443765089914542},{"$f":"AFS!AC7/1000000","v":16.280079021967254},{"$f":"AFS!AD7/1000000","v":16.118022333221965},{"$f":"AFS!AE7/1000000","v":15.957578804359477},{"$f":"AFS!AF7/1000000","v":15.798732377512469},{"$f":"AFS!AG7/1000000","v":15.641467154658329},{"$f":"AFS!AH7/1000000","v":15.485767396028058},{"$f":"AFS!AI7/1000000","v":15.33161751853091},{"$f":"AFS!AJ7/1000000","v":7.5520306529899468}]
[null,"Percentage of Net Demand",{"$f":"C10/C9","v":0.10675807224034227},null,{"$f":"E10/E9","v":8.0368445142087977E-2},{"$f":"F10/F9","v":0.1572282796959521},0.15258519078910593,{"$f":"H10/H9","v":0.14797674054181398},0.14353300750381556,0.13924677871841429,0.13511123091854105,0.13111990500505846,0.1272666824976815,0.12354576378300385,0.11995164800174196,0.11647911443296263,0.11312320524699176,0.10987920951111532,0.10674264834326343,0.10370926111876859,0.10077499264415286,9.7935981219837737E-2,9.5188547520798764E-2,9.2529184230588882E-2,8.9954546369915414E-2,8.7461442266144676E-2,8.5046825114786659E-2,8.2707785088238908E-2,8.0441541950885834E-2,{"$f":"AD10/AD9","v":3.8929564911211911E-2}]
[null,"Percentage of Total Demand",{"$f":"C10/C7","v":6.6863240734280266E-2},null,{"$f":"E10/E7","v":4.536631241663816E-2},{"$f":"F10/F7","v":8.9564057936246957E-2},8.7697801476050927E-2,{"$f":"H10/H7","v":8.5795288339462067E-2},8.3934048258456961E-2,8.2113185856764886E-2,8.0331825182377609E-2,7.8589109286160183E-2,7.6884199809603149E-2,7.5216276581518138E-2,7.3584537223482849E-2,7.1988196763845227E-2,7.0426487260101742E-2,6.889865742946745E-2,6.7403972287460867E-2,6.5941712794328811E-2,6.4511175509142246E-2,6.3111672251395842E-2,6.1742529769948783E-2,6.04030894191478E-2,5.9092706841976088E-2,5.7810751660076182E-2,5.6556607170497299E-2,5.532967004902168E-2,5.4129350059926647E-2,{"$f":"AD10/AD7","v":2.6346811711860856E-2}]
[null,"Total % from Renewables",{"$f":"(C10+C8)/C7","v":0.44055705768750852},null,{"$f":"(E10+E8)/E7","v":0.48088715226326628},{"$f":"(F10+F8)/F7","v":0.51992061904951581},0.51295132036268021,{"$f":"(H10+H8)/H7","v":0.50600627538158582},0.49916229632379666,0.49241777880670534,0.48577114627915668,0.4792208495003687,0.47276536602917685,0.46640319972338934,0.46013288024904725,0.45395296259938317,0.44786202662328156,0.44185867656304434,0.43594154060127199,0.43010927041667185,0.42436054074861163,0.4186940489702391,0.41310851466999154,0.40760267924132448,0.40217530548049052,0.39682517719220511,0.39155109880303574,0.38635189498236,0.38122641027073523,{"$f":"(AD10+AD8)/AD7","v":0.34956525065534766}]